WARNER INSURANCE SERVICES INC
10-K405, 1996-04-11
INSURANCE AGENTS, BROKERS & SERVICE
Previous: ACORN VENTURE CAPITAL CORP, 10KSB40/A, 1996-04-11
Next: LASER CORP, PRE 14A, 1996-04-11




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

                          SECURITIES AND EXCHANGE COMMISSION

                               Washington, D.C.  20549
                                   ----------------

                                      FORM 10-K

                 ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                           SECURITIES EXCHANGE ACT OF 1934

                     For the fiscal year ended December 31, 1995

                            Commission file number 0-13124

                           WARNER INSURANCE SERVICES, INC.
                (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

                 DELAWARE                            13-2698053
      (STATE OR OTHER JURISDICTION OF             (I.R.S.  EMPLOYER 
       INCORPORATION OR ORGANIZATION)             IDENTIFICATION NO.)


                    18-01 POLLITT DRIVE, FAIR LAWN, NEW JERSEY  07410
                    (ADDRESS OF PRINCIPAL EXECUTIVE OFFICE    (ZIP CODE)

                                    (201)794-4800
                 (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)

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

                      COMMON STOCK, PAR VALUE $.01 PER SHARE - 
                               NASD OTC BULLETIN BOARD

          SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:  NONE

     INDICATE BY CHECK MARK WHETHER THE REGISTRANT (1) HAS FILED ALL REPORTS
     REQUIRED TO BE FILED BY SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT
     OF 1934 DURING THE  PRECEDING 12 MONTHS (OR FOR SUCH  SHORTER  PERIOD THAT
     THE  REGISTRANT  WAS REQUIRED  TO FILE  SUCH  REPORTS),  AND  (2) HAS  BEEN
     SUBJECT  TO SUCH  FILING REQUIREMENTS FOR THE PAST 90 DAYS.

                                  YES [X]     NO [ ]

     INDICATE BY CHECK MARK IF DISCLOSURE OF DELINQUENT FILERS PURSUANT TO ITEM
     405 OF REGULATION S-K IS NOT CONTAINED HEREIN, AND WILL NOT BE CONTAINED, 
     TO THE BEST OF THE REGISTRANT'S KNOWLEDGE, IN DEFINITIVE PROXY OR 
     INFORMATION STATEMENTS INCORPORATED BY REFERENCE IN PART III OF THIS FORM 
     10-K OR ANY AMENDMENT TO THIS FORM 10-K.   [X]

     THE AGGREGATE MARKET VALUE OF THE VOTING STOCK HELD BY NON-AFFILIATES OF
     THE REGISTRANT AT APRIL 1, 1996 WAS $32,390,550.

                    NUMBER OF SHARES OUTSTANDING AT APRIL 1, 1996:

             15,732,163 SHARES OF COMMON STOCK, PAR VALUE $.01 PER SHARE 
                              - NASD OTC BULLETIN BOARD

     THE DEFINITIVE PROXY STATEMENT FOR THE ANNUAL MEETING OF STOCKHOLDERS TO BE
     HELD JUNE 20, 1996, TO BE FILED WITH THE COMMISSION NOT LATER THAN 120 DAYS
     AFTER THE CLOSE OF THE  REGISTRANT'S  FISCAL YEAR, HAS BEEN  INCORPORATED 
     BY REFERENCE IN WHOLE OR IN PART FOR PART III, ITEMS 10, 11, 12 AND 13, OF
     THE DECEMBER 31, 1995 FORM 10-K.

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

     <PAGE>

     ITEM 1.   BUSINESS
     ------    --------

     GENERAL
     --------

               Warner Insurance Services, Inc.  (the "Company" or "Warner"), a
     Delaware corporation formed in 1971, is a provider of software products for
     the property/casualty and health care insurance industries through its
     wholly-owned subsidiary, COVER-ALL Systems, Inc.  ("COVER-ALL").

               Historically, the Company also provided services to the
     automobile insurance industry including underwriting, policy maintenance
     and claims adjustment which was carried out by its Insurance Services
     Division ("ISD").   However, in March 1996, the ISD business was
     transferred to a subsidiary of The Robert Plan Corporation, in connection
     with the settlement of two lawsuits between the Company and The Robert Plan
     Corporation and the release of Warner from its obligations under long-term
     processing contracts with the customers of ISD, and therefore the
     activities of the ISD are reflected as discontinued operations as more
     fully described in Note 1 to the Notes to Consolidated Financial
     Statements.

     OVERVIEW
     --------

               COVER-ALL offers standard as well as customized software
     application products together with implementation support services to the
     property/casualty and health care insurance industries.

               In December 1989, the Company purchased, through its wholly-owned
     subsidiary, the assets related to the exclusive proprietary rights to a
     PC-based software application for policy rating and issuance for
     property/casualty insurance companies.  This acquired software has been
     enhanced and is the Company's "Classic" product line which is one of two
     current product lines.

               The Classic product line is a self-contained rating, issuance and
     transaction management application system utilized in the property/casualty
     insurance industry.  This software was developed using the Microfocus COBOL
     language, and the Company is currently upgrading this product line to be
     used in the Windows operating system.  The Company believes that this
     software product provides cost-effectiveness and flexibility for
     self-contained Local Area Network  ("LAN")  systems.   The Classic  product
     is in use in over 40 property/casualty insurance companies.

               Since 1993, COVER-ALL has been developing its second product line
     entitled the Total Administrative Solution ("TAS 2000").  TAS 2000 is a
     suite of computer applications for property/casualty and health care
     insurers designed to enable a client-driven re-engineering of the insurer's
     business processes.  TAS 2000 applications  run on  commodity  priced open 
     computer  systems and use state-of-the-art  client/server  software 
     technology  provided  by Oracle Corporation.

     PRODUCT DESCRIPTION
     -------------------

        CLASSIC PRODUCT LINE
        --------------------

               The Classic product line is a set of LAN based PC software
     packages designed to automate the rating and issuance tasks in the property
     and casualty insurance industry.  Functionality includes rating and
     issuance for quoting new business, mid-term changes, cancellations,
     reinstatements and renewals.  Multiple recipient copies of all relevant
     documentation for each of these transactions, including quote summaries, 
     declaration pages and mandatory and optional manuscript forms, are printed
     by the system's print engine.  This functionality is supported for property
     and casualty lines of business in a user friendly system.

               The Company believes that the Classic product line brings to the
     customer certain useful functions, features and capabilities.  Some are
     line of business specific and some are line of business independent.  These
     include:

               .    Clear and comprehensive data collection
               .    Various on-line help screens
               .    On-line ISO Commercial Lines Manual Tables and
                    Footnotes 
               .    Easy and direct system navigation
               .    Standard Bureau coverages and rates support 
               .    Company customized coverages and rates support 
               .    Fully automated recipient driven issuance of
                    declaration pages, worksheets, ID card, etc.  
               .    Help Desk assistance
               .    Remote diagnostic and fix capabilities

               The Classic products were originally brought to the marketplace
     in the mid 1980's and subsequently have been enhanced to provide greater
     functionality and to better utilize newer technology.   The cost
     effectiveness of the system rests on an inherent flexibility which can
     accommodate specific customer requirements while retaining a single source
     integrated core system.  The Classic product line is based upon several
     specific proprietary design features.  COVER-ALL is currently working to
     upgrade the Classic product line for use in the Windows operating system. 
     This will make it a Graphical User Interface ("GUI") application and will
     be completed by year-end 1996.  This enhancement will increase user
     friendliness and provide the customers with an easier integration of
     peripheral support applications (e.g., imaging, work flow management,
     etc.).

          TAS 2000 PRODUCT LINE
          ---------------------

               The TAS 2000 product line was developed to be used as
     client/server applications in the property/casualty and health care
     insurance industries.  COVER-ALL created the TAS 2000 product line to
     better position itself to penetrate the larger customer market segment. 
     The client/server architectural concept allows companies to take advantage
     of the power of distributed processing.  The TAS 2000 product line includes
     the following application modules:

               .    Client Management
               .    End User Tools
               .    Agency Profile Management
               .    Policy Administration
               .    Billing Management
               .    Claims Administration
               .    Statistical System

               The TAS 2000 has Windows compliant GUI to enhance its user
     friendliness.  The TAS 2000 can be used on many different client/server
     hardware platforms and offers capability to process the voluminous
     transactions that are common to large scale insurance operations.  The TAS
     2000 is an architecture of open LAN and Wide Area Network ("WAN")based
     modules possessing varying elements of interdependence.

               TAS 2000's product design is distinguished from competitive
     offerings by the integrated use of Oracle's relational database and the
     Designer 2000 and Developer 2000 tool sets.  The underlying database and
     language used for the TAS 2000 products are the Oracle Relational Database
     Management System and the Oracle Cooperative Development Environment
     products.  These products provide an integrated application environment. 
     Through Oracle's tools, these new products take advantage of the power of
     Oracle Version 7 on over 90 different server platforms.  This software
     allows processing to be centralized, dedicated to specific server(s) or
     clients or distributed across the network.

               The changing of the century is an issue which has never been
     faced in the computer industry and poses a massive problem for automation
     systems previously designed and currently being used.  Companies must
     modify their systems to accommodate a four- digit year in order to properly
     affect the calculations and sorting routines which provide the core of
     their data processing accuracy.  Although seemingly minor, this change
     requires finding, analyzing, implementing and testing tens of thousands of
     isolated incidents within millions of lines of source code.  The cost for
     the industry can reach into the millions of dollars to affect proper
     change.  Both COVER-ALL product lines already accommodate the advent of the
     new century.  

               The TAS 2000 product line was developed with an emphasis on
     quality from the conceptual design stage using Oracle CASE tools through to
     the physical coding and testing phases.  COVER-ALL intends to continue to
     enhance both of its product lines based on customer needs and changes in
     technology.  COVER-ALL is also committed to maintaining a quality support
     service program for its customers.

