CROWELL & CO INC /GA/
PRER14A, 1999-11-05
LAND SUBDIVIDERS & DEVELOPERS (NO CEMETERIES)
Previous: CROWELL & CO INC /GA/, PRE13E3/A, 1999-11-05
Next: MIDLAND CO, 10-Q, 1999-11-05




                Proxy Statement Pursuant to Section 14(a) of the
              Securities Exchange Act of 1934 (Amendment No.    )

Filed by the Registrant [X]
Filed by a Party other than the Registrant [ ]

Check the appropriate box:

[X]  Preliminary Proxy Statement
[ ]  Confidential, for Use of the Commission Only (under Rule 14a- 6(e)(2))
[ ]  Definitive Proxy Statement
[ ]  Definitive Additional Materials
[ ]  Soliciting Material Pursuant to Section 240.14a-11(c) or Section 240.14a-12

                               Crowell & Co., Inc.
- -------------------------------------------------------------------------------
                (Name of Registrant as Specified In Its Charter)


- -------------------------------------------------------------------------------
                   (Name of Person(s) Filing Proxy Statement)

Payment of Filing Fees (Check the appropriate box):

[X]  No fee required.

[ ]  Fee computed on table below per Exchange Act Rules 14a-6(i)(4) and 0-11.

     1)   Title of each class of securities to which transaction applies:

          ----------------------------------------------------------------------
     2)   Aggregate number of securities to which transaction applies:

          ----------------------------------------------------------------------
     3)   Per unit  price  or other  underlying  value of  transaction  computed
          pursuant to Exchange  Act Rule 0-11 (set forth the amount on which the
          filing fee is calculated and state how it was determined):

          ----------------------------------------------------------------------
     4)   Proposed maximum aggregate value of transaction:

          ----------------------------------------------------------------------
     5)   Total fee paid:

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

[ ]  Fee paid previously with preliminary materials

[ ]  Check box if any part of the fee is offset as provided by Exchange Act Rule
     0-11(a)(2)  and identify the filing for which the  offsetting  fee was paid
     previously.  Identify the previous filing by registration statement number,
     or the Form or Schedule and the date of its filing.

     1)   Amount Previously Paid:

          ----------------------------------------------------------------------
     2)   Form, Schedule or Registration Statement No.:

          ----------------------------------------------------------------------
     3)   Filing Party:

          ----------------------------------------------------------------------
     4)   Date Filed:

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

<PAGE>

                               CROWELL & CO., INC

                             924 STEVENS CREEK ROAD

                                AUGUSTA, GA 30907

                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS

                           TO BE HELD NOVEMBER 5, 1999

     A Special Meeting of  Shareholders of Crowell & Co., Inc. (the  "Company"),
will be held at the offices of the  Company,  924 Stevens  Creek Road,  Augusta,
Georgia,  on  Friday,  November  5,  1999,  at 9:00 A.M.,  local  time,  for the
following purposes:

1.   At the  Special  Meeting,  Shareholders  of the  Company  will be  asked to
     consider and vote upon the Reverse Stock Split Proposal  which, if adopted,
     will move the Company from public  company  status subject to the reporting
     requirements  of the Securities  Acts as administered by the Securities and
     Exchange Commission to private company status not subject to the Securities
     Acts.  Shareholders  also will be asked to vote on any other matters as may
     properly  come  before  the  Special   Meeting  and  any   postponement  or
     adjournment  thereof.  Effective  as of the  approval of the Reverse  Stock
     Split  Proposal,  the  Articles of  Incorporation  of the  Company  will be
     amended  to  reflect  the  Reverse  Stock  Split.   Certificates   for  all
     outstanding  shares of Common Stock shall be exchanged for the certificates
     for the new shares and, if  applicable,  for cash in lieu of any fractional
     new shares.


     Information  relating  to the above  matters  is set forth in the  attached
Proxy  Statement.  The close of business on October 5, 1999, has been set by the
directors  as the record  date for  determination  of  Shareholders  eligible to
receive  notice of and to vote at the meeting.  Copies of the 1998 Annual Report
and the 10-QSB for the six months ended June 30, 1999,  are enclosed  along with
Article 13 of the Georgia  Business  Code and a sample  Notice Of  Intention  To
Demand Payment.


                                        By Order of the Board of Directors,

                                        Mark L. Gilliam
                                        Secretary

Evans, Georgia
October 22, 1999

PLEASE READ THE ATTACHED PROXY STATEMENT AND THEN PROMPTLY COMPLETE, EXECUTE AND
RETURN THE  ENCLOSED  PROXY  CARD.  IF YOU ATTEND THE SPECIAL  MEETING,  YOU MAY
REVOKE THE PROXY AND VOTE IN PERSON IF YOU SO DESIRE.

<PAGE>

                               CROWELL & CO., INC.
                                 PROXY STATEMENT
                                OCTOBER 22, 1998

     This Proxy  Statement  is  furnished  to the  shareholders  of the  company
("Shareholders") of Crowell & Co., Inc. (the "Company"),  in connection with the
solicitation  of proxies by the Board of Directors of the Company (the  "Board")
to be voted at the  Special  Meeting  of  Shareholders  and at any  adjournments
thereof (the "Special Meeting"). The Special Meeting will be held at the offices
of the Company, 924 Stevens Creek Road, Augusta, Georgia, on Friday, November 5,
1999, at 9:00 A.M. local time.


     The  approximate  date on which this Proxy Statement and form of proxy card
are first being sent or given to Shareholders is October 22, 1999.


                                     PURPOSE

     At the  Special  Meeting,  Shareholders  of the  Company  will be  asked to
consider and vote upon the Reverse Stock Split Proposal which, if adopted,  will
move  the  Company  from  public   company   status  subject  to  the  reporting
requirements  of the  Securities  Acts as  administered  by the  Securities  and
Exchange  Commission  ("SEC")  to  private  company  status  not  subject to the
Securities Acts. Shareholders also will be asked to vote on any other matters as
may properly come before the Special Meeting and any postponement or adjournment
thereof.  Effective as of the approval of the Reverse Stock Split Proposal,  the
Articles of  Incorporation of the Company will be amended to reflect the Reverse
Stock Split  ("Amendment" or  "Transaction").  Certificates  for all outstanding
shares of common stock of the Company  ("Common  Stock")  shall be exchanged for
the certificates for the new shares and, if applicable,  for cash in lieu of any
fractional new shares.

                                     VOTING

GENERAL


     The securities  that can be voted at the Special  Meeting consist of Common
Stock of the Company,  without par value, with each share entitling its owner to
one vote on each matter  submitted  to the  Shareholders  and  Preferred  Stock,
stated value $1.00 per share,  with every four shares entitling its owner to one
vote  on  each  matter  submitted  to the  Shareholders.  The  record  date  for
determining  the holders of Common Stock and Preferred Stock who are entitled to
receive notice of and to vote at the Special  Meeting is October 5, 1999. On the
record date,  2,520,835 shares of Common Stock and 1,011,899 shares of Preferred
Stock were outstanding and eligible to be voted at the Special Meeting.


QUORUM AND VOTE REQUIRED

     The  presence,  in person or by proxy,  of a  majority  of the  outstanding
shares of Common and Preferred Stock of the Company is necessary to constitute a
quorum at the Special  Meeting.  In counting  the votes to  determine  whether a
quorum exists at the Special Meeting, the proposal receiving the greatest number
of  all  votes  "for",  "against",  or  "withheld"  and  abstentions  (including
instructions to withhold authority to vote) will be used.

     The Company  believes that  approximately  1,899,747 voting shares owned or
controlled  on the  record  date by  directors  and  executive  officers  of the
Company,   constituting  approximately  68.5%  of  the  outstanding  Common  and
Preferred  Stock  (together the "Voting  Stock"),  will be voted in favor of the
proposal. Therefore, approval of the transaction is assured.

     Adoption of the Reverse Stock Split Proposal  requires the affirmative vote
of a majority of the outstanding shares of Company Voting Stock entitled to vote
at the Special Meeting. Otis L. Crowell,  Chairman of the Board and President of
the Company,  is the  beneficial  owner of, and has authority to vote  1,898,497
shares of Company Voting Stock,  or 68.4 % of the shares of Company Voting Stock
which were issued and  outstanding on the Record Date. Mr. Crowell plans to vote
all shares of Company Voting Stock over which he has voting authority to approve
the Reverse  Stock Split  Proposal.  If Mr.  Crowell  votes all of his shares of
Company  Voting Stock over which he has voting  authority to approve the Reverse
Stock Split Proposal, the requisite vote for adoption of the Reverse Stock Split
will have been obtained.

                                       2
<PAGE>


     The Company's  principal executive offices are located at 924 Stevens Creek
Road, Augusta, GA 30907, and its telephone is 706-855-1099.

     The date of this Proxy Statement is October 22, 1999.


PROXIES

     Shareholders  should  specify  their choices with regard to the proposal on
the enclosed proxy card. All properly executed proxies delivered by Shareholders
to the Company in time to be voted at the Special  Meeting and not revoked  will
be voted at the Special  Meeting in accordance  with  directions  given.  IN THE
ABSENCE OF SUCH INSTRUCTIONS, THE SHARES REPRESENTED BY A SIGNED AND DATED PROXY
CARD WILL BE VOTED  "FOR" THE  PROPOSAL  LISTED ON THE PROXY CARD AND  DESCRIBED
HEREIN.  If any other  matters  properly  come before the Special  Meeting,  the
persons  named as  proxies  will  vote  upon  such  matters  according  to their
judgment.

     Any  Shareholder  delivering  a proxy  has the  power to revoke it any time
before it is voted by giving  written  notice to the Secretary of the Company at
924 Stevens Creek Road,  Augusta,  GA 30907,  by executing and delivering to the
Secretary  a proxy  card  bearing  a later  date or by  voting  in person at the
Special Meeting.

THE REVERSE STOCK SPLIT


     If the proposal is adopted, the Articles of Incorporation of Crowell & Co.,
Inc.,  will be amended to provide that all shares of  outstanding  Common Stock,
without  par  value,  be the  subject  of a reverse  stock  split,  so that each
outstanding share shall, without further action of the Corporation,  be entitled
to .000005 of a share of Common Stock,  without par value, upon surrender of the
old  shares for  certificates  representing  the new  shares.  (e.g.,  for every
200,000 shares owned by the Shareholder, the Shareholder would receive 1 share.)

     No fractional new shares will be issued. Any common  Shareholders who would
otherwise be entitled to a  fractional  share will be paid for such right at the
rate of $.134 per old share.  After the reverse stock split, Mr. Crowell will be
the only Common  Stock  Shareholder  since no other  Shareholder  owns more then
200,000 shares currently.


BACKGROUND OF AND REASON FOR THE REVERSE STOCK SPLIT

     In 1988 Janka,  Inc.  ("Janka"),  a company whose majority  shareholder was
Otis L. Crowell,  merged with the Mid South Corporation ("Mid South"). Mid South
was a public company with  approximately 750 Shareholders.  To management of the
Company's  knowledge,  no  dividends  had ever been paid on Mid  South's  common
stock.

     After the merger, Mr. Crowell became the majority Shareholder of Mid South.
In 1989, Crowell & Co., Inc. ("Crowell"), a company wholly owned by Mr. Crowell,
was merged into Mid South. Subsequently,  the name of the combined companies was
changed to Crowell & Co., Inc.

     The purpose of these  mergers  was to make it  possible  for the Company to
raise capital for real estate operations  through public markets.  Over the past
11 years, and after substantial effort, the Company has been unable to develop a
trading  market for its Common Stock,  thus never  realizing the  possibility of
raising capital through public markets.  Because of this, the reason for merging
Crowell,  Janka,  and Mid South, the ability to raise capital in public markets,
has never been realized.

     The Company has expended  substantial dollars and efforts over the past ten
years meeting the reporting  rules  required by the SEC. Total dollars spent are
in excess of $500,000.  Approximately  $50,000 per year is incurred  because the
Company must meet the filing requirements of the SEC.


     Recently,  major  lenders  to the  Company  have  urged the  Company to cut
corporate  expenses,  including the expense of maintaining public company status
because of the  Company's  general  financial  condition.  One major  lender has
informed the Company that it is unwilling to loan the Company  additional  funds
without the  personal  guarantee  of Mr.  Crowell.  Mr.  Crowell  has  expressed
hesitancy  to  continue  to do this when he does not own all Common  Stock.  Mr.
Crowell is the only Shareholder  with liability in excess of his investment.  If
Mr. Crowell owned all Common Stock, he has indicated his willingness to continue
to personally guarantee all Company debt.


                                       3
<PAGE>

     Because of the aforementioned conditions, which are the Company's inability
to raise capital through public markets,  the substantial  expenses  incurred by
the  reporting   requirements  of  the  Company's  public  company  status,  the
recommendation of lenders to cut expenses by terminating  public company status,
and the  reluctance  of Mr.  Crowell to continue  to  personally  guarantee  the
Company`s  debt,  the Company's  President,  Mr.  Crowell,  and Chief  Financial
Officer,  Mark L. Gilliam,  began  exploring  ways to terminate  public  company
status.

     Several options were considered  including a tender offer, various types of
mergers, corporate reorganization, and a reverse stock split. The excess expense
and   uncertainty   of  success   eliminated   all  options   except   corporate
reorganization and a reverse stock split.

     The  reverse  stock  split was chosen  because  its  outcome  was  certain,
expenses incurred by the Company were moderate,  and Shareholders  would receive
payment for their fractional shares as opposed to corporate reorganization where
Shareholders would receive no payment.


     If the  Amendment is adopted,  the Articles of  Incorporation  of Crowell &
Co.,  Inc.,  will be amended to provide  that all shares of  outstanding  Common
Stock,  without par value, be the subject of a reverse stock split, so that each
outstanding share shall, without further action of the Corporation,  be entitled
to .000005 of a share of Common Stock,  without par value, upon surrender of the
old shares for certificates representing the new shares.