     COMPETITIVE PRODUCTS
     --------------------

               COVER-ALL's competitors for both of its product lines are in most
     instances larger and financially stronger than the Company.  The Classic
     product line competes primarily with three competitors who hold leadership
     positions for LAN based policy rating and issuance software used by
     property/casualty insurance companies.  The TAS 2000 primary competitors
     are also larger and financially stronger than the Company.  The Company
     believes, however, that its products offer customers certain advantages not
     available from COVER-ALL's competitors as to functionality and hardware
     requirements.

     MARKETING
     ----------

               The Company maintains a sales staff at its principal executive
     offices in Fair Lawn, New Jersey.  The Company also participates in and
     displays its software products at trade shows organized by industry trade
     groups.

     RESEARCH AND DEVELOPMENT
     ------------------------

               COVER-ALL's business is characterized by rapid technological
     change.  The Company's success will depend, in part, on its ability to keep
     its products current based on new technologies.  Accordingly, the Company
     must maintain ongoing research and development programs to continually add
     value to its suite of products, as well as any possible expansion of its
     suite of products.  The Company believes that research and development
     expenditures will continue to constitute a significant percentage of
     revenues.

               COVER-ALL has expensed for research and development $1,932,920,
     $2,499,436, $533,260 and $805,563 for the years ended December 31, 1995 and
     1994, the two months ended  December 31, 1993 and the year ended  October
     31, 1993, respectively.

     BACKLOG
     -------

               Backlog is not applicable to the business of the Company.

     MAJOR CUSTOMERS
     ---------------

               The Classic product line is in use in over forty
     property/casualty insurance companies while the TAS 2000 product line is
     currently in use in two property/casualty insurance companies.  TAS 2000
     was licensed to the first health care insurer in 1996.  The Company's
     revenues from major customers (more than 10 percent of total revenues) for
     the years ended December 31, 1995 and 1994 as a percentage of total revenue
     were as follows:

                                    Year Ended            Year Ended
                                   December 31,          December 31,
          Customer                    1995                   1994
          --------                 ------------          -------------

     New Jersey State
       Medical Underwriters            18%
     Sun Alliance Management 
       Services                        16%
     Secura, Inc.                      11%
     Empire Insurance Company                                17%
     Millers Insurance Group                                 13%

               No customer represented more than 10 percent of total revenues
     prior to 1994. In 1995 export sales were made to a U.K. customer of
     approximately $640,000.

     EMPLOYEES
     ---------

               The Company, excluding ISD (which had 192 employees), had 65
     employees at year-end December 31, 1995.  None of the Company's employees
     are represented by a labor union, and the Company has not experienced any
     work stoppages.  The Company believes that relations with its employees are
     good.

     DISCONTINUED OPERATIONS
     -----------------------

          INSURANCE SERVICES DIVISION
          ---------------------------

               ISD revenues decreased substantially in 1994 and 1995 because of
     lower fees attributable to the reduced number of policies and claims being
     handled on contracts that were winding down or were completed.    As a
     result, ISD had been suffering losses and operating under considerable
     uncertainty due to the pendency of lawsuits with certain affiliates of The
     Robert Plan Corporation ("The Robert Plan Corporation").   At December 31,
     1995, the Company had a stockholders deficiency of $6,013,479, however, as
     a result of the March 1996 restructuring transactions described below, the
     Company expects to have a positive net worth as of March 31, 1996 primarily
     because of the issuance of Warner Common Stock and Warrants with a fair
     market value of approximately $7 million.   In March 1996, the Company
     entered into a series of agreements which provided for the transfer and
     discontinuance of its ISD operations and the issuance of Warner Common
     Stock and Warrants (i) to certain customers of the ISD business in exchange
     for the release of Warner from its obligations to provide insurance
     services to ISD customers and (ii) to The Robert Plan Corporation in
     exchange for the settlement and dismissal of two lawsuits with The Robert
     Plan Corporation.   Effective March 1, 1996 the Company has discontinued
     providing insurance processing services to the automobile insurance
     industry and has reflected those activities as discontinued  operations in
     its Financial Statements.   See Note 1 to the Consolidated Financial
     Statements.

               As part of the restructuring transactions (the "Restructuring"),
     the Company transferred certain assets, employees, contracts and leased
     premises relating to its ISD business to a subsidiary of The Robert Plan
     Corporation, which is replacing the Company as the provider of insurance
     services to the ISD customers.  In exchange for settling the lawsuits,
     releasing the Company's obligations to provide insurance services under its
     contracts and executing mutual releases, the Company issued to certain of
     the ISD customers (one major ISD customer received approximately 76 percent
     of the total securities issued in the Restructuring) and certain parties to
     the litigation: (a) a total of 3,256,201 shares of Warner Common Stock, (b)
     five-year Warrants to purchase up to an additional aggregate of 1,553,125
     shares of Warner Common Stock at $2.00 per share and (c) cash of
     approximately $.9 million.  The Company has the option, exercisable for a
     period of six months (from March 1, 1996), to (i) purchase 50% of the
     aforementioned 3,256,201 shares at a cash price equal to the greater of
     $3.00 or 50% of the then market price of a share of Warner Common Stock and
     (ii) acquire 50% of the 1,553,125 Warrants at a cash price equal to $1.00
     per Warrant.  On March 31, 1996, the Company settled with the one customer
     which did not participate in the Restructuring by making a cash payment of
     $1.6 million.

          ALERION INSURANCE COMPANY OF NEW JERSEY ("ALERION")
          ----------------------------------------------------

               In late 1993, the Company established Alerion, a wholly-owned
     property/casualty insurance subsidiary.  In this connection, the Company
     also changed to a calendar year for financial and tax reporting purposes to
     bring the Company into line with the calendar year reporting requirements
     of the insurance industry.

               By early 1994, Warner had funded Alerion with approximately $10
     million of cash and securities and Alerion entered into a reinsurance
     agreement to reinsure a portion of the risk on certain insurance policies
     written by a primary insurer.  In late 1994, the Company decided that risk
     taking, even as a reinsurer, was not an attractive business strategy.  The
     Company and the primary insurer agreed to end the reinsurance arrangement
     in the fourth quarter of 1994 and "commute" all reinsurance interests and
     liabilities back to the inception of the agreement, thus eliminating all
     reinsurance activity of Alerion.  Therefore Alerion's operations for all
     periods consisted of immaterial investment activity.

               Alerion sold its securities and returned all of its cash
     (approximately $9.5 million) in 1994,  1995 and 1996,  having  surrendered 
     its  Certificate of Authority to transact insurance business in New Jersey.

     ITEM 2.   PROPERTIES
     ------    ----------

               The Company's principal headquarters are located in Fair Lawn,
     New Jersey where it occupies approximately 36,000 square feet under a lease
     which expires in 2000 at a current annual rental expense of approximately
     $400,000.

               In addition, the Company also leases a facility with
     approximately 22,000 square feet in Somerset, New Jersey.  This lease
     expires in 2002 with an annual rental expense of approximately $270,000. 
     This facility was previously used by ISD, however the Company anticipates
     utilizing this facility to house a significant number of new employees that
     will be working on a joint project with a new customer.

               Pursuant to the Restructuring entered into in March 1996 (See
     Discontinued Operations) the Company's lease for its former principal
     headquarters has been transferred to The Robert Plan Corporation.  

               The Company believes that these facilities are well maintained
     and adequate to meet its needs in the foreseeable future.


     ITEM 3.   LEGAL PROCEEDINGS
     ------    -----------------

               In March 1994, Material Damage Adjustment Corporation ("MDA"), a
     subsidiary of The Robert Plan Corporation and a subcontractor for the
     Company performing claims processing work, instituted an action in the
     Superior Court of New Jersey seeking injunctive relief requiring that the 
     Company turn over to MDA in excess of $1 million that the Company had 
     withheld from certain claims fees allegedly owed to MDA.  This action 
     arose out of the Company's servicing contract with the Market Transition 
     Facility of New Jersey ("MTF").  The Company had withheld the funds as a 
     set off to cover unpaid invoices for data processing services rendered by 
     the Company for MDA.  MDA also added a claim for approximately $2.5 
     million of surcharge fees paid to the Company by the MTF.  The MTF was 
     brought into the case to resolve disputes between MTF and MDA over refunds 
     of claims fees paid on claims later closed without payment ("CWP's").  
     The Company vigorously contested MDA's claims and asserted counterclaims 
     against MDA to establish the Company's entitlement to the disputed sums.

               In May 1994, the Company filed an action in the Superior Court of
     New Jersey against Lion Insurance Company, National Consumer Insurance
     Corporation and The Robert Plan Corporation seeking payment of unsatisfied
     invoices under an April 1991 agreement totalling approximately $2.7
     million.  Under the agreement, the Company agreed to provide data
     processing services for a three-year term in support of Lion Insurance
     Company's "depopulation pool" automobile insurance business in New Jersey. 
     Lion Insurance Company is a subsidiary of The Robert Plan Corporation whose
     affiliate, National Consumer Insurance Corporation, has taken over the
     "depopulation pool" business.  The Robert Plan Corporation guaranteed
     Lion's performance and payment.

               On March 1, 1996, the two lawsuits described above were settled
     as part of the overall settlement with certain of the Company's insurance
     services customers.  The settlement and restructuring transactions are
     described in Note 1--Discontinued operations in the Notes to Consolidated
     Financial Statements included in this Form 10-K.

               On February 2, 1995, Sol M.  Seltzer commenced an action in the
     Supreme Court of New York against Mr.  Krieger, the Chairman of the Board
     and former President of the Company, and each of the other members of the
     Board of Directors of the Company.  The plaintiff, Sol M.  Seltzer, who
     purports to sue derivatively on behalf of the Company and COVER-ALL, was a
     vice president of the Company and a director of COVER-ALL until he resigned
     from such positions in late 1994.  The plaintiff alleges, among other
     things, breach of fiduciary duty, waste and mismanagement, as well as other
     alleged wrongful acts by the Board and the former President, including
     among other things, self-dealing and misuse of corporate funds by the
     former President.  The plaintiff seeks, among other things, compensatory
     damages in an amount to be determined at trial and punitive damages in an
     aggregate amount of $12 million.