     No fractional new shares will be issued. Any common  Shareholders who would
otherwise be entitled to a  fractional  share will be paid for such right at the
rate of $.134 per old share.

     In the event the  proposal is  approved,  Shareholders  would have  certain
rights to dissent and demand  appraisal of their shares under Section  14-2-1301
et.  seq.  of the  Georgia  Code.  Dissenting  Shareholders  who comply with the
requisite  statutory   procedures  would  be  entitled  to  receive  a  judicial
determination  and  payment of "fair  value" of their  Shares as of the close of
business  on the day  prior to the date of  Shareholders  called to vote on such
Proposal.  The value so determined could be more or less than the  consideration
offered pursuant to the amount disclosed in this Proxy Statement.

     The payment for fractional  shares for the Company's  Common Stock pursuant
to the  Reverse  Stock  Split is  expected  to be a fully  taxable  transaction.
Accordingly, each exchanging Shareholder will recognize gain or loss for federal
income tax purposes measured by the difference between such Shareholder's  basis
in the  Shares  exchanged  and the  cash  received  by the  Shareholder  for the
fractional shares.  Such gain or loss will be capital gain or loss if the Shares
were held as a capital asset.  All  Shareholders are urged to consult with their
own tax advisors as to the tax consequences of the Reverse Stock Split.

     The benefit to the Company is the termination of reporting  requirements to
the Securities  and Exchange  Commission.  The Company  estimates that this will
save approximately  $50,000 per year in expense. The detriment to the Company is
the inability to raise capital through a secondary offering after termination of
reporting status.

     The  benefit to the  unaffiliated  Shareholders  is that they will  receive
payment  in  exchange  for their  shares,  whereas  they have not  received  any
payments of dividends over the past ten years. The Company has no knowledge that
a public  trading  market has ever existed for its Common  Stock.  Additionally,
Shareholders  may be able to recognize a federal income tax loss on the exchange
which may result in a lowering of their income taxes.

     Presently,  Shareholders  have  Common  Stock with no trading  market.  The
Company  does not intend to pay  dividends  on Common  Stock in the  foreseeable
future.   Therefore,   the  Company  sees  no  detriment  to  the  interests  of
unaffiliated Shareholders because of the Transaction.


THE EFFECTS OF THE REVERSE STOCK SPLIT

     The result of the  reverse  stock split will be the  attainment  of private
company  status for the Company and the payment for  fractional  shares owned by
Shareholders  which will be generated by the reverse stock split.  The valuation
date of the Company has been set at June 30, 1999, for the payment of fractional
shares.  The Board of Directors has  determined a value of the Company's  Common
Stock as  $338,109.  This  translates  to $.134 per share for every  share owned
prior to the reverse stock split.

                                       4
<PAGE>


     Neither  Crowell  nor Mr.  Crowell  have  any  plan or  proposal  regarding
activities or transactions which are to occur after the Transaction which relate
to or would result in an extraordinary corporate transaction,  such as a merger,
reorganization or liquidation, involving the Company or any of its subsidiaries;
a sale or transfer  of a material  amount of assets of the Company or any of its
subsidiaries;  any change in the present board of directors or management of the
Company including, but not limited to, any plan or proposal to change the number
or term of directors, to fill any existing vacancy on the board or to change any
material term of the employment contract of any executive officer;  any material
change in the present dividend rate or policy or indebtedness or  capitalization
of the Company;  any other material change in the Company's  corporate structure
or business.

     After the consummation of the Transaction, the Company will become eligible
for termination of registration under the Securities  Exchange Act because there
will be only one remaining common Shareholder, Mr. Crowell. The Company plans to
apply  for  termination  of  registration  immediately  upon  completion  of the
Transaction.

     After the  Transaction  the Company will be unable to raise capital through
public  markets.  It should be noted that the  Company  has been unable to raise
capital in the public market for the past ten years. Consequently, management of
the Company does not believe the Company is in substance  gaining  anything from
its status as a public company.  All financing arranged has been private or bank
financing  over the past ten years.  The  inability to raise equity  capital can
have devastating  effects on any company.  The Company is no exception.  Without
the  ability  to  raise  capital,  Shareholders  may  lose  all or part of their
investment. The Company is completely dependent on internally generated capital,
that is,  generated  capital from profits,  and capital provided through private
and bank  loans.  Mr.  Crowell  presently  guarantees  all loans which have been
obtained by the Company.  Mr. Crowell's  personal guarantee has been a condition
for the Company obtaining a loan. Unfortunately,  the Company is in the position
of  having  all of the  liabilities  of being a public  company  and none of the
benefits of being a public  company.  The  liabilities of being a public company
are  the  periodic   reporting   requirements.   The  Company   estimates   that
approximately $50,000 per year is expended for attorneys,  accountants, postage,
printing,  wages,  EDGAR  filing fees,  and other  expenses to comply with these
periodic reporting requirements.  The benefits of being a public company include
the ability to raise capital  through  public  markets and offering a marketable
stock to investors.  These benefits have not been realized by the Company in the
past ten years.

     The Company has not paid dividends on its  outstanding  Preferred  Stock in
the past two years.  The Preferred  Stock  dividends are  cumulative and must be
paid providing the corporation  has funds to pay the dividends.  The Company has
$424,236 in unpaid  Preferred  Stock  dividends at June 30, 1999.  The Preferred
Stock and  accumulated  dividends  on the  Preferred  Stock have  priority  over
payment  of  Common  Stock  and  dividends  on  Common  Stock  in the  event  of
liquidation.  No dividends  are unpaid on Common Stock as of June 30, 1999.  The
Company has not paid dividends on Common Stock in the past ten years. Management
of the Company does not anticipate  paying  dividends on Company Common Stock in
the foreseeable future.

     After the consummation of the Transaction the Shareholders will be paid for
their  shares  as  determined  by  the  valuation  of  the  Common  Stock.   The
Shareholders  will recognize gain or loss for federal income tax purposes as the
difference between their purchase price and the amount paid by Crowell for their
pre-reverse  stock  split  shares  of the  Common  Stock.  Virtually  all of the
unaffiliated  Shareholders  purchased  their  Common  Stock in the Company  over
twenty-five  years  ago.  To the  management  of  the  Company's  knowledge,  no
dividends  have ever been paid on the Common Stock of the  Company.  Many of the
original  purchasers  of the stock have died since their stock  purchases in the
late  sixties  and early  seventies.  This stock has been  transferred  to their
beneficiaries.  Management  of  Crowell  believes  that most  Shareholders  have
written  off this  investment  years  ago.  As a  practical  matter,  management
believes  that most  Shareholders  may benefit  more from the capital loss which
they can claim on their  income tax return  than they will from  holding a stock
which has no trading market.  At June 30, 1999, the Company had a book value per
common  share of ($.14),  which is a deficit  or  negative  "value".  Therefore,
management  of the  Company  believes  it would be fair to offer no payment  for
fractional shares after the Transaction. Nevertheless the Company will pay $.134
per share for shares held before the reverse stock split.

                                       5
<PAGE>

     The Shareholders  will receive $.134 per share for their  pre-reverse stock
split shares.  The payment was  determined by valuing the Company as of June 30,
1999. The  Shareholders of record on June 30, 1999 will receive payment by check
for their shares after the reverse stock split is  consummated.  The checks will
be sent by US mail. The Shareholders  will not be required to take any action in
order to receive payment for their shares.

   Crowell & Co., Inc. & Subsidiaries Computation of Value As of June 30, 1999

<TABLE>
<CAPTION>
                                                       Before       Value Increase  Value Decrease   Value After
                                    Reference        Adjustments      Adjustments     Adjustments    Adjustments
- -----------------------------------------------------------------------------------------------------------------
<S>                               <C>                <C>              <C>            <C>             <C>
Net Worth @ June 30, 1999         10-Q 6-30-99       $ 1,088,662                                     $ 1,088,662

Properties held for resale and

   development                          A                             $ 240,982                          240,982

Preferred Stock                   10-Q 6-30-99                                       $  1,011,899     (1,011,899)

Accumulated Preferred

   Stock dividends                      B                                                 424,236       (424,236)

Net operating loss ("NOL")              C                               278,600                          278,600

Unrecognized gain on the

   sale of Petersburg Racquet Club      D                               166,000                          166,000

Computed value of Common

   Stock equity                                                                                          338,109

Mr. Crowell ownership value             E                                                                251,703

Minority Stockholders ownership value                                                                     86,406

Value per share ($338,109/2,520,835)                                                                 $     0.134

Reference A:  Properties held for resale and development
- --------------------------------------------------------
Cost is from 10-QSB 6-30-99                                                          $  4,819,648
5% markup on cost                                                                            0.05
                                                                                     ------------
                                                                                     $    240,982
Reference B:  Accumulated Preferred Stock Dividends
- ---------------------------------------------------
From 10-KSB 12-31-98                                                                 $    383,760
For six months ended 6-30-99                                                               40,476
                                                                                     ------------
                                                                                     $    424,236
Reference C:  Net Operating Loss ("NOL") Value
- ----------------------------------------------
Average taxable income per year for prior seven years                                $    192,000
Projected federal and state income tax on above                                      $     69,650
Discount rate to value above income tax savings of $69,650 per year                           25%
Value of NOL at above discount rate ($69,650 divided by .25)                         $    278,600

Reference D:  Sale of Petersburg Racquet Club
- ---------------------------------------------
Crowell sold Petersburg Racquet Club in 1997 but has not recognized the
   gain for book purposes as of June 30, 1999

Reference E:  Common Stock shares outstanding                                           2,520,835
- ---------------------------------------------
Shares owned by Mr. Crowell                                                             1,876,622
% of total shares owned by Mr. Crowell                                                      74.4%
</TABLE>

     After the transaction, Mr. Crowell will own 100% of the Common Stock of the
Company.


                                       6
<PAGE>

BOARD RECOMMENDATIONS

     The Company's  board  believes that the reverse stock split  proposal is in
the best interests of the  Shareholders  of the Company and recommends  that the
Shareholders of the Company vote to adopt the proposal.


     The  Board  and  Mr.  Crowell   believe  the  transaction  to  be  fair  to
unaffiliated  Shareholders.  The Board and Mr. Crowell  considered the following
factors when  reaching this  decision.  There is no public market for the Common
Stock so market  value is not readily  determinable.  The Board and Mr.  Crowell
have no  knowledge  of anyone who is actively  purchasing  or selling the Common
Stock so no value  could be derived  from such  transactions.  The Board and Mr.
Crowell have no knowledge of any public  market for the Common Stock on which to
base a Common  Stock  value over the past ten years so no value could be derived
from  historical  market  prices.  The net book value of the  Common  Stock is a
negative number. (see The Effects of the Reverse Stock Split.)

     Based on the negative book value,  paying or not paying  anything per share
would be fair to the unaffiliated  Shareholders,  inasmuch as the Common Stock's
book value would  indicate that it is worthless.  The going concern value of the
Company is not readily determinable since the Company has experienced net losses
over three of the past four years. Additionally,  the continued existence of the
Company relies on the personal guarantee of payment of debt by Mr. Crowell. This
personal  guarantee  of Mr.  Crowell is not a  corporate  asset and has not been
considered when determining the value of the Company.  Therefore,  the Board and
Mr.  Crowell have relied on what it considers a fair value of the Company  based
on the value of its assets in excess of liabilities  and Preferred Stock rights.
This  valuation  yielded  a value  of  approximately  $86,325  for  unaffiliated
Shareholders.  The Board and Mr. Crowell believe that unaffiliated  Common Stock
value would be lower if the Company  actually  attempted to liquidate,  based on
past land and lot sales experience.

     The  transaction  is not structured so that approval of at least a majority
of unaffiliated security holders is required.

     All directors are employees of the Company.

     No firm  offers  have  been  made by any  unaffiliated  person  during  the
preceding 18 months for the merger or  consolidation of the Company into or with
such  person  or of such  person  into or with  the  Company,  the sale or other
transfer  of all or any  substantial  part  of the  assets  of the  Company,  or
securities  of the  Company  which would  enable the holder  thereof to exercise
control of the Company.

     No report,  opinion or appraisal and materially related to this Transaction
has been received by the Company.


DISSENTERS' RIGHTS


(a)  Summary:  In the event the  Proposal is approved,  Shareholders  would have
     certain  rights to  dissent  and demand  appraisal  of their  shares  under
     Section 14-2-1301 et. seq. of the Georgia Code. Dissenting Shareholders who
     comply with the requisite statutory procedures would be entitled to receive
     a judicial  determination and payment of "fair value" of their Shares as of
     the close of business on the day prior to the date of  Shareholders  called
     to vote on such  Proposal.  The value so  determined  could be more or less
     than the  consideration  offered  pursuant to the amount  disclosed in this
     Proxy Statement.  If the Shareholders do not perfect their appraisal right,
     they will receive payment for their fractional  shares at the rate of $.134
     for their shares before the reverse split.

(b)  Explanation:  In the event the proposal is approved,  Shareholders may have
     certain  rights to dissent  and  demand  payment of the fair value of their
     shares under O.C.G.A. ss.14-2-1301 et. seq. The notice sent to Shareholders
     of the Shareholders meeting to consider the proposal will contain a copy of
     Article  13 of  the  Georgia  Business  Code,  and  will  also  notify  the
     Shareholders  of the affirmative  obligation of any shareholder  wishing to
     exercise  his or her right to dissent  and  receive the fair value of their
     shares to deliver written notice of his or her intent to demand payment for
     shares to the corporation before vote is taken at the shareholder  meeting.
     If the proposed action is approved, a dissenting  shareholder must not vote
     his or her  shares in favor of the  proposed  action.  Failure  of a record
     shareholder to deliver such notice,  or a vote by such shareholder in favor
     of the proposal,  will disqualify  such person from  entitlement to receive
     payment for his or her shares.