               The Company, and the other defendants, are vigorously contesting
     Mr.  Seltzer's claims.  The Company believes that this lawsuit lacks
     substantial merit.  A motion to dismiss the complaint has been filed and is
     pending.

               On February 6, 1995, the Company commenced an action in the
     Superior Court of New Jersey against Sol M.  Seltzer, a former vice
     president of the Company and a director  of  COVER-ALL,  alleging fraud,
     mismanagement, negligent misrepresentation and breach of fiduciary duty
     with respect to the development and implementation of COVER- ALL's TAS 2000
     software product.  The Company seeks compensatory and punitive damages in
     an amount to be determined at trial.  Discovery has not been completed in
     this case.

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

               No matters were submitted to a vote of the Company's security
     holders through the solicitation of proxies or otherwise during the fourth
     quarter ended December 31, 1995.

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

               Since March 8, 1996, the Company's common stock has been traded
     on the Over the Counter market and since March 15, 1996, has been quoted on
     the NASD OTC Bulletin Board under the symbol "WISI." Prior to March 4,
     1996, the Company's common stock was traded on the New York Stock Exchange
     under the symbol "WCP." The quotations below reflect the high and low
     closing sale prices since November 1, 1993.

                                   HIGH                    LOW
                                   ----                   -----
          CALENDAR 1995:   
          1st Quarter              $3.00                 $1.50
          2nd Quarter               1.75                   .875
          3rd Quarter               2.25                  1.25
          4th Quarter               1.625                 1.00

          CALENDAR 1994:
          1st Quarter              $5.25                 $4.125
          2nd Quarter               4.25                  2.375
          3rd Quarter               4.25                  2.25
          4th Quarter               4.125                 2.125

          TWO MONTHS ENDED 
            DECEMBER 31, 1993:      5.75                  4.625

               As of April 1, 1996, there were approximately 872 holders of
     record of the Company's common stock.  This number does not include
     beneficial owners who may hold their shares in street name.  The closing
     sale price for the Company's common stock on April 1, 1996 was $4.25.

               The Company does not currently anticipate paying any dividends. 
     The Company paid quarterly cash dividends of $.01 per share from the first
     quarter of 1993 through the second quarter of 1994 but discontinued this
     policy in the third quarter of 1994.

     ITEM 6.   SELECTED FINANCIAL DATA
     ------    -----------------------

               The following selected financial data of the Company are derived
     from the consolidated financial statements.  The data should be read in
     conjunction with the consolidated financial statements, related notes, and
     other financial information included herein.

               (Dollar amounts in thousands except per share data)

                                                                 Two
                                 Year           Year            Months
                                 Ended          Ended           Ended
                                December       December        December
                                31, 1995       31, 1994        31, 1993       
                               ---------       ---------       --------     
                               
     STATEMENTS OF OPERATIONS DATA:

      Software licensing
       revenues                $  4,119       $  1,927       $   224      

      Loss from continuing
       operations (1)            (3,544)        (7,466)         (781)       

      Income (loss) from   
        discontinued operations 
        less applicable income
        taxes/(benefit) of none, 
        ($924), $670, $3,633, 
        $2,852 and $1,417, 
        respectively             (7,108)        (6,754)        1,158         

      Loss on disposal of
       discontinued operations
       including $1,000 for losses
       in 1996 prior to sale,
       no tax benefit provided     (750)

      Net income (loss)         (11,402)       (14,220)          377

      Loss per share from
       continuing operations       (.41)          (.84)         (.09)

      Net income (loss)
       per share (2)              (1.33)         (1.60)          .04 
       
     Cash dividends per share      --         $    .02       $   .01 

     BALANCE SHEET DATA:

     Working capital 
       (deficiency)             $ (8,717)      $  3,110       $12,475
     Total assets                  8,369         18,795        22,748       
     Short-term debt                --            2,000          --    
     Stockholders' equity
       (deficit)                  (6,013)         5,376        20,574        

                                 
                    (Dollar amounts in thousands except per share data)
                                 
                                         Years Ended October 31,
                                     ---------------------------------
                                      1993        1992         1991
                                      ----        ----         ----

     STATEMENTS OF OPERATIONS DATA:

      Software licensing
       revenues                    $ 1,740      $ 1,802      $ 1,317

      Loss from continuing
       operations (1)               (1,943)        (850)        (384)

      Income (loss) from   
        discontinued operations 
        less applicable income
        taxes/(benefit) of none, 
        ($924), $670, $3,633, 
        $2,852 and $1,417, 
        respectively                 5,653        4,116        2,034

      Loss on disposal of
       discontinued operations
       including $1,000 for losses
       in 1996 prior to sale,
       no tax benefit provided     

      Net income (loss)              3,710        3,266        1,650

      Loss per share from
       continuing operations         (.21)        (.09)        (.04)

      Net income (loss)
       per share (2)                  .40          .36          .19

     Cash dividends per share      $  .03           --           --

     BALANCE SHEET DATA:

      Working capital 
       (deficiency)                $12,843      $17,102      $12,386
      Total assets                  22,443       18,544       14,451
      Short-term debt                 --           --           --
      Stockholders' equity
       (deficit)                    20,541       17,637       13,302


     ITEM 6.   SELECTED FINANCIAL DATA (CONTINUED)
     ------    -----------------------

          (1)  Includes a $1,165 ($.14 per share) and $3,373 ($.25 per share net
               of tax) special charge in 1995 and 1994, respectively.  
          (2)  All per share amounts are based on the increased number of 
               shares giving retroactive effect to the impact of the five for
               four stock split by way of a twenty-five percent (25%) stock
               dividend declared on March 18, 1993 and the five percent (5%)
               stock dividend declared on December 19, 1991.
          (3)  Revenues of the discontinued operations (ISD) were $20,228,
               $32,893, $8,589, $68,515, $88,858 and $53,541, respectively, for
               each of the periods above.

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

     RESULTS OF OPERATIONS
     ---------------------

     DISCONTINUED OPERATIONS
     -----------------------

               During the years 1993 through 1995, the Company derived most of
     its revenues from providing full service automobile insurance services
     (policy processing, policy administration and claims administration)
     through its ISD business.  The Company has also provided state-of-the-art
     computer products for the property casualty insurance industry through its
     wholly-owned subsidiary, COVER-ALL.

               ISD revenues in 1993 through 1995 were primarily made up of
     policy administration and claims servicing fees from customers such as
     Atlantic/Pacific Employers Insurance Company and to a lesser extent,
     Clarendon National Insurance Company ("Clarendon"), for servicing policies
     in the New Jersey voluntary and assigned risk markets.  The contract with
     Atlantic/Pacific Employers Insurance Company reached its peak level of
     activity in 1994 and policy volumes declined sharply in 1995.  During 1995
     and 1996, Atlantic/Pacific Employers Insurance Company planned to non-renew
     all of their auto insurance policies in New Jersey in accordance with the
     accelerated withdrawal order entered into with the New Jersey Department of
     Insurance in August 1994.

               Revenues earned under the contract with Clarendon involved full
     service policy administration and claims services for approximately 18
     percent of the assigned risk drivers in New Jersey.  This activity started
     in 1993 with the commencement of the New Jersey Personal Automobile
     Insurance Plan ("PAIP") following the end of New Jersey's direct insurance
     program provided by its MTF.  Warner's service for Clarendon was performed
     under New Jersey's Limited Assignment Distribution Program ("LAD") which
     required that servicing carriers such as Warner bear some of the underlying
     insurance risk of the policies being handled.  For this reason, Warner
     formed a wholly-owned insurance subsidiary, Alerion, and effective January
     1, 1994, Alerion reinsured a portion of Clarendon's insurance risk under
     the PAIP program.

               By the end of 1994, Warner decided that risk taking, even as a
     reinsurer, was not an attractive business strategy, particularly because of
     the substantial capital required by its insurance subsidiary relative to
     other Warner capital commitments.  Warner and Clarendon agreed, therefore,
     to end the reinsurance arrangement in the fourth quarter of 1994 and
     "commute" all reinsurance interests and liabilities back to the inception
     of the agreement, thus eliminating all reinsurance activity of Alerion. 
     This had the effect of reducing revenues by $6.1 million and operating
     income by $.5 million in the fourth quarter of 1994.

               Since Warner was no longer willing to share in the underlying
     insurance risk of PAIP policies, it could not, by law, continue to provide
     policy administration and claims servicing to Clarendon under the LAD
     program after 1994.

               Most of Warner's insurance services contracts included a variable
     fee structure based on the loss ratios of the underlying insurance policies
     which could increase or decrease fee revenues.   The Company obtained
     periodic independent actuarial evaluations of the loss ratios for these
     programs and adjusted the amount of its revenue when required.  Subsequent
     to December 31, 1994, the Company obtained independent actuarial
     projections of loss adjustment expenses expected to be incurred in 1995 and
     beyond with respect to the Company's contractual obligations under its
     insurance services contracts.  As a result of this review, the Company
     determined that its deferred contract revenues at the end of 1994 should be
     increased by $4.1 million to adequately cover contract costs and profit
     margins in 1995 and beyond.  This change in accounting estimate was
     recorded in the fourth quarter of 1994 as a reduction of insurance services
     revenue.

               The overall decline in total revenues in calendar 1994 versus
     fiscal 1993 is due primarily to the phasing out of the MTF program, as
     described in the next paragraph, and related data processing contracts with
     other insurance companies.

               Policies serviced under the three-year MTF contract came to an
     end at September 30, 1993 with respect to policy processing and
     administration as the last of the MTF policies expired.  In 1993, Warner's
     policy servicing revenues from the MTF were approximately $8 million versus
     less than $1 million in 1994.  The claims for these MTF policies have been
     handled for Warner since the inception of the contract by a subcontractor. 
     The claims fees were included in Warner's total revenues as "subcontracted
     claims servicing revenue" and are passed through to the subcontractor
     without any profit for Warner.  In calendar 1994, these  "pass-through" 
     subcontract  claims servicing  revenues were approximately $1 million,
     compared with approximately $20 million in the high activity level in
     fiscal 1993.  As of March 1, 1996, the Company's contracted activity for
     the MTF has ended.

               In the fourth quarter of 1994, ISD wrote off $2.3 million of
     unamortized capitalized software development costs previously incurred to
     develop a version of the COVER-ALL system for use in-house to process
     policies and claims.

               As a result of the above, ISD was suffering losses and was
     operating under considerable uncertainty because of the pendency of
     lawsuits with certain affiliates of The Robert Plan Corporation, a customer
     and subcontractor for the Company.  In March 1996, the Company entered into
     a series of agreements resulting in the settlement and dismissal of the
     lawsuits and the release of the Company from continuing obligations under
     contracts for the provision of insurance services to ISD customers.  See
     Note 1 to the Consolidated Financial Statements for a discussion of the
     various financial elements of those agreements.  In essence, the Company no
     longer offers full service automobile insurance services, and its ISD
     operations have been transferred to a subsidiary of The Robert Plan
     Corporation which has replaced the Company as a service provider to such
     customers.  These agreements have resulted in a net loss for 1995 of
     approximately $750,000, which includes a provision for estimated ISD losses
     in 1996 prior to the March 1 effective date of the Restructuring.

               Accordingly, the Company's Consolidated Financial Statements have
     been restated for all periods to reflect ISD operations as "discontinued
     operations."

               The Company will now focus on its continuing COVER-ALL software
     operations which management believes have a favorable outlook for 1996 and
     beyond.

     CONTINUING OPERATIONS
     ---------------------

     YEAR ENDED DECEMBER 31, 1995 COMPARED WITH YEAR ENDED DECEMBER 31, 1994
     -----------------------------------------------------------------------

               Total revenues from software licensing were $4,118,754 for the
     year ended December 31, 1995 as compared with $1,926,822 for the year ended
     December 31, 1994, reflecting increasing progress on initial installations
     of TAS 2000 and increased fee arrangements for professional support to most
     customers.

               In December 1994, management adopted a plan to reduce the
     COVER-ALL marketing  and product  development  costs until  revenues 
     increased to significantly higher levels.  The total cash outlay had grown
     to a level of approximately $1 million per month but the revenues from
     customers continued to lag expectations.  The total head count, including
     employees and technical consultants, was reduced by approximately half in
     the first quarter of 1995 and a business plan was adopted for 1995 which
     would match slowly growing revenues with reduced costs resulting in the
     expectation of profitable operations by late 1995.  In addition, the sales
     offices in most cities were closed and sales staffing reduced by over 50
     percent.

               As a result of this reorganization plan for COVER-ALL, special
     charges were reported in the fourth quarter of 1994 to write down a
     substantial portion of the unamortized capitalized software development
     costs (approximately $2.7 million) and accrue for excess facilities and
     other costs ($.6 million).  Additional costs were incurred in the first
     quarter of 1995 for executive severance, employee severance, and write-off
     of software development costs as the COVER-ALL  reorganization  was
     completed.   These 1995 provisions and write-offs, aggregating $1,165,000,
     were reflected as special charges in the Statement of Operations for the
     quarter ended March 31, 1995.

               As described in Note 6 to the Consolidated Financial Statements,
     no net income tax benefit is available to the Company with respect to the
     loss it incurred in 1995.

     YEAR ENDED DECEMBER 31, 1994 COMPARED WITH YEAR ENDED OCTOBER 31, 1993
     ----------------------------------------------------------------------
     
               Total revenues from software licensing were $1,926,822 for the
     year ended December 31, 1994 as compared with $1,740,478 for the year ended
     October 31, 1993.

               In 1993, COVER-ALL began developing a suite of computer
     applications to add functionality to the existing systems such as billing,
     statistical reporting, claims management, accounting and reinsurance. 
     Known as a "Total Administrative Solution" ("TAS 2000"), the new product
     was designed to enable client-driven re-engineering of the insurer's
     business processes.  Research and development expenses were increased in
     calendar 1994 to $2,499,436 from $805,563 in the year ended October 31,
     1993.

               Sales and marketing expenses were increased to $1,584,902 in
     calendar 1994, up from $535,338 in the year ended October 31, 1993 as a
     result of the establishment of new sales offices in several cities across
     the United States to provide better customer contact and support.

               General and administrative expenses increased in calendar 1994 to
     $5,782,280 from $3,342,986 in the year ended October 31, 1993 due primarily
     to higher executive staffing levels and increased facilities costs.

     LIQUIDITY AND CAPITAL RESOURCES
     --------------------------------

               In January 1996, the Company obtained approval from the New
     Jersey Department of Insurance to dissolve its insurance subsidiary,
     Alerion.  As a result, plans were implemented to remove the remaining
     approximately $2.5 million of statutory  minimum  capital from  Alerion.  
     In January 1996, approximately $2.4 million was distributed to the Company
     from Alerion.  A portion of these funds were used in connection with the
     Restructuring to satisfy certain legal and administrative expenses.

               There was a $1 million letter of credit outstanding with a bank
     at December 31, 1995 issued in connection with certain of the Company's
     contractual obligations.  The letter of credit expired in February 1996 and
     the $1 million of cash collateral was returned to the Company, $887,500 of
     these funds were utilized by the Company as the cash portion of the
     settlement distributed to certain ISD customers and The Robert Plan
     Corporation in connection with the Restructuring.  In addition, $1.6
     million was paid by the Company to the one ISD customer who did not
     participate in the Restructuring.

               In March 1996, the Company received a $2.3 million refund of
     federal income taxes paid prior to 1995.

               Working capital deficit at December 31, 1995 exclusive of
     liabilities in excess of assets of the ISD business discontinued in March
     1996 of $8,648,368 was $68,275.  In March 1996, as a result of the
     Restructuring described in Note 1 to the Consolidated Financial Statements,
     the Company expects to have a positive net worth at March 31, 1996
     primarily because of the issuance to certain ISD customers and The Robert
     Plan Corporation of Warner Common Stock and Warrants with a fair market
     value of approximately $7 million.  Furthermore, in March 1996, the Company
     received an additional $3,022,391 for the sale of Common Stock and Warrants
     and expects to receive another $1,553,124 in May 1996 from the sale of
     additional Common Stock pursuant to a series of transactions with Software
     Investments Limited and Care Corporation Limited that are described in Note
     11 to the Consolidated Financial Statements.

               Cash flows from continuing operating activities were positive in
     calendar 1995 by $2,450,142 as compared with negative cash flows of
     $6,790,723 in calendar 1994, primarily due to reduced operating losses and
     decreased working capital requirements in 1995 as a result of the
     reorganization plan instituted at the end of 1994.

               The Company believes that current cash balances, proceeds from
     the sale of Common Stock and Warrants in 1996 and anticipated cash flows
     from continuing operations will be sufficient to meet normal operating
     needs for the continuing COVER-ALL business in 1996.

     ITEM 8.        FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
     ------        -------------------------------------------

               The financial statements and supplementary data listed in Item
     14(a)(1) and (2) are included in this report beginning on page 15.

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

               None.


                                  PART III
                                  --------

               The information called for by Part III (Items 10, 11, 12 and 13)
     of this Report is hereby incorporated by reference from the Company's
     definitive Proxy Statement to be filed pursuant to Regulation 14A under the
     Securities Act of 1934 in connection with the election of directors at the
     1996 Annual Meeting of Stockholders of the Company, which definitive Proxy
     Statement will be filed with the Securities and Exchange Commission not
     later than 120 days after the end of the Company's fiscal year ended
     December 31, 1995.


                                       PART IV
                                       -------


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

               (a)  The following are filed as a part of this report.

               (1)  Financial Statements
                    --------------------
                                                                       Page
                                                                       ----
     Report of Independent Auditors                                     15

     Consolidated Balance Sheets - December 31, 1995 and 1994           16

     Consolidated Statements of Operations - Years ended 
       December 31, 1995 and 1994, Two months ended 
       December 31, 1993, and Year ended October 31, 1993               18

     Consolidated  Statements of Changes in Stockholders' 
       Equity - Years ended December 31, 1995 and 1994, 
       Two months ended December 31, 1993, and Year ended 
       October 31, 1993                                                 19

     Consolidated Statements of Cash Flows - Years ended 
       December 31, 1995 and 1994, Two months ended December 
       31, 1993 and Year ended October 31, 1993                         21

     Notes to Consolidated Financial Statements                         23

               (2)  Financial Statement Schedule
                    ----------------------------

     II - Valuation and qualifying accounts                             38


     All other schedules are omitted since the required information is not
     present or is not present in amounts sufficient to require submission of
     the schedules, or because the information required is included in the
     financial statements and notes thereto.

               (3)  Exhibits
                    --------

                    See pages 39, 40, 41, 42 and 43.

               (b)  Reports on Form 8-K
                    -------------------

                    None.

      <PAGE>

                         REPORT OF INDEPENDENT AUDITORS

     The Board of Directors
     Warner Insurance Services, Inc.

     We have audited the accompanying consolidated balance sheets of Warner
     Insurance Services, Inc.  as of December 31, 1995 and 1994 and the related
     consolidated statements of operations, changes in stockholders' (deficit)
     equity and cash flows for the years ended December 31, 1995 and 1994, two
     months ended December 31, 1993 and the year ended October 31, 1993.  Our
     audits also included the financial statement schedule listed in the Index
     at Item 14(a).  These financial statements and schedule are the
     responsibility of the Company's management.  Our responsibility is to
     express an opinion on these financial statements and schedule based on our
     audits.  
     