                                       7
<PAGE>

          If the proposed  action is approved,  the  corporation  will deliver a
     written  "Dissenter's  Notice" to all  Shareholders  who have satisfied the
     requirements   stated  above.   Shareholders   wishing  to  exercise  their
     dissenter's  rights will be required  to deposit  their stock  certificates
     with the company as specified in the  Dissenter's  Notice.  The company may
     restrict  transfer of any  uncertified  shares to the extend  stated in the
     Dissenter's  Notice.  The  Dissenter's  Notice will also  provide a date by
     which the corporation must receive a demand for payment by the shareholder,
     and be accompanied by a form which a person  asserting  dissenter's  rights
     may use to  complete  the  demand for  payment.  A  shareholder  wishing to
     exercise  his  dissenter's  rights must return the form  provided  for that
     purpose within the time prescribed,  and deposit his share  certificates in
     accordance  with the  terms of the  notice.  Any  shareholder  who  demands
     payment and deposits his or her share  certificates shall retain all of the
     rights of a shareholder  until the time the proposal goes into effect.  Any
     shareholder  who  does not  demand  payment  or  deposit  his or her  share
     certificates  as required by the date set in the  Dissenter's  Notice shall
     retain ownership of their shares,  and shall not be entitled to payment for
     their shares.

          The  corporation   shall  deliver  to  each   shareholder   exercising
     dissenter's  rights  an  offer  to pay to such  dissenter  the  amount  the
     corporation  estimates  to be the  fair  value of his or her  shares,  plus
     accrued interest. Fair value shall be determined as the value of the shares
     immediately before the effectuation of the corporate action,  excluding any
     appreciation or depreciation in anticipation of the corporate  action.  The
     offer of payment will be accompanied by the following information:  (1) the
     corporation's  balance sheet as of the end of a fiscal year ending not more
     than  sixteen  (16)  months  before  the  date of  payment,  (2) an  income
     statement for that year; (3) a statement of changes in shareholder's equity
     for that year; (4) the latest available  interim financial  statements,  if
     any; (5) a statement of the corporation's estimate of the fair value of the
     shares;  (6) an  explanation  of how the  interest  was  calculated;  (7) a
     statement of the right of dissenter's  who demand payment for their shares;
     and (8) another copy of Article 13 of the Georgia Business Code.

          Any dissenter who is dissatisfied with the  corporation's  estimate of
     the fair value of his shares or the amount of  interest  due must so notify
     the corporation  within thirty (30) days of the  corporation's  offer. Such
     dissenting  shareholder  must also notify the corporation in writing of his
     own  estimate  of the fair value of his  shares and the amount of  interest
     due, and make demand for payment.  Any  dissenter  failing to so notify the
     company  within thirty (30) days after the  corporation  offers payment for
     his or her shares shall be deemed to have accepted the corporation's  offer
     and to have waived his or her right to demand any additional payment.

          If  the  shareholder's  demand  for  payment  remains  unsettled,  the
     corporation  shall  petition  the  Superior  Court of  Richmond  County  to
     determine  the fair  value  of the  shares  and  accrued  interest.  If the
     corporation  fails to commence such  proceeding  within such sixty (60) day
     period it shall pay each  dissenter  whose  demand  remains  unsettled  the
     amount demanded by the shareholder.


FEDERAL INCOME TAX CONSEQUENCES

     The payment for fractional  shares for the Company's  Common Stock pursuant
to the  Reverse  Stock  Split is  expected  to be a fully  taxable  transaction.
Accordingly, each exchanging Shareholder will recognize gain or loss for federal
income tax purposes measured by the difference between such Shareholder's  basis
in the  Shares  exchanged  and the  cash  received  by the  Shareholder  for the
fractional shares.  Such gain or loss will be capital gain or loss if the Shares
were held as a capital asset.  The  transaction  will have no federal income tax
consequences to the Company. To the extent that dissenters rights are exercised,
then the basis of the  Shareholder's  shares  may  increase  or  decrease,  thus
increasing or decreasing the size of the gain. Legal fees incurred by dissenters
may be deductible on the dissenters  federal income tax return. All Shareholders
are urged to consult with their own tax advisors as to the tax  consequences  of
the Reverse Stock Split.

SOURCES AND AMOUNT OF FUNDS


     The source of the funds to be used in the  Transaction  will be a loan from
Mr. Crowell.  The loan will be secured by real estate. The loan will be at prime
rate plus one percent. A repayment plan has not been established.

     An itemized  statement of all expenses incurred or estimated to be incurred
in connection with the Transaction is as follows:


                                       8
<PAGE>


               Printing                                $    3,000
               Postage                                      3,000
               Legal                                        4,000
               Accounting                                     500
               Filing fees                                    500
               Fractional share purchase                   86,325
                                                       ----------
                                                       $   97,325


BUSINESS OF THE COMPANY

     The  principal   businesses  of  the  Company  and  its   subsidiaries  are
home-building,  the development of residential  properties,  and commercial real
estate brokerage. Generally, the Company acquires new properties for development
in the  Augusta,  Georgia  area based on  management's  assessment  of levels of
current and  expected  consumer  demand.  The analysis  and  acquisition  of new
properties by personnel of the Company are conducted on a continuous basis.

     Keystone  Homes,  Inc.  ("Keystone"),  a  wholly  owned  subsidiary  of the
Company, builds single-family homes on a presold and speculative basis. Keystone
is the primary builder in all of the Company's developments. Generally, Keystone
does not build outside Crowell developments.


     The  Company is a Georgia  corporation  which was  organized  in 1966.  The
offices of the Company are located at 924 Stevens Creek Road, Augusta, GA 30907.
The telephone is 706-855-1099.


MARKET PRICE OF COMPANY COMMON STOCK, AND PREFERRED STOCK


     There is currently no established  trading market for the Company's  Common
or Preferred  Stock. No dividends have been paid on the Common Stock in the past
ten  years.  The  Company is not aware of any  dividends  ever being paid on the
Common Stock.  Accumulated  unpaid  dividends on the Company's  Preferred  Stock
amount to $424,236 at June 30, 1999.


PRINCIPAL SHAREHOLDERS


     The  following  table sets forth,  as of June 30,  1999,  information  with
respect to the beneficial  ownership of shares of Common and Preferred  Stock of
the Company by each person known to be the  beneficial  owner of more than 5% of
the  outstanding  shares of Common and  Preferred  Stock by each director and by
each  executive  officer named in the  Compensation  Table and all directors and
executive officers of the Company as a group.  Beneficial  ownership as reported
in the table has been determined in accordance with SEC regulations and includes
shares of Common Stock which may be acquired within 60 days upon the exercise of
outstanding stock options and the conversion of shares of Preferred Stock of the
Company.  The named persons have sole voting and investment power with regard to
the shares  shown as owned by such  persons.  Pursuant to SEC  regulations,  all
shares not  currently  outstanding  which are  subject to options or  conversion
privileges  exercisable  within  60 days are  deemed to be  outstanding  for the
purpose of computing  the "Percent of Class" held by the holder  thereof but are
not deemed to be outstanding for the purpose of computing the "Percent of Class"
held by any other Shareholder of the Company.


<TABLE>
<CAPTION>
                                   Common Stock      Series A Preferred   Series B Preferred     Combined Voting
                                   Beneficially      Stock Beneficially   Stock Beneficially    Power (Common and
                                  Owned (Percent       Owned (Percent       Owned (Percent    Preferred Considered
     Name and Address              of Class) (1)        of Class) (2)        of Class) (3)   as a Single Class) (4)
- -------------------------------------------------------------------------------------------------------------------
<S>                                  <C>                   <C>                  <C>                  <C>
Florice Clark(5)                      121,725                 -                 486,899               4.4%
   3554 Old Ferry Road                (4.6%)                                    (100%)
   Martinez, GA  30907

Otis L. Crowell*(5)                  1,876,622             87,500                  -                  67.7%
   3750 Evans to Locks Road           (74.4%)              (16.7%)
   Augusta, GA  30907

                                       9
<PAGE>

Mark L. Gilliam*                      1,250                   -                    -                    +
   3696 El Cordero Road                  +
   Martinez, GA  30907

Robert M. Hunter(5)                   70,000               280,000                -                   2.5%
   3801 High Hampton Drive            (2.7%)               (53.3%)
   Martinez, GA  30907

Dennis Stanfield                      161,436                 -                    -                  5.8%
   P.O. Box 4501                      (6.0%)
   Martinez, GA  30907

Robert M. Hunter, Jr.                 13,125               52,500                  -                    +
   3 Beech Lane                          +                 (10.0%)
   Morristown, NJ  07960

Beverly H. Taylor                     13,125               52,500                  -                    +
   688 Woodhall Abbey Court              +                 (10.0%)
   Martinez, GA  30907

Ben W. Hunter                         13,125               52,500                  -                    +
   3109 West Road                        +                 (10.0%)
   Martinez, GA 30907

All executive officers               1,877,872                -                    -                  68.7%
   and directors as a group           (74.5%)
   (3 persons)
</TABLE>
+  Less than 1.0%
*  Executive officer or director

(1)  Based on 2,520,835 shares of Common Stock outstanding on June 30, 1999.

(2)  Based on 525,000 shares of Series A Preferred Stock outstanding on June 30,
     1999. Holders of the Series A Preferred Stock vote on the basis of one vote
     for each four  shares of Series A  Preferred  Stock  held with  holders  of
     Common  Stock and  holders  of Series B  Preferred  Stock,  all voting as a
     single class.  The Series A Preferred Stock is not registered under Section
     12 of the  Securities  Exchange  Act of 1934,  and in  providing  ownership
     information the Company has relied on its stock transfer records, which may
     not correspond to beneficial  ownership.  To the extent that the Company is
     aware of beneficial ownership that is different from ownership as reflected
     by the stock transfer records,  such beneficial  ownership  information has
     been provided.

(3)  Based on 486,899 shares of Series B Preferred Stock outstanding on June 30,
     1999.  Holders of the Series A Preferred  Stock vote on a one vote for each
     four shares of Series B Preferred  Stock held with  holders of Common Stock
     and holders of Series A Preferred  Stock, all voting as a single class. The
     Series  B  Preferred  Stock  is  not  registered  under  Section  12 of the
     Securities Exchange Act of 1934, and in providing ownership information the
     Company has relied on its stock transfer records,  which may not correspond
     to  beneficial  ownership.  To the  extent  that  the  Company  is aware of
     beneficial  ownership  that is different from ownership as reflected by the
     stock transfer  records,  such  beneficial  ownership  information has been
     provided.

(4)  Based on one vote per share for Common  Stock and one vote per four  shares
     for Series A and B Preferred Stock.

(5)  The shares of Common  Stock  beneficially  owned by the  indicated  persons
     include  shares which may be acquired upon the  conversion  of  outstanding
     shares of Series A or B  Preferred  Stock,  as the case may be, as follows:
     Ms. Clark - 121,725 shares;  Mr. Crowell - 21,875 shares; and Mr. Robert M.
     Hunter - 70,000  shares;  Mr. Robert M. Hunter,  Jr. - 13,125  shares;  Ms.
     Beverly H. Taylor - 13,125 shares; and Mr. Ben W. Hunter - 13,125 shares.

                    INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


     Elliot Davis & Company has served as independent accountants of the Company
since March 1999.  Representatives of Elliot Davis & Company will not be present
at the Special Meeting.


             OTHER MATTERS THAT MAY COME BEFORE THE SPECIAL MEETING

     The Board of Directors of the Company  knows of no matters other than those
referred to in the accompanying  Notice of Special Meeting of Shareholders which
may  properly  come before the Special  Meeting.  However,  if any other  matter
should be properly presented for consideration and voting at the Special Meeting
or adjournments thereof, it is the intentions of the persons named as proxies on
the  enclosed  form of proxy  card to vote the shares  represented  by all valid
proxy cards in accordance with their judgment of what is in the best interest of
the Company.

                                       10
<PAGE>

AVAILABLE INFORMATION

     The  Company  is  subject  to  the   informational   filing  or  submission
requirements  of the Exchange Act, and in  accordance  therewith are required to
file or submit periodic  reports and other  information  with the Securities and
Exchange  Commission under the Securities Act of 1934, as amended (the "Exchange
Act") relating to their business,  financial  condition and other matters.  Such
reports,  proxy  statements  and other  information  may be  inspected,  without
charge,  and copies may be obtained at  prescribed  rates,  at the  Commission's
public reference facility at 450 Fifth Street, N.W., Washington, D.C. 20549, and
at the regional offices of the Commission  located in Citicorp Center,  500 West
Madison  Street,  Suite 1400,  Chicago,  Illinois  60661,  and Seven World Trade
Center,  13th Floor,  New York, New York 10048 and can also be reviewed  through
the Commission's Electronic Data Gathering,  Analysis and Retrieval System which
is publicly available through the Commission's Web site (http://www.sec.gov).

     All  information  contained  herein  with  respect to the  Company has been
     supplied by the Company.

     No  person  has  been  authorized  to give any  information  or to make any
representation  other than those  contained or incorporated by reference in this
Proxy Statement and, if given or made, such information or representation should
not be relied upon as having been  authorized  by the  Company.  The delivery of
this Proxy Statement shall not , under any circumstances, create any implication
that there has been no change in the  affairs of the  Company or any  subsidiary
thereof since the date hereof or that the information  contained or incorporated
by reference  herein is correct as of any time  subsequent to the date hereof or
thereof. This Proxy Statement does not constitute the solicitation of a proxy in
any jurisdiction to or from any person to whom it is not lawful to make any such
solicitation in such jurisdiction.

                                        By Order of the Board of Directors,

                                        Mark L. Gilliam
                                        Secretary

Augusta, Georgia

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


The  Company's  1998 Annual  Report and the 10-QSB for the six months ended June
30,  1999,  have been mailed to  Shareholders  of the  Company  with these proxy
materials along with Article 13 of the Georgia Business Code and a sample Notice
of Intention to Demand Payment.