     We conducted our audits in accordance with generally  accepted auditing 
     standards.  Those standards require that we plan and perform the 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 consolidated financial
     position of Warner Insurance Services, Inc.  at December 31, 1995 and 1994
     and the consolidated results of its operations and its cash flows for the
     years ended December 31, 1995 and 1994, two months ended December 31, 1993
     and the year ended October 31, 1993 in conformity with generally accepted
     accounting principles.  Also, in our opinion, the related financial
     statement schedule, when considered in relation to the basic financial
     statements taken as a whole, presents fairly in all material respects the
     information set forth therein.  


                                                                           
                                                  /s/ Ernst & Young LLP

                                                  Ernst & Young LLP




     Hackensack, New Jersey
     April 4, 1996

     <PAGE>

                               WARNER INSURANCE SERVICES, INC.
                                      AND SUBSIDIARIES
                                 CONSOLIDATED BALANCE SHEETS



                                         December 31,          December 31,
                                            1995                   1994
                                         -----------           ------------
     ASSETS

     Current assets:
      Cash and cash equivalents          $ 1,576,745           $ 6,407,801
      Fixed maturity investments
       available-for-sale, at
       fair value (cost $4,110,278)           --                 3,872,500
      Accounts receivable                  1,763,890               389,721
      Income taxes receivable              2,300,000             2,136,028
      Deferred income taxes                   --                 3,250,000
      Prepaid expenses                         5,355                 2,709
                                         -----------            ----------

        Total current assets               5,645,990            16,058,759
                                         -----------            ----------

     Property and equipment, at cost:
      Furniture, fixtures and 
        equipment                          3,095,529             3,990,693

      Less accumulated depreciation       (2,369,873)           (2,737,880)
                                          -----------           -----------

          Property and equipment-net         725,656             1,252,813
                                          ----------            -----------

     Capitalized software, less
      amortization of 
      and none                             1,510,782             1,000,000

     Other assets                            486,726               482,950
                                         -----------            ----------

                                         $ 8,369,154           $18,794,522
                                         ===========           ===========

     <PAGE>

                               WARNER INSURANCE SERVICES, INC.
                                      AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS -- (CONTINUED)


                                     December 31,                 December 31,
                                        1995                          1994
                                     ----------                   ------------

     LIABILITIES AND STOCKHOLDERS' (DEFICIT)
      EQUITY

     Current liabilities:
      Notes payable                 $      --                   $ 2,000,000
      Accounts payable                  955,060                     793,499
      Accrued liabilities             4,123,641                   1,302,279
      Unearned revenue                  635,564                     122,117
      Liabilities in excess of assets
       of ISD business discontinued
       in 1996                        8,648,368                   8,730,606
                                    -----------                  ----------

        Total current liabilities    14,362,633                  12,948,501
                                    -----------                  ----------

     Deferred income taxes               20,000                     470,000
                                    -----------                  ----------

     Commitments and contingencies (Notes 4 and 5)

     Stockholders' (deficit) equity:
      Common stock, $.01 par value;
        authorized 20,000,000 shares,
        issued 9,194,890 and 9,187,323
        shares                           91,949                      91,873

      Capital in excess of 
       par value                     10,414,253                  10,401,994

      Accumulated (deficit)         (13,952,474)                 (2,550,639)

      Treasury stock at cost - 
       633,986 shares                (2,567,207)                 (2,567,207)
                                    ------------                 -----------

        Total stockholders' 
          (deficit) equity           (6,013,479)                  5,376,021
                                    ------------                 -----------

                                   $  8,369,154                 $18,794,522
                                   ============                 ===========

     See accompanying notes.

     <PAGE>

                               WARNER INSURANCE SERVICES, INC.
                                      AND SUBSIDIARIES
                            CONSOLIDATED STATEMENTS OF OPERATIONS


                                                      
                               Year Ended            Year Ended          
                              December 31,          December 31,         
                                 1995                  1994              
                              -----------           -----------          

     Software licensing and
      maintenance 
      revenues                $  4,118,754          $  1,926,822         
                              ------------          ------------         

     Costs and expenses:
      Sales and marketing          465,045             1,584,902        
      Research and development   1,932,920             2,499,436    
      General and administrative
       expenses                  4,099,879             5,782,280      
      Special charges            1,165,000             3,373,000            
                              ------------          ------------         

                                 7,662,844            13,239,618         
                              ------------          ------------         

     Loss from continuing
      operations before income
      tax (benefit)             (3,544,090)          (11,312,796)         
     Income tax (benefit)           --                (3,846,351)       
                              ------------          ------------         
     Loss from continuing
      operations                (3,544,090)           (7,466,445)      

     Income (loss) from 
       discontinued operations, 
       less applicable income 
       tax (benefit) of none, 
       $(923,649), $669,981
       $3,632,957, 
       respectively             (7,107,987)           (6,753,637)
     Loss on disposal of
      discontinued operations,
      including $1,000,000
      provision for operating
      losses during phase-out
      period, without tax
      benefit                     (749,758)               -- 
                               ------------         -------------

     Net income (loss)        $(11,401,835)         $(14,220,082)
                              =============         =============

     Loss per share from
      continuing 
      operations              $     (0.41)         $      (0.84) 
                              ============         ==============

     Net income (loss)
      per share               $     (1.33)         $      (1.60)
                              ============         =============

     Weighted average number
      of common shares
      outstanding                8,559,307             8,868,926
                               ===========          ============


                               Two Months               Year         
                                  Ended                 Ended              
                               December 31,          October 31,         
                                  1993                  1993
                               -----------           -----------
                          

     Software licensing and
      maintenance revenues    $    224,466           $ 1,740,478 
                              ------------          ------------

     Costs and expenses:
      Sales and marketing          294,482               535,338
      Research and development     533,260               805,563
      General and administrative
       expenses                    581,152             3,342,986
      Special charges               --                    --
                                ----------          ------------

                                 1,408,894             4,683,887
                                ----------          ------------

     Loss from continuing
      operations before income
      tax (benefit)             (1,184,428)           (2,943,409)
     Income tax (benefit)         (402,706)           (1,000,759)
                               ------------          ------------ 
     Loss from continuing
      operations                  (781,722)           (1,942,650)

     Income (loss) from 
      discontinued operations, 
      less applicable income 
      tax (benefit) of none, 
      $(923,649), $669,981
      $3,632,957, 
      respectively               1,158,484             5,653,097
     Loss on disposal of
      discontinued operations,
      including $1,000,000
      provision for operating
      losses during phase-out
      period, without tax
      benefit                       --                    --
                               -----------          -----------

     Net income (loss)         $   376,762           $ 3,710,447
                               ===========          ============

     Loss per share from
      continuing operations   $     (0.09)          $     (0.21)
                              ============          ============

     Net income (loss)
      per share               $      0.04           $      0.40
                              ===========           ===========

     Weighted average number
      of common shares
      outstanding                9,024,890             9,303,548
                              ============           ===========


     See accompanying notes.

     <PAGE>


                           WARNER INSURANCE SERVICES, INC.
                                   AND SUBSIDIARIES
                         CONSOLIDATED STATEMENTS OF CHANGES 
                          IN STOCKHOLDERS' (DEFICIT) EQUITY

                                                      Capital in       Retained
                                           Common     Excess of        Earnings
                                           Stock      Par Value        (Deficit)
                                           ------     ----------       --------
     Balance at October 31, 1992          $71,999    $ 9,524,529    $ 8,117,820
      Issuance of 14,937 shares of
       common stock under employee
       stock purchase plan                    149         99,432           --  
      Issuance of 91,849 shares of
       common stock under stock
       option plans                           919        398,698           --  
      Tax benefit from stock
       option transactions                   --          193,227           --  
      Purchase of treasury stock -
       185,000 shares                        --             --             --  
      Stock split - five for four          18,166        (22,066)          --
      Net income                             --             --        3,710,447
      Payment of cash dividends              --             --         (269,979)
                                          -------    -----------   ------------

     Balance at October 31, 1993           91,233     10,193,820     11,558,288
      Issuance of 8,401 shares of
       common stock under employee
       stock purchase plan                     84         35,788           --  
      Net income                             --             --          376,762
      Payment of cash dividends              --             --          (88,750)
      Purchase of treasury stock -
       57,100 shares                         --             --             --  
                                          -------    -----------   ------------



     Balance at December 31, 1993          91,317     10,229,608     11,846,300
      Issuance of 33,748 shares of
       common stock under employee
       stock purchase plan                    337         76,948           --  
      Issuance of 21,875 shares
       of common stock under
       stock option plans                     219         95,438           --  
      Purchase of treasury stock -
       108,900 shares                        --             --             --  
      Net loss                               --             --      (14,220,082)
      Payment of cash dividends              --             --         (176,857)
      Loan to officer/stockholder
       exchanged for 268,111
       shares of Treasury Stock
       in January 1995                       --             --             --  
                                          -------    -----------   ------------

     Balance at December 31, 1994          91,873     10,401,994     (2,550,639)
      Issuance of 7,567 shares of
       common stock under employee
       stock purchase plan                     76         12,259           --  
      Net loss                               --             --      (11,401,835)
                                          -------    -----------   ------------

      Balance at December 31, 1995        $91,949    $10,414,253   $(13,952,474)
                                         ========    ===========   ============


                                                                   Total   
                                                                   Stockholders'
                                                    Treasury       (Deficit)
                                                    Stock          Equity  
                                                    ------         ------------
     Balance at October 31, 1992                  $   (77,725)      $17,636,623
      Issuance of 14,937 shares of
       common stock under employee
       stock purchase plan                              --               99,581
      Issuance of 91,849 shares of
       common stock under stock
       option plans                                     --              399,617
      Tax benefit from stock
       option transactions                                              193,227
      Purchase of treasury stock -
       185,000 shares                              (1,224,433)       (1,224,433)
      Stock split - five for four                       --               (3,900)
      Net income                                        --            3,710,447
      Payment of cash dividends                         --             (269,979)
                                                  -----------        -----------

     Balance at October 31, 1993                   (1,302,158)       20,541,183
      Issuance of 8,401 shares of
       common stock under employee
       stock purchase plan                              --               35,872
      Net income                                        --              376,762
      Payment of cash dividends                         --              (88,750)
      Purchase of treasury stock -
       57,100 shares                                 (290,635)         (290,635)
                                                   -----------      ------------



     Balance at December 31, 1993                  (1,592,793)       20,574,432
      Issuance of 33,748 shares of
       common stock under employee
       stock purchase plan                               --              77,285
      Issuance of 21,875 shares
       of common stock under
       stock option plans                                --              95,657
      Purchase of treasury stock -
       108,900 shares                                (338,657)         (338,657)
      Net loss                                           --         (14,220,082)
      Payment of cash dividends                          --            (176,857)
      Loan to officer/stockholder
       exchanged for 268,111
       shares of Treasury Stock
       in January 1995                               (635,757)         (635,757)
                                                   -----------      ------------

     Balance at December 31, 1994                  (2,567,207)        5,376,021
      Issuance of 7,567 shares of
       common stock under employee
       stock purchase plan                              --               12,335
      Net loss                                          --          (11,401,835)
                                                  -----------       ------------

      Balance at December 31, 1995                $(2,567,207)     $ (6,013,479)
                                                  ============     ============

     See accompanying notes.

     <PAGE>


                           WARNER INSURANCE SERVICES, INC.
                                   AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                   Year Ended       Year Ended 
                                                  December 31,     December 31,
                                                      1995             1994    
                                                  ------------     ------------

     Cash flows from operating
     activities:
      Net loss from continuing
       operations                                  $(3,544,090)    $ (7,466,445)
      Adjustments to reconcile
       net loss to net cash
       provided form (used for)
       operating activities:
       Depreciation and
        amortization                                   365,129          538,751
       Amortization and write-off
        of capitalized software                        489,227        3,313,023
       Loss on disposal of
        securities                                      86,223          465,195
       Accounts receivable                          (1,374,169)        (129,603)
       Income taxes receivable                        (163,972)      (2,136,028)
       Deferred income taxes                         2,800,000       (3,180,000)
       Prepaid expenses                                 (2,646)             410
       Other assets                                     (3,776)         (60,506)
       Accounts payable                                161,561          733,471
       Accrued liabilities                           3,123,208          540,671
       Unearned revenue                                513,447          590,338
                                                   -----------     ------------

     Net cash provided from
      (used for) continuing
      operating activities                           2,450,142       (6,790,723)
                                                   -----------     ------------

      (Loss) income from
       discontinued operations                      (7,107,987)      (6,753,637)
      Loss on disposal of
       discontinued operations                        (749,758)            --  
      Decrease (increase) in
       net assets of discontinued
       operations                                      (82,238)      11,208,695
                                                   -----------     ------------

      Net cash provided form
       (used for) discontinued
       activities                                   (7,939,983)       4,455,058
                                                   -----------     ------------


     Cash flows from 
     investing activities:
      Proceeds from sale of
       fixed maturity
       investments                                 $ 3,786,277     $ 18,271,905
      Purchase of fixed
       maturity investments                               --        (12,661,482)
      Capital expenditures                            (139,818)        (269,345)
      Capitalized software
       expenditures                                 (1,000,009)      (3,350,981)
                                                   -----------     ------------

      Net cash provided from
       (used for) investing 
       activities                                    2,646,450        1,990,097
                                                   -----------     ------------

     Cash flows from financing
     activities:
      Credit line borrowings                              --          4,500,000
      Payments on credit lines                      (2,000,000)      (2,500,000)
      Dividends to
       stockholders                                       --           (176,857)
      Net proceeds from
       issuance of common
       stock                                            12,335           17,942
      Payment for purchase of
       treasury shares                                    --           (974,414)
                                                   -----------     ------------

      Net cash provided from
       (used for) financing 
       activities                                   (1,987,665)       1,021,671
                                                   -----------     ------------

      Change in cash and
       cash equivalents                             (4,831,056)         676,103
      Cash and cash equivalents
       beginning of year                             6,407,801        5,731,698
                                                   -----------     ------------

      Cash and cash equivalents
       end of year                                 $ 1,576,745     $  6,407,801
                                                   ===========     ============


                                                   Two Months 
                                                      Ended         Year Ended 
                                                  December 31,      October 31,
                                                      1993             1993    
                                                  ------------      -----------

     Cash flows from operating
     activities:
      Net loss from continuing
       operations                                   $ (781,722)     $(1,942,650)
      Adjustments to reconcile
       net loss to net cash
       provided from (used for)
       operating activities:
       Depreciation and
        amortization                                    82,312          396,850
       Amortization and write-off
        of capitalized software                         75,474          312,057
       Loss on disposal of
        securities                                        --               --  
       Accounts receivable                              94,676          (86,256)
       Income taxes receivable                            --               --  
       Deferred income taxes                            80,000         (849,000)
       Prepaid expenses                                 12,110           (8,262)
       Other assets                                       --             (6,644)
       Accounts payable                                 (4,260)          51,583
       Accrued liabilities                             212,804          680,570
       Unearned revenue                                (77,440)         (55,469)
                                                   -----------     ------------
     Net cash provided from
      (used for) continuing
      operating activities                            (306,046)      (1,507,221)
                                                   -----------     ------------

      (Loss) income from
       discontinued operations                       1,158,484        5,653,097
      Loss on disposal of
       discontinued operations                            --               --  
      Decrease (increase) in
       net assets of discontinued
       operations                                      677,631        8,249,580
                                                   -----------     ------------

      Net cash provided from
       (used for) discontinued
       activities                                    1,836,115       13,902,677
                                                   -----------     ------------

     Cash flows from 
     investing activities:
      Proceeds from sale of
       fixed maturity
       investments                                 $      --       $       --  
      Purchase of fixed
       maturity investments                               --        (10,026,027)
      Capital expenditures                            (403,734)        (637,668)
      Capitalized software
       expenditures                                   (295,658)        (647,756)
                                                   -----------     ------------

      Net cash provided from
       (used for) investing 
       activities                                     (699,392)     (11,311,451)
                                                   -----------     ------------

     Cash flows from financing
     activities:
      Credit line borrowings                              --               --  
      Payments on credit lines                            --               --  
      Dividends to
       stockholders                                    (88,750)        (269,979)
      Net proceeds from
       issuance of common  
       stock                                            35,872          495,298
      Payment for purchase of
       treasury shares                                (290,635)      (1,224,433)
                                                   -----------     ------------

      Net cash provided from
       (used for) financing 
       activities                                     (343,513)        (999,114)
                                                   -----------     ------------

      Change in cash and
       cash equivalents                                487,164           84,891
      Cash and cash equivalents
       beginning of year                             5,244,534        5,149,643
                                                   -----------     ------------

      Cash and cash equivalents
       end of year                                 $ 5,731,698     $  5,244,534
                                                   ===========     ============

     See accompanying notes.

     <PAGE>
           
                           WARNER INSURANCE SERVICES, INC.
                                   AND SUBSIDIARIES
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     NOTE 1--DISCONTINUED OPERATIONS

               Insurance Services Division ("ISD") revenues decreased
     substantially in 1994 and 1995 because of lower fees attributable to the
     reduced number of policies and claims being handled on contracts that were
     winding down or were completed.  As a result, ISD had been suffering losses
     and operating under considerable uncertainty as a result of the pendency of
     lawsuits with certain affiliates of The Robert Plan Corporation ("The
     Robert Plan Corporation") as described in Note 4.  In March 1996, the
     Company entered into a series of agreements which provided for the transfer
     and discontinuance of its ISD operations and the issuance of Warner Common
     Stock and Warrants to certain customers of the ISD business in exchange for
     the release of Warner from its obligations to provide insurance services to
     ISD customers and to The Robert Plan Corporation in exchange for the
     settlement and dismissal of lawsuits with The Robert Plan  Corporation.  
     Effective March 1, 1996 the Company has discontinued providing insurance
     processing services to the automobile insurance industry and has reflected
     those activities as discontinued operations in its Financial Statements.  

               As part of the restructuring transactions (the "Restructuring"),
     the Company transferred certain assets, employees, contracts and leased
     premises relating to its ISD business to a subsidiary of The Robert Plan
     Corporation, which is replacing the Company as the provider of insurance
     services to the ISD customers.  In exchange for settling the lawsuits,
     releasing the Company's obligations to provide insurance services under its
     contracts and executing the mutual releases, the Company issued to certain
     of the ISD customers (with one major ISD customer receiving approximately
     76 percent of the total securities issued in connection with the
     Restructuring) and certain parties to the litigation: (a) a total of
     3,256,201 shares of Warner Common Stock, (b) five-year Warrants to purchase
     up to an additional aggregate of 1,553,125 shares of Warner Common Stock at
     $2.00 per share and (c) cash of approximately $2.5 million.  The holders of
     these securities can request the Company to register these securities with
     such registration costs to be paid by the Company.  The Company has the
     option, exercisable for a period of six months (from March 1, 1996), to (i)
     purchase 50% of the aforementioned 3,256,201 shares at a cash price equal
     to the greater of $3.00 or 50% of the then market price of a share of
     Warner Common Stock and (ii) acquire 50% of the 1,553,125 Warrants at a
     cash price equal to $1.00 per Warrant.  On March 31, 1996, the Company
     assigned its aforementioned repurchase option applicable to Warner's Common
     Stock and Warrants to a third party as discussed in Note 11.  