                                       11
<PAGE>


                     ARTICLE 13 OF THE GEORGIA BUSINESS CODE
                     ---------------------------------------

 .CODE, 14-2-1301
CODE OF GEORGIA
TITLE 14. CORPORATIONS, PARTNERSHIPS, AND ASSOCIATIONS
CHAPTER 2. BUSINESS CORPORATIONS
ARTICLE 13. DISSENTERS' RIGHTS
PART 1. RIGHT TO DISSENT AND OBTAIN PAYMENT FOR SHARES
Current through the 1999 Regular Session

14-2-1301 DEFINITIONS.
As used in this article, the term:

(1)  "Beneficial  shareholder"  means the  person who is a  beneficial  owner of
     shares held in a voting trust or by a nominee as the record shareholder.

(2)  "Corporate action" means the transaction or other action by the corporation
     that creates dissenters' rights under Code Section 14-2-1302.

(3)  "Corporation"  means the issuer of shares  held by a  dissenter  before the
     corporate  action,  or the surviving or acquiring  corporation by merger or
     share exchange of that issuer.

(4)  "Dissenter"  means a shareholder  who is entitled to dissent from corporate
     action under Code Section  14-2-1302 and who exercises  that right when and
     in the manner required by Code Sections 14-2-1320 through 14-2-1327.

(5)  "Fair value," with respect to a dissenter's shares,  means the value of the
     shares immediately before the effectuation of the corporate action to which
     the  dissenter  objects,  excluding any  appreciation  or  depreciation  in
     anticipation of the corporate action.

(6)  "Interest"  means interest from the effective date of the corporate  action
     until the date of payment,  at a rate that is fair and equitable  under all
     the circumstances.

(7)  "Record  shareholder"  means the person in whose name shares are registered
     in the records of a corporation  or the  beneficial  owner of shares to the
     extent  of the  rights  granted  by a  nominee  certificate  on file with a
     corporation.

(8)  "Shareholder" means the record shareholder or the beneficial shareholder.

                                 CODE, 14-2-1302
                                 ---------------

14-2-1302  RIGHT TO DISSENT.

(a)  A record  shareholder  of the  corporation is entitled to dissent from, and
     obtain  payment of the fair value of his shares in the event of, any of the
     following corporate actions:

     (1)  Consummation of a plan of merger to which the corporation is a party:

          (A)  If approval of the  shareholders  of the  corporation is required
               for the merger by Code  Section  14-2-1103  or  14-2-1104  or the
               articles of incorporation and the shareholder is entitled to vote
               on the merger; or

          (B)  If the corporation is a subsidiary that is merged with its parent
               under Code Section 14-2-1104;

     (2)  Consummation of a plan of share exchange to which the corporation is a
          party  as the  corporation  whose  shares  will  be  acquired,  if the
          shareholder is entitled to vote on the plan;

     (3)  Consummation of a sale or exchange of all or substantially  all of the
          property of the  corporation if a shareholder  vote is required on the
          sale or exchange pursuant to Code Section 14-2-1202, but not including
          a sale  pursuant to court order or a sale for cash  pursuant to a plan
          by which all or substantially all of the net proceeds of the sale will
          be distributed to the  shareholders  within one year after the date of
          sale;

     (4)  An amendment  of the articles of  incorporation  that  materially  and
          adversely  affects  rights in respect of a dissenter's  shares because
          it:

          (A)  Alters or abolishes a preferential right of the shares;

          (B)  Creates,  alters,  or abolishes a right in respect of redemption,
               including  a  provision   respecting   a  sinking  fund  for  the
               redemption or repurchase, of the shares;

                                       12
<PAGE>

          (C)  Alters  or  abolishes  a  preemptive  right of the  holder of the
               shares to acquire shares or other securities;

          (D)  Excludes or limits the right of the shares to vote on any matter,
               or to cumulate votes, other than a limitation by dilution through
               issuance  of  shares  or other  securities  with  similar  voting
               rights;

          (E)  Reduces  the  number  of  shares  owned by the  shareholder  to a
               fraction of a share if the  fractional  share so created is to be
               acquired for cash under Code Section 14-2-604; or

          (F)  Cancels, redeems, or repurchases all or part of the shares of the
               class; or

     (5)  Any  corporate  action  taken  pursuant to a  shareholder  vote to the
          extent that Article 9 of this chapter,  the articles of incorporation,
          bylaws, or a resolution of the board of directors provides that voting
          or nonvoting  shareholders  are entitled to dissent and obtain payment
          for their shares.

(b)  A shareholder  entitled to dissent and obtain  payment for his shares under
     this  article  may  not  challenge  the  corporate   action   creating  his
     entitlement  unless the  corporate  action fails to comply with  procedural
     requirements of this chapter or the articles of  incorporation or bylaws of
     the  corporation  or the vote required to obtain  approval of the corporate
     action was  obtained by  fraudulent  and  deceptive  means,  regardless  of
     whether the shareholder has exercised dissenter's rights.

(c)  Notwithstanding  any other  provision  of this  article,  there shall be no
     right of  dissent  in favor of the  holder of shares of any class or series
     which, at the record date fixed to determine the  shareholders  entitled to
     receive  notice  of and to vote at a  meeting  at which a plan of merger or
     share  exchange or a sale or exchange  of property or an  amendment  of the
     articles  of  incorporation  is to be acted  on,  were  either  listed on a
     national  securities  exchange  or  held  of  record  by  more  than  2,000
     shareholders, unless:

     (1)  In the case of a plan of  merger or share  exchange,  the  holders  of
          shares of the class or series are required under the plan of merger or
          share  exchange to accept for their shares  anything  except shares of
          the surviving  corporation or another publicly held corporation  which
          at the  effective  date of the  merger or share  exchange  are  either
          listed on a  national  securities  exchange  or held of record by more
          than 2,000 shareholders,  except for scrip or cash payments in lieu of
          fractional shares; or

     (2)  The  articles  of  incorporation  or a  resolution  of  the  board  of
          directors approving the transaction provides otherwise.

PART 2. PROCEDURE FOR EXERCISE OF DISSENTERS' RIGHTS
- ----------------------------------------------------

14-2-1320  NOTICE OF DISSENTERS' RIGHTS.

(a)  If proposed corporate action creating dissenters' rights under Code Section
     14-2-1302 is submitted to a vote at a  shareholders'  meeting,  the meeting
     notice  must  state  that  shareholders  are or may be  entitled  to assert
     dissenters'  rights under this article and be accompanied by a copy of this
     article.

(b)  If  corporate  action  creating   dissenters'  rights  under  Code  Section
     14-2-1302 is taken without a vote of  shareholders,  the corporation  shall
     notify in writing all shareholders  entitled to assert  dissenters'  rights
     that the action was taken and send them the dissenters' notice described in
     Code Section  14-2-1322 no later than ten days after the  corporate  action
     was taken.

14-2-1321  NOTICE OF INTENT TO DEMAND PAYMENT.

(a)  If proposed corporate action creating dissenters' rights under Code Section
     14-2-1302  is  submitted  to a vote at a  shareholders'  meeting,  a record
     shareholder who wishes to assert dissenters' rights:

     (1)  Must  deliver  to the  corporation  before  the vote is taken  written
          notice of his intent to demand  payment for his shares if the proposed
          action is effectuated; and

     (2)  Must not vote his shares in favor of the proposed action.

(b)  A record  shareholder  who does not satisfy the  requirements of subsection
     (a) of this Code  section is not  entitled to payment for his shares  under
     this article.

14-2-1322  DISSENTERS' NOTICE.

(a)  If proposed corporate action creating dissenters' rights under Code Section
     14-2-1302 is authorized at a shareholders'  meeting,  the corporation shall
     deliver a written  dissenters' notice to all shareholders who satisfied the
     requirements of Code Section 14-2-1321.

                                       13
<PAGE>

(b)  The  dissenters'  notice  must be sent no later  than ten  days  after  the
     corporate action was taken and must:

     (1)  State  where  the  payment  demand  must be sent  and  where  and when
          certificates for certificated shares must be deposited;

     (2)  Inform holders of uncertificated shares to what extent transfer of the
          shares will be restricted after the payment demand is received;

     (3)  Set a date by which the  corporation  must receive the payment demand,
          which  date may not be fewer  than 30 nor more than 60 days  after the
          date the notice  required in  subsection  (a) of this Code  section is
          delivered; and

     (4)  Be accompanied by a copy of this article.

14-2-1323  DUTY TO DEMAND PAYMENT.

(a)  A record  shareholder  sent a dissenters'  notice described in Code Section
     14-2-1322  must demand payment and deposit his  certificates  in accordance
     with the terms of the notice.

(b)  A record  shareholder  who demands  payment and  deposits  his shares under
     subsection  (a)  of  this  Code  section  retains  all  other  rights  of a
     shareholder  until these  rights are  canceled or modified by the taking of
     the proposed corporate action.

(c)  A record  shareholder  who does not demand  payment  or  deposit  his share
     certificates  where  required,  each  by the  date  set in the  dissenters'
     notice, is not entitled to payment for his shares under this article.

14-2-1324  SHARE RESTRICTIONS.

(a)  The corporation may restrict the transfer of uncertificated shares from the
     date the demand for their payment is received until the proposed  corporate
     action is taken or the restrictions released under Code Section 14-2-1326.

(b)  The person for whom  dissenters'  rights are asserted as to  uncertificated
     shares  retains all other  rights of a  shareholder  until these rights are
     canceled or modified by the taking of the proposed corporate action.

14-2-1325  OFFER OF PAYMENT.

(a)  Except as provided in Code Section 14-2-1327,  within ten days of the later
     of the date the proposed  corporate action is taken or receipt of a payment
     demand, the corporation shall by notice to each dissenter who complied with
     Code  Section  14-2-1323  offer to pay to such  dissenter  the  amount  the
     corporation  estimates  to be the  fair  value of his or her  shares,  plus
     accrued interest.

(b)  The offer of payment must be accompanied by

     (1)  The corporation's  balance sheet as of the end of a fiscal year ending
          not  more  than 16  months  before  the  date of  payment,  an  income
          statement  for that year,  a  statement  of  changes in  shareholders'
          equity  for that  year,  and the latest  available  interim  financial
          statements, if any;

     (2)  A  statement  of the  corporation's  estimate of the fair value of the
          shares;

     (3)  An explanation of how the interest was calculated;

     (4)  A statement  of the  dissenter's  right to demand  payment  under Code
          Section 14-2-1327; and

     (5)  A copy of this article.

(c)  If the shareholder accepts the corporation's offer by written notice to the
     corporation  within 30 days after the  corporation's  offer or is deemed to
     have accepted such offer by failure to respond within said 30 days, payment
     for his or her shares  shall be made within 60 days after the making of the
     offer or the taking of the proposed corporate action, whichever is later.

14-2-1326  FAILURE TO TAKE ACTION.

(a)  If the  corporation  does not take the proposed action within 60 days after
     the date set for demanding payment and depositing share  certificates,  the
     corporation  shall  return  the  deposited  certificates  and  release  the
     transfer restrictions imposed on uncertificated shares.

(b)  If,  after  returning   deposited   certificates  and  releasing   transfer
     restrictions, the corporation takes the proposed action, it must send a new
     dissenters'  notice  under Code  Section  14-2-1322  and repeat the payment
     demand procedure.

                                       14
<PAGE>

14-2-1327 PROCEDURE IF SHAREHOLDER DISSATISFIED WITH PAYMENT OR OFFER.

(a)  A dissenter  may notify the  corporation  in writing of his own estimate of
     the fair value of his shares and amount of interest due, and demand payment
     of his estimate of the fair value of his shares and  interest  due, if:

     (1)  The  dissenter  believes  that the amount  offered  under Code Section
          14-2-1325  is less  than the  fair  value  of his  shares  or that the
          interest due is incorrectly calculated; or

     (2)  The corporation,  having failed to take the proposed action,  does not
          return the deposited certificates or release the transfer restrictions
          imposed on uncertificated shares within 60 days after the date set for
          demanding payment.

(b)  A  dissenter  waives  his or her right to demand  payment  under  this Code
     section and is deemed to have accepted the corporation's offer unless he or
     she  notifies  the  corporation  of his  or her  demand  in  writing  under
     subsection  (a) of this Code section  within 30 days after the  corporation
     offered  payment  for  his or her  shares,  as  provided  in  Code  Section
     14-2-1325.

(c)  If the  corporation  does not offer  payment  within  the time set forth in
     subsection (a) of Code Section 14-2-1325:

     (1)  The shareholder may demand the information  required under  subsection
          (b) of Code Section  14-2-1325,  and the corporation shall provide the
          information  to the  shareholder  within ten days  after  receipt of a
          written demand for the information; and

     (2)  The shareholder may at any time,  subject to the limitations period of
          Code Section 14-2-1332,  notify the corporation of his own estimate of
          the fair value of his shares and the amount of interest due and demand
          payment of his  estimate of the fair value of his shares and  interest
          due.

PART 3. JUDICIAL APPRAISAL OF SHARES
- ------------------------------------

14-2-1330  COURT ACTION.

(a)  If a demand for payment under Code Section 14-2-1327 remains unsettled, the
     corporation  shall commence a proceeding within 60 days after receiving the
     payment  demand and petition  the court to determine  the fair value of the
     shares and accrued  interest.  If the  corporation  does not  commence  the
     proceeding  within the 60 day  period,  it shall pay each  dissenter  whose
     demand remains unsettled the amount demanded.

(b)  The  corporation  shall commence the  proceeding,  which shall be a nonjury
     equitable valuation proceeding, in the superior court of the county where a
     corporation's registered office is located. If the surviving corporation is
     a foreign  corporation  without a registered office in this state, it shall
     commence the  proceeding  in the county in this state where the  registered
     office  of the  domestic  corporation  merged  with or  whose  shares  were
     acquired by the foreign corporation was located.

(c)  The corporation shall make all dissenters, whether or not residents of this
     state,  whose demands remain  unsettled  parties to the  proceeding,  which
     shall have the effect of an action quasi in rem against their  shares.  The
     corporation  shall serve a copy of the petition in the proceeding upon each
     dissenting  shareholder  who is a  resident  of this  state  in the  manner
     provided by law for the service of a summons and  complaint,  and upon each
     nonresident  dissenting  shareholder either by registered or certified mail
     or by publication, or in any other manner permitted by law.

(d)  The  jurisdiction  of the court in which the proceeding is commenced  under
     subsection (b) of this Code section is plenary and exclusive. The court may
     appoint one or more persons as appraisers to receive evidence and recommend
     decision  on the  question of fair value.  The  appraisers  have the powers
     described in the order appointing them or in any amendment to it. Except as
     otherwise  provided  in this  chapter,  Chapter 11 of Title 9, known as the
     "Georgia Civil  Practice  Act," applies to any  proceeding  with respect to
     dissenters' rights under this chapter.

(e)  Each  dissenter  made a party to the proceeding is entitled to judgment for
     the amount  which the court finds to be the fair value of his shares,  plus
     interest to the date of judgment.

14-2-1331  COURT COSTS AND COUNSEL FEES.

(a)  The court in an appraisal proceeding commenced under Code Section 14-2-1330
     shall  determine  all costs of the  proceeding,  including  the  reasonable
     compensation  and expenses of  appraisers  appointed by the court,  but not
     including  fees and  expenses of attorneys  and experts for the  respective
     parties.  The court shall assess the costs against the corporation,  except
     that the court may assess the costs against all or some of the  dissenters,
     in amounts  the court  finds  equitable,  to the extent the court finds the
     dissenters  acted  arbitrarily,  vexatiously,  or  not  in  good  faith  in
     demanding payment under Code Section 14-2-1327.

                                       15
<PAGE>

(b)  The court may also assess the fees and  expenses of  attorneys  and experts
     for the respective parties, in amounts the court finds equitable:

     (1)  Against the  corporation  and in favor of any or all dissenters if the
          court  finds the  corporation  did not  substantially  comply with the
          requirements of Code Sections 14-2-1320 through 14-2-1327; or

     (2)  Against either the  corporation or a dissenter,  in favor of any other
          party,  if the court  finds that the party  against  whom the fees and
          expenses are assessed acted arbitrarily,  vexatiously,  or not in good
          faith with respect to the rights provided by this article.

(c)  If the court finds that the services of attorneys for any dissenter were of
     substantial benefit to other dissenters  similarly  situated,  and that the
     fees for those services should not be assessed against the corporation, the
     court may award to these  attorneys  reasonable  fees to be paid out of the
     amounts awarded the dissenters who were benefited.

14-2-1332  LIMITATION OF ACTIONS.

     No action by any dissenter to enforce  dissenters'  rights shall be brought
more than three  years  after the  corporate  action was  taken,  regardless  of
whether notice of the corporate  action and of the right to dissent was given by
the corporation in compliance with the provisions of Code Section  14-2-1320 and
Code Section 14-2-1322.

                                       16
<PAGE>

                      NOTICE OF INTENTION TO DEMAND PAYMENT

                                         ^[Name of Dissenting Shareholder]
                                         ^[Address of Dissenting Shareholder]
                                         ^[Date-Prior to Shareholder Vote]

CERTIFIED MAIL, RETURN RECEIPT REQUESTED

Crowell & Co., Inc.

Attention: Secretary

To Crowell & Co., Inc.:

     Notice is hereby  given that the  undersigned  owner of an  aggregate  of ^
shares (the "Shares") of common stock ("Common Stock"),  of Crowell & Co., Inc.,
a Georgia  corporation,  intends  to demand  payment  of the fair  value for the
Shares pursuant to Article 13 of the Georgia  Business  Corporation  Code if the
proposed corporate action is effectuated.

     The residence  address of the undersigned is: ^ All of the Shares are owned
beneficially  and of record by the undersigned and the Shares  constitute all of
the shares of Common Stock owned by the  undersigned as to which the undersigned
has a right to dissent.

     This written  notice of intention to dissent and demand for payment for the
Shares is being  delivered to the Corporation  pursuant to Section  14-2-1321 of
the Georgia Business Corporation Code in order to perfect and enforce the rights
of the undersigned to receive payment of the fair value of the Shares.

                                         Very truly yours,

                                         Name:


                                       17
<PAGE>

                               CROWELL & CO., INC.

                                SPECIAL MEETING
                                NOVEMBER 5, 1999

                THIS PROXY IS SOLICITED BY THE BOARD OF DIRECTORS


The  undersigned  shareholder of Common Stock,  without par value,  (the "Common
Stock")  or  Preferred  Stock,  stated  value  $1.00 per share  (the  "Preferred
Stock"), of Crowell & Co., Inc. (the "Company"), hereby appoints Otis L. Crowell
and Mark L. Gilliam,  and each of them with full power of substitution,  proxies
to vote at the Annual Meeting of  shareholders  of the Company to be held at the
offices of the Company located at 924 Stevens Creek Road,  Augusta,  Georgia, on
October  29,  1999,  at  9:00  a.m.,  local  time,  and  at any  adjournment  or
adjournments thereof,  hereby revoking any proxies heretofore given, to vote all
shares of Common  Stock or  Preferred  Stock of the Company held or owned by the
undersigned  as of the record date (October 5, 1999) as directed  below,  and in
their  discretion  upon such other  matters as may come before the meeting.  The
undersigned  may vote in person at the Annual Meeting all shares of Common Stock
or Preferred  Stock owned by the  undersigned  as of the record date (October 5,
1999).


          Resolved, that the Articles of Incorporation of Crowell & Co., Inc. be
     amended to provide that all shares of outstanding Common Stock, without par
     value,  be the subject of a reverse stock split,  so that each  outstanding
     share shall,  without  further  action of the  Corporation,  be entitled to
     .000005 of a share of Common Stock,  without par value,  upon  surrender of
     the old shares for certificates representing the new shares.


          Further  resolved,  that no fractional new shares be issued,  but that
     any common  shareholders  who would  otherwise  be entitled to a fractional
     share be paid for such right at the rate of $.134 per old share.


     FOR____________       AGAINST______________        WITHHELD________________

IF NO  DIRECTION  IS GIVEN  THIS PROXY  WILL BE VOTED FOR THE  APPROVAL  OF THIS
PROPOSAL.

NOTE: Please sign exactly as name appears hereon. Joint owners should each sign.
When signing as attorney, executor,  administrator,  trustee or guardian, please
give full title as such. If the signer is a corporation, the full corporate name
should be signed by a duly authorized officer.

Date:___________________________________

________________________________________________________________________________
Shareholder signature and title if applicable

________________________________________________________________________________
Shareholder signature (if jointly held)

                                       18

<PAGE>

                               CROWELL & CO., INC.

                               1998 ANNUAL REPORT

                                 COMPANY PROFILE

     The  principal   businesses  of  the  Company  and  its   subsidiaries  are
home-building,  the development of residential  properties,  and commercial real
estate brokerage.  Generally the Company acquires new properties for development
in the  Augusta,  Georgia  area based on  management's  assessment  of levels of
current and  expected  consumer  demand.  The analysis  and  acquisition  of new
properties by personnel of the Company are conducted on a continuous basis.

     Keystone  Homes,  Inc.  ("Keystone"),  a  wholly  owned  subsidiary  of the
Company,  builds  single-family on a presold and speculative basis.  Keystone is
the primary builder in all of the Company's  developments.  Generally,  Keystone
does not build outside Crowell developments.

                                       19
<PAGE>

            MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

OVERVIEW

     The  primary   objective  of  the  Company's   management  is  to  maximize
shareholder  wealth.  The  Company  attempts to  accomplish  this  objective  by
increasing  total revenues and controlling  expenses.  Management  believes that
existing  corporate  structure  is  adequate  to  support  increased  sales.  In
addition,  management  believes  revenues  can  be  increased  most  rapidly  by
increasing home-building efforts.

     The statements in this report regarding future sales,  expenses,  and other
items  relating  to  the  future  of  the  Company  constitute  Forward  Looking
Statements under the Private  Securities  Litigation  Reform Act of 1995. Actual
results may differ  materially from the Company's  expectations as a result of a
number of factors,  including the national and local economy, market conditions,
competition,  real estate demand, availability of financing, interest rates, and
weather conditions.

RESULTS OF OPERATION

     Management  continually  monitors  inventory levels in relation to customer
demand in order to build the needed  number of homes.  Management  believes that
housing inventory needs are dynamic and that a specific  inventory level must be
matched with anticipated consumer demand. Therefore, there is no specific amount
of inventory which will always be the optimum.

     Home sales  increased by  $1,228,906  or 23.8%,  and  commercial  brokerage
commissions  decreased by $120,872 or 66% for the year ended  December 31, 1998,
as compared to the year ended December 31, 1997.

     Gross profit  percent on home sales  increased to 9.7% in 1998 from 5.4% in
1997.

     Gross profit  percent on commercial  brokerage  commissions  decreased from
34.4% in 1997 to 27.0% in 1998.

     Gross profit on lot sales increased from 52.1% in 1997 to 56.3% in 1998.

     Salaries decreased in 1998 as compared to 1997 by $16,814 or 4.2%.

     Depreciation expense decreased by $784 or 4.6% in 1998 as compared to 1997.

     Taxes and  licenses  decreased  by $8,335 or 29.7%,  in 1998 as compared to
1997.

     Building  occupancy  decreased  by $31,678 or 45.9% in 1998 as  compared to
1997.

     Office expense decreased in 1998 by $152 or .2% as compared to 1997.

     Advertising and promotion  increased by $925 or 5.1% in 1998 as compared to
1997.

     Legal and accounting expenses decreased by $458 or 1.7% in 1998 as compared
to 1997.

     Communications  expenses decreased by $1,159 or 6.4% in 1998 as compared to
1997.

     Overall  operating  expenses  decreased  by  $24,746  or 3.5%  for  1998 as
compared to 1997.

     Interest income increased by $9,354 in 1998 as compared to 1997.

     Interest expense from continuing  operations increased by $3,368 or 2.3% in
1998 as compared to 1997.

LIQUIDITY AND CAPITAL RESOURCES

     The Company  expects to sell land it presently owns to meet liquidity needs
as it has done in the past.  Together  with revenues  from other  sources,  such
sales  would be  expected  to  generate  sufficient  cash to meet the  Company's
liquidity  requirements.  At December 31, 1998, available cash and proceeds from
land,  lot, and home sales were  expected to be sufficient to meet the Company's
requirements  until spring of 1999 when home sales typically improve and provide
cash for operations.

     The  Company  has  obtained   financing   historically  by  borrowing  from
conventional lending sources using land acquired for development as security for
loans.

     Current  and future  liquidity  needs are  expected to be met by use of the
proceeds  from lot and land  sales and the  proceeds  from  loans,  using  lands
purchased  for  development  as  collateral.   Existing  development  loans  and
commitments  available  to the  Company  have  been  made by  various  financial
institutions and are secured by the improved lots held for resale.  The interest
rates on the development loans are 8.25% to 8.75% in December 1998.  Payments of
interest are due monthly or quarterly  and a portion of the  principal is repaid
as each lot is sold. The existing loans  terminate in the years ending  December
31, 1999 and 2000, at which time all principal and accrued interest are payable.
There  are  no  penalties  for  prepayment.  Management  expects  to  renew  the
development loans at that time.

                                       20
<PAGE>

     Residential  home  construction  costs  are  financed  through  the  use of
additional  commitments  using the improved lots as collateral.  Lot acquisition
costs and home  construction  costs are  financed by  construction  loans from a
number of conventional lending sources, generally lending 90 to 95% of the costs
of the home, secured by the lot and improvements,  at rates of 8.25% to 8.75% as
of December  31,  1998.  These  loans are paid upon the sale of the home.  These
loans are negotiated and closed on a project-by-project and lot-by-lot basis.

     Financing  arrangements for long-term needs have not been made because such
arrangements  in  the  land  development   business  are  generally  made  on  a
project-by-project  basis. Debt service on existing loans (loan balances totaled
$2,399,759 as of December 31, 1998) and funds for  operations are expected to be
met from the  proceeds  of lot sales,  land  sales,  home sales and real  estate
brokerage  commissions.  Notes  maturing in 1999 total  $2,379,005.  The Company
historically  has renewed these notes annually  although there are no assurances
that such loans will be renewed  by the  financial  institution.  The notes will
eventually be repaid from proceeds of land, lot, and home sales.

     The  Company's  financial  condition at December 31, 1998,  has improved as
compared to that of December 31, 1997.  Stockholders'  equity as of December 31,
1998, was $857,758 as compared to $684,689 at December 31, 1997.

     Properties held for resale decreased $439,787,  or 12.9% from $3,415,398 at
December 31, 1997 to $2,975,611 at December 31, 1998. Properties held for resale
will  increase and  decrease as  management  determines  and builds the level of
inventory needed to satisfy customer demand.

     Cash increased by $51,390 or 26.7%, at December 31, 1998, from December 31,
1997.

     Receivables  decreased  from $94,108 at December  31,  1997,  to $75,548 at
December 31, 1998, a decrease of $18,560 or 19.7%,  because of  collections on a
note receivable in connection with the sale of UDS.

     Other assets  increased  from  $60,750 at December 31, 1997,  to $64,531 at
December 31, 1998, an increase of $3,781 or 6.2%.

     Notes payable decreased from $2,967,064 at December 31, 1997, to $2,399,759
at December  31,  1998,  a decrease of $567,305  or 19.1%.  Notes  payable  will
increase and  decrease in direct  proportion  to the level of housing  inventory
maintained by the Company.

     Accounts  payable  and  accrued  liabilities  decreased  from  $181,238  at
December  31,  1997,  to $145,994 at December 31, 1998, a decrease of $35,244 or
19.4%.

     The Company has net operating loss carryforwards available of approximately
$1,770,000 to offset against future federal taxable income. The maximum value of
these  carryforwards  computed at maximum  federal and state income tax rates is
approximately   $690,000.   This  amount  is  not  reflected  in  the  financial
statements.