               Assets and liabilities of the discontinued ISD operations
     classified separately in the Consolidated Balance Sheets, are summarized as
     follows: 

                                             Decembeer 31,
                                   -------------------------------
                                        1995                1994
                                        ----                ----

     Cash                          $  2,487,500       $     --
     Account receivable              18,722,178         17,285,590
     Other current assets               155,370            229,507
     Deferred contract receivables      --               3,218,126
     Property and equipment, net      1,674,639          3,004,266
     Capitalzied software, net           81,494            340,639
     Other assets                        21,017             20,803
     Accounts payable                  (459,111)          (304,169)
     Accrued expenses               (10,771,406)       (10,663,310)
     Unearned contract revenue      (20,560,049)       (21,862,058)
                                   ------------        ------------
       (Net liabilities)           $ (8,648,368)      $ (8,730,606)
                                   ============       =============

     <PAGE>

                           WARNER INSURANCE SERVICES, INC.
                                   AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     NOTE 1--DISCONTINUED OPERATIONS (CONTINUED)

               Management estimates the sale and discontinuance of ISD will
     result in a $749,758  loss  after  providing  $1,000,000  for  estimated 
     losses  from ISD's operations in 1996 prior to the sale.

               The consolidated statements of operations have been restated for
     all periods to report the net results of the ISD  operations  as income 
     (loss) from discontinued operations.  The results of ISD are summarized as
     follows:

                                     Year Ended            Year Ended 
                                    December 31,          December 31,
                                       1995                  1994
                                    ------------          ------------

     Net revenues                   $20,228,212           $32,892,898

     Income (loss) from
      operations before
      income taxes                   (7,107,987)         (7,677,286)

     Income taxes/(benefit)             --                 (923,649)
                                    -----------           ----------
     Net income (loss) from
      discontinued operations       $(7,107,987)        $(6,753,637)
                                    ===========         ============


                                     Two Months
                                       Ended               Year Ended 
                                    December 31,          October 31,
                                       1993                  1993
                                    ------------          ------------

     Net revenues                   $ 8,588,488           $68,514,769

     Income (loss) from
      operations before
      income taxes                    1,828,465             9,286,054

     Income taxes/(benefit)             669,981             3,632,957
                                    -----------           -----------
     Net income (loss) from
      discontinued operations        $1,158,484          $  5,653,097
                                    ===========          ============

               At December 31, 1995, the Company had a stockholders deficiency
     of $6,013,479, however, as a result of the March 1996 Restructuring
     described above, the Company expects to have a positive net worth as of
     March 31, 1996 primarily because of the issuance of Warner Common Stock and
     Warrants with a fair market value of approximately $7 million.

     NOTE 2--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

               NATURE OF BUSINESS

               With the discontinuance of ISD, COVER-ALL Systems, Inc. 
     ("COVER-ALL"), a wholly-owned subsidiary, is the Company's only active
     operation.  COVER-ALL provides software products for the property/casualty
     and health care insurance industries throughout the United States, Puerto
     Rico and the United Kingdom.

               BASIS OF PRESENTATION

               The consolidated financial statements are prepared on the basis
     of generally accepted accounting principles and include the accounts of
     Warner Insurance Services, Inc.  and its subsidiaries (the "Company"), all
     of which are wholly-owned.  All material intercompany balances and
     transactions have been eliminated.  Preparation of the 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.

     <PAGE>

                           WARNER INSURANCE SERVICES, INC.
                                   AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     NOTE 2--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

               BASIS OF PRESENTATION (CONTINUED)

               On December 16, 1993, the Company's Board of Directors approved a
     change to calendar year reporting for financial and tax reporting purposes.
     This change was effective with the calendar year beginning January 1, 1994.
     Accordingly, these financial statements have been prepared to present the
     consolidated results of operations, changes in stockholders' equity and
     cash flows for the years ended December 31, 1995 and 1994, the two months
     ended December 31, 1993 and the year ended October 31, 1993.

               INSURANCE COMPANY

               In late 1993, the Company obtained approval from the New Jersey
     Department of Insurance to form Alerion Insurance Company of New Jersey
     ("Alerion").  Alerion entered into a reinsurance agreement with Clarendon
     National Insurance Company ("Clarendon") to assume a portion of Clarendon's
     risk in the New Jersey Assigned Risk Program.  The subsidiary was initially
     capitalized with $10 million.  During the fourth quarter of 1994, the
     Company decided to discontinue assuming any underlying insurance risk. 
     This was accomplished by Alerion commuting all its rights and obligations
     under the reinsurance contract back to Clarendon and paying to Clarendon
     all amounts received in excess of payments made since the inception of the
     reinsurance contract in January 1994.

               MARKETABLE SECURITIES

               As of January 1, 1994, the Company adopted the provisions of the
     Statement of Financial Accounting Standards 115, "Accounting for Certain
     Investments in Debt and Equity Securities" ("SFAS No.  115").  SFAS No. 
     115 requires that investments in fixed maturity securities and those equity
     securities with readily determinable market values be classified into one
     of three categories: held-to-maturity, trading or available-for- sale. 
     Classification of investments is based upon management's current intent. 
     The impact of adoption was not material to the Company.  All of the
     Company's fixed maturity securities, which consist of municipal, state, and
     mortgage-backed securities with original maturities in excess of three
     months, have been categorized as available-for- sale and recorded at their
     fair value at December 31, 1994.  Unrealized depreciation of the securities
     available for sale at December 31, 1994 ($237,737) was recorded as a
     realized loss in 1994 because the securities, which were held by the
     Company's insurance subsidiary, were either sold, or expected to be sold in
     early 1995 in connection with the liquidation or sale of the insurance
     subsidiary.  

               CASH FLOWS

               The Company considers all highly liquid investments, with a
     maturity of three months or less when purchased, to be cash equivalents.

               PROPERTY AND EQUIPMENT

               Expenditures for furniture, fixtures and equipment are
     capitalized and carried at cost.  Depreciation is provided on a
     straight-line basis over the estimated useful lives ranging from three to
     ten years.  
     
     <PAGE>

                           WARNER INSURANCE SERVICES, INC.
                                   AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     NOTE 2--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

               CAPITALIZED SOFTWARE

               Certain software development costs are being capitalized and
     amortized over a three-year period.  In addition to internally developed
     costs capitalized, the cost of purchased computer software, which includes
     software acquired through business acquisition, is included in capitalized
     software.  These costs were being amortized on a straight-line basis over
     the expected useful lives of the software products which range from three
     to six years.  In the fourth quarter of 1994, the Company wrote down the
     unamortized software costs by approximately $2.7 million (see Note 3).  

               INCOME TAXES 

               Deferred income tax assets and liabilities are recognized for the
     expected future tax effects attributable to temporary differences between
     the financial reporting and tax basis of assets and liabilities.  Such
     differences relate primarily to: the application of different depreciation
     methods for tax versus financial reporting purposes; the amortization of
     capitalized software costs for financial statement purposes and the current
     write-off for tax purposes; the capitalization of processing and certain
     start-up costs for financial statement purposes and the current write-off
     for tax purposes; revenue recognition and the alternative minimum tax
     credit carryover.  Cash (received) paid for income taxes was: 1995 --
     ($2,600,000), 1994 -- $1,375,000, two months ended December 31, 1993 --
     none, and year ended October 31, 1993 -- $5,050,000.

               REVENUE RECOGNITION

               Revenue from the sale of software licenses is recognized as
     modules and modifications are provided and accepted by the customer. 
     Revenue from software maintenance contracts is recognized ratably over the
     life of the contract.

               RESEARCH AND DEVELOPMENT

               For the fiscal years ended December 31, 1995 and 1994, the two
     months ended December 31, 1993 and the year ended October 31, 1993,
     $1,932,920, $2,499,436, $533,260 and $805,563, respectively, was expensed
     for research and development of new software products.  These expenses are
     in addition to software development costs which are capitalized and then
     amortized over their expected useful lives.  

               NET INCOME (LOSS) PER SHARE

               Net income (loss) per share is based on the weighted average
     number of common shares and, where applicable, common share equivalents
     outstanding during the periods.  All per share amounts have been
     retroactively adjusted to reflect the impact of the five for four stock
     split by way of a 25% stock dividend declared on March 18, 1993.

     <PAGE>

                           WARNER INSURANCE SERVICES, INC.
                                   AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     NOTE 2--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

               STOCK-BASED COMPENSATION

               The Company follows Accounting Principles Board Opinion No.  25. 
     "Accounting for Stock Issued to Employees" ("APB No.  25") with regard to
     the accounting for its employee stock options.   Under APB No.  25,
     compensation expense is recognized only when the exercise price of options
     is below the market price of the underlying stock on the date of grant.  
     In October 1995, the Financial Accounting Standards Board issued Statement
     No.  123, "Accounting for Stock-Based Compensation" ("SFAS No.  123").  
     SFAS No.  123 provides a fair value accounting alternative under which the
     Company would recognize compensation expense for options based on their
     fair value on the date of grant.   The Company is evaluating the provisions
     of SFAS No.  123 and has not determined whether in the future it will adopt
     the statement for expense recognition purposes.  

               RECLASSIFICATION OF PRIOR YEARS

               Prior year financial statements have been reclassified to conform
     to 1995 presentations.  

     NOTE 3--SPECIAL CHARGES

               In March 1994, the Company adopted a plan to implement a tax-free
     spin-off of 100% of the stock of COVER-ALL on a pro rata basis to the
     Company's stockholders.  On November 11, 1994, the Company announced that
     its Board of Directors had voted to retain COVER-ALL, thereby cancelling
     the spin-off plan.  Prior to 1995 COVER-ALL revenues came from licensing of
     its Classic software product line and services.  Since 1993 COVER-ALL has
     been developing a suite of computer applications for property and casualty
     and health care insurers entitled the Total Administration Solution ("TAS
     2000").  TAS 2000 is designed to enable a client-driven re-engineering of
     the insurer's business programs.  TAS 2000 applications run on commodity
     priced open computer systems and use state-of- the-art client/server
     technology provided by Oracle Corporation.

               In December 1994, management instituted a plan to down-size the
     COVER-ALL organization and reduce the rate of product development to a
     level consistent with the reduced level of customer installations planned
     for 1995.  As a result, unamortized software development costs related to
     modules of the TAS 2000 application for which the development process has
     been curtailed were written down by $2,733,000 and provision of $640,000
     was made at December 31, 1994 for excess facilities and equipment
     appropriate for the smaller organization.  Costs of $1,165,000 were
     incurred and written off in the first quarter of 1995 for executive and
     other severance costs as well as additional software development
     costs.
               These write-offs and provisions were reflected as special charges
     in the 1995 and 1994 Statements of Operations.