IMPACT OF INFLATION

     Although inflationary pressures were moderate in 1998 and 1997, the Company
continues  to seek  ways to  reduce  the  impact  of  inflation.  To the  extent
permitted by competition,  the Company passes increased costs on to customers by
increasing sales prices of residential lots and homes.

SEASONALITY

     The Company typically sells more homes during the second and third quarters
of the year than during the remainder of the year.

                                       21
<PAGE>

                      CROWELL & CO., INC., AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET
                             AS OF DECEMBER 31, 1998

                                     ASSETS

PROPERTIES HELD FOR RESALE
   Homes under construction and for sale                            $ 2,433,454
   Developed residential land                                           710,775
   Land held for future development                                      19,000
                                                                    -----------
                                                                      3,163,229
                                                                    -----------

CASH AND CASH EQUIVALENTS, including escrow funds of $3,984             244,054
                                                                    -----------
RECEIVABLES
   Notes                                                                 54,196
   Accounts and other                                                    21,352
                                                                    -----------
                                                                         75,548
                                                                    -----------
PROPERTY AND EQUIPMENT
   Furniture, fixtures and equipment                                    149,641
                                                                    -----------
                                                                        149,641
   Less accumulated depreciation                                        (75,874)
                                                                    -----------
                                                                         73,767
                                                                    -----------

OTHER ASSETS                                                             64,531
                                                                    -----------

ASSETS OF BUSINESS TRANSFERRED UNDER CONTRACTUAL ARRANGEMENT            606,000
                                                                    -----------

                                                                    $ 4,227,129
                                                                    ===========

The  accompanying  notes are an  integral  part of this  consolidated  financial
statement.

                                       22
<PAGE>

                      CROWELL & CO., INC., AND SUBSIDIARIES

                      LIABILITIES AND STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>
<S>                                                                       <C>
NOTES PAYABLE TO BANKS                                                    $ 2,399,759
                                                                          -----------
ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
Accounts payable                                                              297,241
Accrued expenses                                                               32,387
Customer deposits                                                               3,984
                                                                          -----------
                                                                              333,612
                                                                          -----------
OTHER LIABILITIES
Liabilities and deferred credit of business transferred under
   contractual arrangement                                                    606,000
Deferred gain on disposal of Petersburg Racquet Club                           30,000
                                                                          -----------
                                                                              636,000
                                                                          -----------

   TOTAL LIABILITIES                                                      $ 3,369,371
                                                                          -----------
COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY
   Capital stock:
     Preferred, voting and non-participating, without par value;
        10,000,000 shares authorized, 1,011,899 designated to Series A
        and Series B
     Series A preferred, 8% cumulative, stated value $1 per share;
        callable at $1 per share plus accumulated dividends,
        convertible into common stock at the rate of 1 share for 4
        preferred shares; authorized 2,000,000 shares; issued &
        outstanding 525,000 shares; accumulated dividends $189,000
        ($0.36 per share)                                                     525,000
     Series B preferred, 8% cumulative, stated value $1 per share;
        callable at $1 per share plus accumulated dividends,
        convertible into common stock at the rate of 1 share for 4
        preferred shares; authorized 486,899 shares; issued &
        out-standing 486,899 shares; accumulated dividends $194,760
        ($0.40 per share)                                                     486,899
     Common, without par value; 50,000,000 shares authorized;
        2,520,835 shares issued & outstanding at December 31, 1998            696,774
   Additional paid-in capital  Preferred stock - Series A                      33,648
   Accumulated deficit                                                       (884,563)
                                                                          -----------

   TOTAL STOCKHOLDERS' EQUITY                                                 857,758
                                                                          -----------

                                                                          $ 4,227,129
                                                                          ===========
</TABLE>

The  accompanying  notes are an  integral  part of this  consolidated  financial
statement.

                                       23
<PAGE>

                      CROWELL & CO., INC., AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                              Year ended December 31,
                                                           ---------------------------
                                                               1998            1997
                                                           -----------     -----------
REVENUES
<S>                                                        <C>             <C>
   Home sales                                              $ 6,389,071     $ 5,160,165
   Brokerage commissions                                        61,906         182,778
   Other income                                                136,353         138,420
   Lot sales                                                   192,400         388,300
   Land sales                                                  175,000         341,000
                                                           -----------     -----------
                                                             6,954,730       6,210,663
                                                           -----------     -----------
COST OF REVENUES
   Homes                                                     5,768,374       4,881,475
   Agent commissions                                            45,172         119,921
   Other                                                        31,577          30,117
   Lots                                                         84,000         185,923
   Land                                                         46,899         133,335
                                                           -----------     -----------
                                                             5,976,022       5,350,771
                                                           -----------     -----------
OPERATING EXPENSES
   Salaries                                                    400,446         417,260
   Depreciation                                                 17,174          17,958
   Taxes and license                                            19,768          28,103
   Building occupancy                                           37,309          68,987
   Advertising and promotion                                    19,080          18,155
   Office expense                                               88,016          88,168
   Legal and accounting                                         27,215          27,673
   Communications                                               16,842          18,001
   Completed home expenses                                      46,704          12,996
                                                           -----------     -----------
                                                               672,554         697,301
                                                           -----------     -----------

     OPERATING INCOME                                          306,154         162,591
                                                           -----------     -----------

FINANCIAL INCOME (EXPENSE)
   Interest income                                              17,559           8,205
   Interest expense                                           (150,644)       (147,276)
                                                           -----------     -----------
                                                              (133,085)       (139,071)
                                                           -----------     -----------

   INCOME FROM CONTINUING OPERATIONS                           173,069          23,520
                                                           -----------     -----------

DISCONTINUED OPERATIONS
   Loss from Petersburg Racquet Club                                --         (80,700)
                                                           -----------     -----------
                                                                    --         (80,700)
                                                           -----------     -----------

   NET INCOME (LOSS)                                       $   173,069     $   (57,180)
                                                           ===========     ===========

EARNINGS PER COMMON SHARE:
   Weighted average number of common shares outstanding      2,520,835       2,520,835
   Basic earnings per share
     Income (loss) from continuing operations              $       .04     $      (.02)
     Loss from discontinued operations                              --            (.03)
                                                           -----------     -----------

   NET INCOME (LOSS) PER COMMON SHARE                      $       .04     $      (.05)
                                                           ===========     ===========
</TABLE>

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

                                       24
<PAGE>

                      CROWELL & CO., INC., AND SUBSIDIARIES
           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

                     YEARS ENDED DECEMBER 31, 1998 AND 1997

<TABLE>
<CAPTION>
                                         Capital Stock Issued              Additional
                                         --------------------            Paid-In Capital
                                                                         ---------------                    Total
                               Preferred      Preferred                     Preferred     Accumulated    Stockholders'
                               Series A       Series B        Common        Series A        Deficit         Equity
- ---------------------------------------------------------------------------------------------------------------------

<S>                           <C>            <C>            <C>            <C>            <C>             <C>
BALANCE, DECEMBER 31, 1996    $   525,000    $   486,899    $   696,774    $    33,648    $(1,000,452)    $   741,869

Net loss                               --             --             --             --        (57,180)        (57,180)
                              -----------    -----------    -----------    -----------    -----------     -----------

BALANCE, DECEMBER 31, 1997    $   525,000    $   486,899    $   696,774    $    33,648    $(1,057,632)    $   684,689

Net income                             --             --             --             --        173,069         173,069
                              -----------    -----------    -----------    -----------    -----------     -----------

BALANCE, DECEMBER 31, 1998    $   525,000    $   486,899    $   696,774    $    33,648    $  (884,563)    $   857,758
                              ===========    ===========    ===========    ===========    ===========     ===========
</TABLE>

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

                                       25
<PAGE>

                      CROWELL & CO., INC., AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                   Years ended December 31,
                                                                  ---------------------------
                                                                     1998            1997
                                                                  -----------     -----------
CASH FLOWS FROM OPERATING ACTIVITIES
<S>                                                               <C>             <C>
   Net income (loss)                                              $   173,069     $   (57,180)
   Adjustments to reconcile net loss to net cash
   provided by operating activities:
      Depreciation and amortization                                    17,174          76,766
      (Gain) loss on disposal of assets                                 7,386         (15,139)
      Changes in assets and liabilities:
         (Increase) decrease in:
         Properties held for resale                                   252,169          77,719
         Accounts and other receivables                               (20,766)         35,005
         Home sale notes receivable                                        --           6,316
         Other assets                                                  (3,781)        (17,418)
         Increase (decrease) in:
         Accounts payable                                             164,323         111,763
         Accrued expenses                                              (7,517)         (3,001)
         Customer deposits                                             (4,432)            932
         Deferred gain on disposal of Petersburg Racquet Club              --          30,000
                                                                  -----------     -----------
           NET CASH PROVIDED BY OPERATING ACTIVITIES                  577,625         245,763
                                                                  -----------     -----------
CASH FLOWS FROM INVESTING ACTIVITIES

   Proceeds from sale of assets                                        53,672         100,000
   Purchase of property and equipment                                 (51,878)       (156,944)
   Collections on notes receivable                                     39,276          26,478
                                                                  -----------     -----------
           NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES         41,070         (30,466)
                                                                  -----------     -----------

CASH FLOWS FROM FINANCING ACTIVITIES
   Proceeds from bank loans                                         4,481,906       4,190,611
   Payments of bank loans and other debt                           (5,049,211)     (4,275,738)
                                                                  -----------     -----------
           NET CASH USED IN FINANCING ACTIVITIES                     (567,305)        (85,127)
                                                                  -----------     -----------

NET INCREASE IN CASH AND CASH EQUIVALENTS                              51,390         130,170

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                        192,664          62,494
                                                                  -----------     -----------

CASH AND CASH EQUIVALENTS AT END OF YEAR                          $   244,054     $   192,664
                                                                  ===========     ===========
SUPPLEMENTARY DISCLOSURES
   Interest paid (net of amount capitalized)                      $   156,939     $   146,932
</TABLE>

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

                                       26
<PAGE>

                      CROWELL & CO., INC., AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 1998 AND 1997

NOTE 1 - DESCRIPTION OF BUSINESS

     The  principal  operations  of  Crowell & Co.,  Inc.  ("Crowell"),  and its
subsidiaries  (the  "Company") are  development  of  residential  properties for
resale, home-building,  and providing commercial real estate brokerage services.
The Company acts as a general contractor on all development and home-building.

     Crowell & Co., Inc., the parent  company,  primarily  develops  residential
properties  in the Augusta,  Georgia,  Metropolitan  Statistical  Area  ("MSA").
Crowell also provides commercial real estate brokerage services.

     Keystone Homes,  Inc.  ("Keystone"),  a wholly owned subsidiary of Crowell,
builds  single-family and multi-family  homes on a presold and speculative basis
in the Augusta, Georgia, metropolitan statistical area.

     All operations of Crowell and its subsidiaries are domestic.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION

     The consolidated  financial  statements include the accounts of the Company
and its wholly owned  subsidiaries.  All significant  intercompany  accounts and
transactions have been eliminated in consolidation.

ACCOUNTING ESTIMATES

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

INCOME (LOSS) PER SHARE

     Income (loss) per common share is computed by dividing income  available to
common stockholders by the weighted average of the number of shares outstanding.
The preferred  dividend accrued of $80,952 is subtracted from the income or loss
for  continuing  operations  and net income (loss) for the purposes of computing
the income or loss per common share regardless of whether the preferred dividend
is paid. At the option of the holder,  the preferred  stock is convertible  into
common stock at one share for every four shares  owned for a total  potential of
252,975 shares; however,  because inclusion of convertible preferred stock would
have an  anti-dilutive  effect  on the  income  (loss)  per  common  share,  the
convertible  preferred stock  conversion is excluded from the computation of the
income (loss) per common share assuming full dilution.

CASH AND CASH EQUIVALENTS

     All highly liquid  instruments with an original maturity of three months or
less are considered cash equivalents.

RECEIVABLES

     The Company uses the allowance method for recording bad debts.

PROPERTY AND EQUIPMENT

     Property  and  equipment  are stated at cost.  Maintenance  and repairs are
expensed as  incurred.  Improvements  that  significantly  increase the lives of
assets are capitalized and depreciated or amortized over their estimated  useful
lives on the  straight-line  and  declining-balance  methods for both  financial
reporting and income tax purposes.  Gains or losses on disposals are credited or
charged to operations.

                                       27
<PAGE>

PROPERTIES HELD FOR RESALE

     Properties  held for  resale  are  stated at the  lower of cost,  using the
specific  identification  method,  or net realizable value. Net realizable value
represents  estimates,  based on management's  present plans and intentions,  of
sale price less  development and  disposition  cost,  assuming that  disposition
occurs in the normal course of business.

     Homes  under  construction  and for sale  include  lot costs,  construction
costs,   capitalized   interest  and  significant   indirect  costs  related  to
development and  construction  activities.  Indirect costs that do not relate to
development and construction  activities,  including general and  administrative
expenses, are charged to expense as incurred.

     Developed  residential  land includes land and land  development  costs. As
each  development  phase  is  completed,   land  development  costs,   including
capitalized interest and real estate taxes when material,  are then allocated to
individual  lots  based on the total  number of lots  expected  to be  developed
within each development.

REVENUE RECOGNITION

     The Company  recognizes  revenues on sales of residential  lots,  land, and
homes  upon a formal  closing  and  receipt  of  cash.  The  Company  recognizes
commissions earned on real estate brokerage transactions upon a formal closing.

INCOME TAXES

     The Company  records  income  taxes on the  liability  method.  This method
requires the  recognition of deferred  income taxes for the impact of "temporary
differences"  between  the  amount  of  assets  and  liabilities  for  financial
reporting purposes and such amounts as determined by tax regulations.

RECLASSIFICATIONS

     Certain prior year  information  has been  reclassified to conform with the
current year presentation.

CONCENTRATION OF RISK

     The Company operates in the Augusta,  Georgia, MSA. Therefore,  the Company
can be adversely affected by local economic  conditions.  Financial  instruments
which  potentially  subject the Company to concentrations of credit risk consist
principally of temporary cash investments. The Company places its temporary cash
investments  with high credit quality  financial  institutions.  At times,  such
investments may be in excess of the FDIC insurance limits.

NOTE 3 - NOTES RECEIVABLE

     At year end, notes receivable consist of the following:

     Note receivable from an individual due in
       quarterly installments with interest at 8.8%,
       secured by all assets of UDS.  (SEE NOTE 9)                  $    54,196
     Note receivable from an individual due on
       December 31, 2002, interest receivable monthly,
       beginning January 31, 1999, at 8.3%, secured by PRC.             136,000
     Less allowance for doubtful accounts                              (136,000)

                                                                    $    54,196

NOTE 4 - COMMITMENTS AND CONTINGENCIES

     The Company  leases  office space from the majority  stockholder  under two
leases,  each with a term of twenty (20) years, and expiring in 2009. The leases
provide that the Company pay all property taxes,  insurance and maintenance plus
an annual  rental.  The total  minimum  rental  commitment at December 31, 1998,
under these leases is $1,016,400, which is due as follows:

                                       28
<PAGE>

        Year ending December 31,
        ------------------------
                 1999                                       85,200
                 2000                                       85,200
                 2001                                       87,600
                 2002                                       90,000
                 2003                                       90,000
              Thereafter                                   578,400
                                                        ----------
                                                        $1,016,400
                                                        ----------

     The total  rental  expense for these  leases  included in the  consolidated
statements of income for the years ended December 31, 1998 and 1997, was $85,200
and $127,200,  respectively. The Company received rental income of approximately
$90,000 for both 1998 and 1997 which offsets the rental expense.

     The Company sold Petersburg  Racquet Club ("PRC") on December 31, 1997. The
buyer of PRC assumed a note  payable to the bank in the amount of  approximately
$576,000.  The  Company  remains  as a  secondary  debtor on the  assumed  note.
Therefore,  the Company  has a  contingent  liability  in the amount of the note
payable  balance in the event that the buyer of PRC fails to make payment  under
the note payable agreement.

     The  Company is  generally  involved in legal  proceedings,  arising in the
ordinary course of business,  which are covered by insurance.  In the opinion of
the Company's  management,  none of the claims relating to such proceedings will
have a  material  adverse  affect  on the  financial  condition  or  results  of
operations of the Company.

NOTE 5 - NOTES PAYABLE

     At year end, notes payable consist of the following:

     To banks
     Secured by residential properties held for resale, maturing
       at various dates through 1999, at interest rates from
       prime plus 1.0% to 1.5% (8.5% to 10.0%).                       $2,371,197
     Secured by vehicle, at an interest rate of 8%, payable by
       monthly installments due June 25, 2003.                            28,562
                                                                      ----------
                                                                      $2,399,759

     Under  provisions  of financing  arrangements  outstanding  at December 31,
1998,  the  Company  has  unused  commitments  for  financing  of  approximately
$1,985,000.  These additional amounts are available upon request and approval of
development  progress and are subject to the same terms and obligations as those
existing  on  December  31,  1998.  The  majority   stockholder  has  personally
guaranteed all bank loans.  The president of Keystone has personally  guaranteed
all  of  Keystone's  bank  loans  which  amounts  to  additional  guarantees  of
$2,264,257.

     Maturities of debt are as follows:

     Year ending December 31,
     ------------------------
               1999                                     $ 2,378,564
               2000                                           5,497
               2001                                           5,953
               2002                                           6,447
               2003                                           3,298
                                                        -----------
                                                        $ 2,399,759

     Capitalized  interest (SEE NOTE 2) was  approximately  $107,000 and $76,000
for the years ended December 31, 1998 and 1997, respectively. All other interest
incurred was recognized as financial  expense in the consolidated  statements of
income.

                                       29
<PAGE>

NOTE 6 - INCOME TAX MATTERS

     For the years ended December 31, 1998 and 1997,  Crowell filed consolidated
income tax returns with its subsidiary Keystone.

     For the years ended  December  31, 1998 and 1997,  the Company  recorded no
income tax  provision.  In 1997 and  previous  years,  the Company  incurred net
losses and established  valuation reserves for the entire amount of its deferred
tax assets.  In 1998,  the  Company  had net income and  reduced  its  valuation
reserve by a similar  amount.  At December 31, 1998, the Company had a valuation
reserve  equal to its deferred tax asset as it had  determined  that it was more
likely  than not that the  reported  asset would not be  realized.  For the year
ended December 31, 1997, the Company  reported  $136,000 in income on its income
tax return that was not  recorded in income for  financial  reporting  purposes.
This income relates to the note  receivable  received by the Company on the sale
of PRC.  (SEE  NOTE 3 AND NOTE  10.) The  Company  used its net  operating  loss
carryforward to eliminate the income tax liability on this income.

     Deferred tax assets and liabilities at December 31, 1998 and 1997,  consist
of the following:

                                                        Years ended December 31,
                                                        -----------------------
                                                          1998          1997
                                                        ---------     ---------
Deferred tax assets
   Federal and state net operating loss carryforwards   $ 690,000     $ 760,000
   Less valuation allowance                              (690,000)     (760,000)
                                                        ---------     ---------
Net deferred tax asset                                  $      --     $      --
                                                        =========     =========

     Remaining net operating loss  carryforwards of $1,768,804 expire in varying
amounts  between  December 31, 2002,  and December 31, 2011,  and are subject to
Internal  Revenue  Code  Section 382  limitations  relating  to a  corporation's
ability  to use net  operating  loss  carryforwards  subsequent  to a change  in
ownership. An expiration schedule is as follows:

    Year ending December 31
    -----------------------

              2002                                      $    30,902
              2003                                          597,531
              2004                                          154,945
              2005                                          294,482
              2010                                          683,502
              2011                                            7,442
                                                        -----------

                                                        $ 1,768,804

NOTE 7 - INDUSTRY SEGMENT DATA

     The Company  conducts its  operations in the  principal  industries of real
estate development and home-building.

     The real estate development segment consists principally of the development
of  residential  properties for resale and  construction  of  single-family  and
multi-family housing.

     The real  estate  brokerage  segment  consists  of  commission  revenue and
related expenses for primarily commercial real estate sales.

     Any significant  intersegment  revenues for the periods presented have been
eliminated. Various industry segment data is as follows:

                                                         Year ended December 31,
                                                        ------------------------
                                                           1998          1997
                                                        ----------    ----------
Net sales
   Real estate development                              $6,892,824    $6,027,885
   Real estate brokerage                                    61,906       182,778
                                                        ----------    ----------
      Net sales                                         $6,954,730    $6,210,663
                                                        ==========    ==========

                                       30
<PAGE>

Operating income
   Real estate development                              $  289,494    $  122,767
   Real estate brokerage                                    16,660        39,824
                                                        ----------    ----------
      Operating income                                  $  306,154    $  162,591
                                                        ==========    ==========
Capital expenditures
   Real estate development                              $   51,878    $  156,944
   Real estate brokerage                                        --            --
                                                        ----------    ----------
      Net capital expenditures                          $   51,878    $  156,944
                                                        ==========    ==========
Depreciation and amortization
   Real estate development                              $   17,174    $   17,958
   Real estate brokerage                                        --            --
                                                        ----------    ----------
      Net depreciation and amortization                 $   17,174    $   17,958
                                                        ==========    ==========
Assets employed
   Real estate development                              $4,039,511    $4,468,991
   Real estate brokerage                                        --            --
                                                        ----------    ----------
                                                        $4,039,511    $4,468,991
                                                        ==========    ==========

NOTE 8 - RELATED PARTY TRANSACTIONS

     Keystone  purchases  developed lots for home  construction from Home Sites,
Ltd.  ("Home Sites"),  an entity related by common  control.  For the year ended
December 31, 1998 such purchases were $58,000.  Crowell also provides management
services to Home Sites.  For the year ended  December 31, 1998  management  fees
earned by the Company were $69,645.

     The Company received $120,275 in real estate commissions from property sold
to Home Sites by an unrelated  party for the year ended  December 31, 1997.  For
the year ended  December  31, 1997,  an officer of the Company  purchased a home
from  the  Company.  The  sales  price  was  $172,069.  The cost of the home was
$161,918.

     As described in Note 4, the Company  leases  office space from its majority
stockholder.

NOTE 9 - FINANCIAL INSTRUMENTS

     SFAS No. 107, Disclosure About Fair Value of Financial Instruments, defines
the fair value of a financial  instrument as the amount at which the  instrument
could be exchanged in a current transaction between willing parties,  other than
in a forced or  liquidation  sale.  The following  summarizes the estimated fair
values of financial  instruments and the major methods and  assumptions  used in
estimating such amounts.

     The recorded  amounts of short term financial  instruments  (primarily cash
and cash equivalents, accounts receivable, and accounts payable) approximate the
fair values due to the relatively short period to maturity.

     The carrying  amount of the Company's  long term debt at December 31, 1998,
approximate  the fair value based upon debt  instruments  with similar terms and
conditions.

     The carrying amount of the Company's notes receivable at December 31, 1998,
approximate the fair value based upon notes with similar terms and conditions.

NOTE 10 - DISCONTINUED OPERATIONS

     On December 31, 1997,  Crowell sold the real estate and business  operation
known as Petersburg  Racquet Club ("PRC") to Craig S. Jones,  an individual.  No
material  relationship  existed between Mr. Jones and Crowell at the time of the
sale.  The purchase  price of PRC was  approximately  $818,000.  This amount was
received in the form of  approximately  $100,000 in cash,  the  assumption  of a
mortgage loan on PRC in the amount of approximately $576,000, the execution of a
note  secured by a second  mortgage  on PRC in favor of Crowell in the amount of
approximately  $129,000,  the  execution  of a note in favor of  Crowell  in the
amount of  approximately  $7,000 and the  obligation to pay Crowell the accounts
receivable of PRC at December 31, 1997, which were approximately $6,000, as they
were  received.  As a result of the  Company  remaining  liable  on the  assumed
mortgage note, the Company has accounted for the PRC  transaction  following the
treatment set forth in the Securities  Exchange  Commission's  Staff  Accounting
Bulletins - Topic 5E (SAB Topic 5E)  "Accounting for divestiture of a subsidiary
or other business operation".  Accordingly, the $606,000 in assets of PRC at the
sale date have been recorded  under the caption  Assets of business  transferred
under  contractual  arrangement  with  a  corresponding  amount  recorded  under
Liabilities  and deferred credit of business  transferred.  The $166,000 gain on
sale of PRC has been  separately  deferred  as a deferred  gain of $30,000 and a
reduction in the notes receivable from Mr. Jones in the amount of $136,000.  The
Company will continue to follow this  accounting  treatment  until the amount of
the  outstanding  debt which Mr.  Jones has  assumed  declines  to a level which
permits the Company to record the  transaction as a sale.  Revenues from PRC for
the year ended December 31, 1997, were $298,563.

                                       31
<PAGE>

REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

To the Board of Directors
Crowell & Co., Inc., and Subsidiaries
Augusta, Georgia

     We have audited the  accompanying  consolidated  balance sheet of Crowell &
Co.,  Inc.,  and   subsidiaries  as  of  December  31,  1998,  and  the  related
consolidated statements of operations,  changes in stockholders' equity and cash
flows for each of the two years in the period ended  December  31,  1998.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

     We conducted  our audits in accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the 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 Crowell &
Co.,  Inc., and  subsidiaries  as of December 31, 1998, and the results of their
operations  and their cash  flows for each of the two years in the period  ended
December 31, 1998, in conformity with generally accepted accounting principles.

ELLIOTT, DAVIS & COMPANY, L.L.P.

Augusta, Georgia
April 13, 1999

                                       32
<PAGE>

                      CROWELL & CO., INC., AND SUBSIDIARIES

                        DIRECTORS AND EXECUTIVE OFFICERS

Otis L. Crowell
Director, President and Chairman of the Board

O. Lamar Crowell, Jr.
Director and Vice President

Mark L. Gilliam
Director, Vice President, Secretary and Chief Financial Officer

                              CORPORATE INFORMATION

CORPORATE OFFICES
924 Stevens Creek Road
Augusta, GA 30907
(706) 855-1099

INDEPENDENT AUDITORS
Elliott, Davis & Company, L.L.P.
Augusta, GA

TRANSFER AGENT
Crowell & Co., Inc.
Augusta, GA

COMMON STOCK AND DIVIDEND INFORMATION
There is no public trading market for the securities of Crowell.  As of June 30,
1999, there were  approximately  740 holders of record of Crowell's Common Stock
without par value.  No dividends  have been paid on  Crowell's  Common Stock for
more than 2 years and the management of Crowell does not intend to pay dividends
in the foreseeable future.

FORM 10-KSB
A copy of the Company's Annual Report on Form 10-KSB (without exhibits) as filed
with the  Securities  and Exchange  Commission  for the year ended  December 31,
1998,  may be  obtained  without  charge by  writing  to Mark L.  Gilliam at the
Company's corporate office.

ADDITIONAL INFORMATION
For additional  information,  contact Mark L. Gilliam at the Company's corporate
office.

                                       33
<PAGE>

                     U.S. SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                   FORM 10-QSB

                Quarterly Report under Section 13 or 15(d) of the
                         Securities Exchange Act of 1934

                       For the Quarter Ended June 30, 1999

                           Commission File No. 0-7765


                               CROWELL & CO., INC.
        -----------------------------------------------------------------
        (Exact Name of small business issuer as specified in its charter)


             GEORGIA                                      58-1021933
- -------------------------------                ---------------------------------
(State or other jurisdiction of                (IRS Employer Identification No.)
incorporation or organization)


                  432 South Belair Road, Augusta, Georgia 30907
                  ---------------------------------------------
                    (Address of principal executive offices)

Issuer's telephone number, including area code          (706) 855-1099

Check  whether the issuer (1) filed all reports  required to be filed by Section
13 or 15(d) of the  Exchange  Act  during  the past 12  months  and (2) has been
subject to such filing requirements for the past 90 days.   Yes [X]     No [ ]

The number of shares  outstanding of issuer's  common equity as of July 31, 1999
is approximately 2,520,835.

                                       34
<PAGE>

                               CROWELL & CO., INC.

                                      INDEX

                                                                        PAGE NO.
                                                                        --------

PART 1 -  FINANCIAL INFORMATION

          ITEM 1 - Financial Statements ....................................   3

          ITEM 2 - Management's Discussion and Analysis ....................   8

                                       35
<PAGE>

                         PART 1 - FINANCIAL INFORMATION


ITEM 1.  FINANCIAL STATEMENTS

The  following  condensed  consolidated  financial  statements of Crowell & Co.,
Inc., and Subsidiaries are included in Item 1:

         Condensed Consolidated Balance Sheet
                  June 30, 1999

         Condensed Consolidated Statements of Operations and Accumulated Deficit
                  Three month and six month periods ended June 30, 1999 and 1998

         Condensed Consolidated Statements of Cash Flows -
                  Three month and six month periods ended June 30, 1999 and 1998

         Notes to Condensed Consolidated Financial Statements

                                       36
<PAGE>

                      CROWELL & CO., INC., AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEET
                                  JUNE 30, 1999

                                     ASSETS

PROPERTIES HELD FOR RESALE & DEVELOPMENT

    Homes under construction and for sale                           $ 3,640,959
    Developed residential                                             1,149,489
    Land held for future development and other                           29,200
                                                                    -----------
                                                                      4,819,648
                                                                    -----------
CASH                                                                    344,161
                                                                    -----------
RECEIVABLES                                                              24,198
                                                                    -----------
PROPERTY AND EQUIPMENT, NET OF DEPRECIATION                              80,226
                                                                    -----------
OTHER ASSETS                                                             70,082
                                                                    -----------
ASSETS OF BUSINESS TRANSFERRED UNDER CONTRACTUAL AGREEMENT              540,000
                                                                    -----------
                                                                    $ 5,878,315
                                                                    ===========

                      LIABILITIES AND STOCKHOLDERS' EQUITY

NOTES PAYABLE TO BANKS                                              $ 3,794,390
                                                                    -----------
ACCOUNTS PAYABLE AND ACCRUED EXPENSES                                   425,263
                                                                    -----------
LIABILITIES OF ASSETS OF BUSINESS TRANSFERRED UNDER
    CONTRACTUAL AGREEMENT                                               570,000
                                                                    -----------
STOCKHOLDERS' EQUITY
    Preferred stock                                                    1011,899
    Common stock                                                        696,774
    Paid-in capital                                                      33,648
    Accumulated deficit                                                (653,659)
                                                                    -----------
                                                                      1,088,662
                                                                    -----------
                                                                    $ 5,878,315
                                                                    ===========

       See notes to condensed consolidated financial statements.

                                       37
<PAGE>

                      CROWELL & CO., INC., AND SUBSIDIARIES

     CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND ACCUMULATED DEFICIT

<TABLE>
<CAPTION>
                                                  THREE MONTHS ENDED              SIX MONTHS ENDED
                                                  ------------------              ----------------
                                                        JUNE 30,                       JUNE 30,
                                                        --------                       --------
                                                  1999            1998            1999            1998
                                              -----------     -----------     -----------     -----------
REVENUES
<S>                                           <C>             <C>             <C>             <C>
     Home sales                               $ 2,896,494     $ 1,801,607     $ 4,575,448     $ 2,489,807
     All other revenues                            32,552         143,311         180,049         318,675
                                              -----------     -----------     -----------     -----------
                                                2,929,046       1,944,918       4,755,497       2,808,482
                                              -----------     -----------     -----------     -----------
COST OF REVENUES
     Homes                                      2,540,918       1,631,199       3,987,643       2,267,878
     All other costs                                4,241          97,238          82,485         177,914
                                              -----------     -----------     -----------     -----------
                                                2,545,159       1,728,437       4,070,128       2,445,792
                                              -----------     -----------     -----------     -----------
OPERATING EXPENSES                                207,439         159,440         393,155         331,753
                                              -----------     -----------     -----------     -----------
OPERATING INCOME                                  176,447          57,041         292,214          30,937
                                              -----------     -----------     -----------     -----------
OTHER INCOME                                          466          17,994          15,222          26,405
                                              -----------     -----------     -----------     -----------
NET FINANCIAL EXPENSE                              47,942          44,913          76,532          80,981
                                              -----------     -----------     -----------     -----------
NET INCOME (LOSS)                                 128,971          30,122         230,904         (23,639)
                                              -----------     -----------     -----------     -----------
ACCUMULATED DEFICIT
     Beginning of period                         (782,630)     (1,081,530)       (884,563)     (1,027,632)
     Miscellaneous adjustment                          --              --              --            (137)
     End of period                               (653,659)     (1,051,408)       (653,659)      1,051,408
                                              -----------     -----------     -----------     -----------

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING      2,520,835       2,520,835       2,520,835       2,520,835
                                              -----------     -----------     -----------     -----------
NET INCOME (LOSS) PER COMMON SHARE
     Primary Income (loss) per share          $       .04     $       .00     $       .08     ($      .03)
     Fully diluted income (loss) per share            .05             N/A             .08             N/A
</TABLE>

See notes to condensed consolidated financial statements.

                                       38
<PAGE>

                      CROWELL & CO., INC., AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                           THREE MONTHS ENDED              SIX MONTHS ENDED
                                                           ------------------              ----------------
                                                                JUNE 30,                        JUNE 30,
                                                                --------                        --------
                                                          1999            1998            1999            1998
                                                      -----------     -----------     -----------     -----------
CASH FLOWS FROM OPERATING ACTIVITIES
<S>                                                   <C>             <C>             <C>             <C>
     Net (loss) income                                $   128,971     $    31,022     $   230,904     ($   23,639)
     Adjustments to reconcile net loss to net cash
        provided by (used in) operating activities
     Depreciation and amortization                          6,900           6,900          13,800          13,800
         Net (increase) decrease in inventory,
         receivables, prepaids, payables and
         accruals                                        (933,962)        436,448      (1,535,981)        193,272
                                                      -----------     -----------     -----------     -----------
     Net cash provided by (used in) operating
     activities                                          (798,091)        474,370      (1,291,277)        183,433
                                                      -----------     -----------     -----------     -----------
CASH FLOWS FROM INVESTING ACTIVITIES
     Purchases of property and equipment                        0         (30,006)           (210)        (42,115)
     Receipts on notes                                     10,375           9,723          20,750          19,238
                                                      -----------     -----------     -----------     -----------
     Net cash used in investing activities                 10,375         (20,283)         20,540         (22,877)
                                                      -----------     -----------     -----------     -----------
CASH FLOWS FROM FINANCING ACTIVITIES
     Proceeds from borrowings                           2,894,520       1,077,727       4,761,900       1,844,225
     Payments of borrowings                            (2,055,565)     (1,448,245)     (3,391,056)     (2,047,577)
                                                      -----------     -----------     -----------     -----------
     Net cash provided by (used in) financing
     activities                                           838,955        (370,518)      1,370,844        (203,352)
                                                      -----------     -----------     -----------     -----------

NET INCREASE (DECREASE) IN CASH                            51,239          83,569         100,107         (42,796)

CASH AT BEGINNING OF PERIOD                               292,922          66,299         244,054         192,664
CASH AT END OF PERIOD                                 $   344,161     $   149,868     $   344,161     $   149,868
                                                      ===========     ===========     ===========     ===========
SUPPLEMENTAL DISCLOSURES
     Interest paid, net of amount capitalized         $    43,869     $    47,322     $    72,683     $    83,333
</TABLE>

See notes to condensed consolidated financial statements.

                                       39
<PAGE>

                      CROWELL & CO., INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 1999

NOTE 1 - BASIS OF PRESENTATION

The  accompanying  financial  statements  are presented in  accordance  with the
requirements  of  Form  10-QSB  and  consequently  do  not  include  all  of the
disclosures  normally required by generally  accepted  accounting  principles or
those normally made in the Company's annual Form 10-KSB filing. Accordingly, the
reader of this Form  10-QSB may wish to refer to the  Company's  Form 10-KSB for
the year ended December 31, 1998, for further information.

The financial  information  has been  prepared in accordance  with the Company's
customary  accounting  practices  and has not been  audited.  In the  opinion of
management,  the information  presented reflects all adjustments necessary for a
fair  statement of interim  results.  All such  adjustments  are of a normal and
recurring nature.

NOTE 2 - INCOME (LOSS) PER SHARE

The income or loss per common share has been computed using the weighted average
of the number of shares outstanding during the three and six month periods ended
June 30, 1999 and 1998.  Because inclusion of convertible  preferred stock would
have an  anti-dilutive  effect  on the  income  or loss per  common  share,  the
convertible  preferred  stock is excluded from the  computation of the income or
loss per common share assuming full dilution for the quarter ended June 30, 1998
and for the six months ended June 30, 1998.

                                       40
<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS

RESULTS OF OPERATIONS FOR THE QUARTERS ENDED JUNE 30, 1999 AND 1998

The primary  sources of revenue of Crowell & Co.,  Inc., and  Subsidiaries  (the
"Company")  are  the  development  of  residential  properties  for  resale  and
homebuilding.

Other sources of revenue are commissions on commercial real estate sales.

Total  revenues for the quarter ended June 30, 1999,  are $984,128  greater than
revenues for the quarter ended June 30, 1998.

Currently sales backlog on Company constructed homes is $3,308,770. Construction
on these homes is 56.6% complete.  Backlog  represents  signed contracts for the
purchase of homes where the property has not been closed. Therefore, the Company
still holds legal title and has not recognized any income.

The gross  profit  margin  on home  sales  increased  from 9.5% to 12.3% for the
quarter ended June 30, 1999, as compared to the quarter ended June 30, 1998.

Operating  expenses increased by $47,999 for the quarter ended June 30, 1999, as
compared to the same quarter last year.  Operating  expenses  include  salaries,
office expenses, occupancy,  depreciation,  advertising and promotion, taxes and
licenses,  legal  and  accounting,  communications,  and other  expenses.  These
expenses  are fixed in nature  and  normally  do not  fluctuate  with  different
revenue levels.

The Company had net income for the second  quarter of 1999 of $128,971  compared
to a net income of $30,122 for the second quarter of 1998.

LIQUIDITY AND CAPITAL RESOURCES

The Company has obtained  financing  historically by borrowing from conventional
lending sources using land acquired for development as security for loans.

Current and future liquidity needs are expected to be met by use of the proceeds
from  home,  lot,  and land  sales and the  proceeds  from  loans,  using  lands
purchased  for  development  as  collateral.   Existing  development  loans  and
commitments  available  to the  Company  have  been  made by  various  financial
institutions  and are secured by raw land and the improved lots held for resale.
Payments of interest are due monthly or quarterly and a portion of the principal
is repaid as each lot is sold.

Residential  home  construction  costs are expected to be met through the use of
existing commitments aggregating  approximately  $1,216,900 as of June 30, 1999,
and through the use of  additional  commitments  also using the improved lots as
collateral.  Lot acquisition costs and home  construction  costs are financed by
construction  loans from a number of  conventional  lending  sources,  generally
lending  90-95% of the costs of the home,  secured by the lot and  improvements.
These loans are repaid upon the sale of the home. These loans are negotiated and
closed on a project-by-project and lot-by-lot basis.

The Company also has several other loans with various  lenders which are secured
by various Company assets.

                                       41
<PAGE>

Financing arrangements for long-term needs have not been made. Such arrangements
in the land  development  business are  generally  made on a  project-by-project
basis.  Debt service on all existing loans (loan balances totaled  $3,794,390 as
of June 30,  1999) and  funds for  operations  are  expected  to be met from the
proceeds of home, lot, and land sales and brokerage commissions.  Notes maturing
in the next twelve  months  total  approximately  $3,790,000.  At June 30, 1999,
available  cash and proceeds from home,  lot, and land sales were expected to be
sufficient to meet the Company's  requirements  for the following  quarter.  The
Company  historically  has renewed  these notes as is common in the  development
business.  The notes will  eventually be repaid from proceeds of land,  lot, and
home sales.

The Company  expects to, as it has done in the past, sell land it presently owns
to meet liquidity needs.  Coupled with revenues from normal sources,  such sales
would be expected to generate sufficient cash to meet liquidity requirements.

The Company has net  operating  loss  carryforwards  available of  approximately
$1,770,000  to offset  against  future  federal and state  taxable  income.  The
current  value of these  carryforwards  computed  at maximum  federal  and state
income tax rates is approximately  $690,000. This amount is not reflected in the
financial statements.

RESULTS OF OPERATIONS FOR THE SIX MONTH PERIODS ENDED JUNE 30, 1999 AND 1998

Total revenues for the six months ended June 30, 1999,  are  $1,947,015  greater
than for the six  months  ended  June 30,  1998.  This can be  attributed  to an
increase in home sales.

Gross profit percent on home sales  increased from 8.9% for the six months ended
June 30,  1998,  to 12.8% for the six  months  ended June 30,  1999.  Management
believes gross profit percent will remain stable for the next six months.

Operating  expenses increased by $61,402 for the six months ended June 30, 1999,
as compared to the six months ended June 30, 1998. Management believes operating
expenses will remain stable for the six months ending December 31, 1999.

Net income for the six months ended June 30, 1999, was $230,904  compared with a
net loss of $23,639 for the six months ended June 30, 1998.

                                       42
<PAGE>

                                   SIGNATURES

In accordance with the  requirements of the Exchange Act, the registrant  caused
this  report to be  signed on its  behalf  by the  undersigned,  thereunto  duly
authorized.

                                        CROWELL & CO., INC.

August 13, 1999                         By:  Mark L. Gilliam
                                             -----------------------------------
                                             Mark L. Gilliam
                                             Vice President on Behalf of
                                             the registrant and as Chief
                                             Financial Officer



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