     <PAGE>

                           WARNER INSURANCE SERVICES, INC.
                                   AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     NOTE 4--LITIGATION

               In March 1994, Material Damage Adjustment Corporation ("MDA"), a
     subsidiary of The Robert Plan Corporation and a subcontractor for the
     Company performing claims processing work, instituted an action in the
     Superior Court of New Jersey seeking injunctive relief requiring that the
     Company turn over to MDA in excess of $1 million that the Company had
     withheld from certain claims fees allegedly owed to MDA.  This action arose
     out of the Company's servicing contract with the Market Transition Facility
     of New Jersey ("MTF").  The Company had withheld the funds as a set off to
     cover unpaid invoices for data processing services rendered by the Company
     for MDA.  MDA also added a claim for approximately $2.5 million of
     surcharge fees paid to the Company by the MTF.  The MTF was brought into
     the case to resolve disputes between MTF and MDA over refunds of claims
     fees paid on claims later closed without payment.  The Company vigorously
     contested MDA's claims and asserted counterclaims against MDA to establish
     the Company's entitlement to the disputed sums.

               In May 1994, the Company filed an action in the Superior Court of
     New Jersey against Lion Insurance Company, National Consumer Insurance
     Corporation and The Robert Plan Corporation seeking payment of unsatisfied
     invoices under an April 1991 agreement totalling approximately $2.7
     million.  Under the agreement, the Company agreed to provide data
     processing services for a three-year term in support of Lion Insurance
     Company's "depopulation pool" automobile insurance business in New Jersey. 
     Lion Insurance Company is a subsidiary of The Robert Plan Corporation whose
     affiliate, National Consumer Insurance Corporation, had taken over the
     "depopulation pool" business.  The Robert Plan Corporation guaranteed
     Lion's performance and payment.

               On March 1, 1996, the two lawsuits described above were settled
     as part of the overall settlement with certain of the Company's insurance
     services customers.  The settlement and restructuring transactions are
     described in Note 1--Discontinued operations.  

               In addition to the above lawsuits, the Company is named as
     defendant in a number of legal actions arising from its operations.  Those
     actions have been considered in establishing liabilities.  Management and
     its legal counsel are of the opinion that the settlement of those actions
     will not have a material adverse effect on financial position or results of
     operations.

     NOTE 5--COMMITMENTS, CONTINGENCIES AND OTHER

               OPERATING LEASES

               Rent expense for COVER-ALL office space was $174,710, $265,363,
     $44,365 and $144,520 for the years ended December 31, 1995 and 1994, the
     two months ended December 31, 1993 and the year ended October 31, 1993,
     respectively.

               The Company's future minimum rental commitments under
     noncancellable operating leases in effect at December 31, 1995, after
     giving effect to the Restructuring referred to in Note 1 under which The
     Robert Plan Corporation will assume one lease, are as follows: years ending
     December 31, 1996 -- $810,000; 1997 -- $750,000; 1998 -- $710,000; 1999 --
     $690,000; 2000 -- $460,000 thereafter -- $530,000.

     <PAGE>


                       WARNER INSURANCE SERVICES, INC.
                            AND SUBSIDIARIES 
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     NOTE 5--COMMITMENTS, CONTINGENCIES AND OTHER (CONTINUED)

               OPERATING LEASES (CONTINUED)

               The Company's leases of office space expire at various dates from
     1996 through 2002.   The leases include  escalation  clauses for increased
     real estate taxes,  insurance and maintenance  expenses.   Generally,  the
     leases provide for renewal periods from three to five years.

               EMPLOYMENT CONTRACTS

               The Company has employment contracts with certain of its
     executives with various  dates of expiration  through the fiscal year
     ending  December 31, 1996.  Certain of the  contracts are  automatically 
     renewable  from year to year.   The aggregate  annual  commitment  for
     future  salaries  at  December  31,  1995 was approximately $700,000.  

               The Company's Board of Directors adopted executive severance
     agreements which create certain  liabilities in the event of the
     termination of the covered executives  following a change of control of the
     Company.   At December 31, 1995, the aggregate commitment under these
     agreements is approximately $2,100,000.  

               LETTER OF CREDIT

               At December 31, 1994, the Company had an outstanding letter of
     credit for $1,000,000  with First Fidelity Bank,  N.A., NJ, which 
     guaranteed a performance bond issued in connection with the Company's 
     contract with the JUA/MTF,  an ISD customer.   In February 1995,  this
     letter of credit was replaced by a $1,000,000 letter of credit issued by
     Chase Manhattan Bank N.A.  which was collateralized by $1,000,000 that was
     placed in a restricted account.  The letter of credit expired in February 
     1996 and the  $1,000,000  of cash  collateral  was  returned to the
     Company.

               MAJOR CUSTOMERS

               COVER-ALL had a substantial portion of its revenues from three
     customers in 1995 and two customers in 1994 as follows: 

                                       Year Ended              Year Ended
                                       December 31,            December 31,
               Customer                    1995                   1994
               --------                 -----------             ----------

     New Jersey State 
       Medical Underwriters               18%
     Sun Alliance Management Services     16%
     Secura, Inc.                         11%
     Empire Insurance Company                                       17%
     Millers Insurance Group                                        13%

               No customer represented more than 10 percent of total revenues
     prior to 1994.   In 1995 export sales were made to a U.K.  customer of
     approximately $640,000.  

     <PAGE>

                           WARNER INSURANCE SERVICES, INC.
                                   AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     NOTE 5--COMMITMENTS, CONTINGENCIES AND OTHER (CONTINUED)

               CREDIT LINES  

               At December 31, 1994, the Company had outstanding $2 million in
     short-term borrowings against its $4 million secured credit line with a
     bank.  In 1995 the Company repaid the $2 million and the credit line was
     withdrawn.  The Company intends to seek new bank lines.  Cash paid during
     the periods for interest was: 1995 -- none, 1994 -- $199,120, two months
     ended December 31, 1993 -- $5,030, and year ended October 31, 1993 - -
     $10,290.  

     NOTE 6--INCOME TAXES

               An analysis of the components of the income tax provision and the
     classification between continuing and discontinued operations is as
     follows:

                                   Year Ended          Year Ended
                                   December 31,        December 31,
                                      1995                1994
                                   ----------          ------------

     Current:
      Federal                      $ (2,800,000)       $(2,050,000)
       State                           --                  460,000
                                   ------------        -----------
                                     (2,800,000)        (1,590,000)
                                   ------------        ------------
     Deferred:
      Federal                         2,800,000         (3,110,000)
       State                              --            (   70,000)
                                   ------------        ------------ 
                                   
                                      2,800,000         (3,180,000)
                                   ------------        ------------

       Total                       $      --           $(4,770,000)
                                   ============        ============

     Income taxes (benefit):
      Continuing operations              --            $(3,846,351)
      Discontinued operations            --               (923,649)
                                   ------------        ------------
       Total income taxes
        (benefit)                  $     --            $(4,770,000)
                                   ============        ============


                                   Two Months
                                      Ended            Year Ended
                                   December 31,        October 31,
                                      1993                1993
                                   ----------          ------------

     Current:
      Federal                      $   159,000         $  2,985,800
       State                            28,275            1,154,200
                                   -----------         ------------

                                       187,275            4,140,000
                                   -----------         ------------

     Deferred:
      Federal                           60,000         (1,143,802)
       State                            20,000         (  364,000)
                                   -----------         -----------

                                        80,000         (1,507,802)
                                   -----------         -----------
       
       Total                       $   267,275         $ 2,632,198
                                   ===========         ===========

     Income taxes (benefit):
      Continuing operations        $  (402,706)        $(1,000,759)
      Discontinued operations          669,981           3,632,957)
                                   -----------         ------------

       Total income taxes
        (benefit)                  $   267,275         $  2,632,198
                                   ===========         ============

     <PAGE>

                           WARNER INSURANCE SERVICES, INC.
                                  AND SUBSIDIARIES 
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     NOTE 6--INCOME TAXES (CONTINUED)

               The income tax provision (benefit) for continuing operations
     differs from the amount computed by applying the statutory federal income
     tax rate as follows: 


                                   Year Ended          Year Ended
                                   December 31,        December 31,
                                      1995                1994
                                   ----------          ------------

     Computed federal
      statutory tax (benefit)      $(1,204,991)        $(3,846,351)
     Valuation allowance to
      reduce deferred tax asset      1,204,991              --
                                   -----------         ------------

       Total                       $    --             $(3,846,351)
                                   ===========         ============


                                   Two Months
                                     Ended             Year Ended
                                   December 31,        October 31,
                                      1993                1993
                                   ----------          ------------

     Computed federal
      statutory tax (benefit)      $(402,706)          $(1,000,759)
     Valuation allowance to           --                    --
      reduce deferred tax asset    --------            ----------

       Total                       $(402,706)          $(1,000,759)
                                   =========           ===========


               The  components of the net deferred tax asset and liability
     were as follows:

                                     December 31,                 December 31,
                                        1995                          1994
                                     -----------                  ------------

     Deferred tax assets - current:

      Deferred revenue               $ 1,185,000                  $ 4,000,000
      Reserve for contract 
       adjustments                     2,075,000                    1,300,000
      Bad debts                          186,000                      188,000
      Reserve for loss on disposal       300,000                           --
      Other - net                         31,000                      112,000
      Valuation allowance             (3,777,000)                  (2,350,000)
                                     -----------                  -----------

        Current deferred tax
         asset                       $     --                    $ 3,250,000
                                     ===========                 ===========

     Deferred tax asset (liability) - long-term:

      Net operating loss 
       carryforward                  $ 2,790,000                  $   --
      Capitalized software              (600,000)                 (460,000)
      Depreciation and amortization     200,000                    (10,000)
      Valuation allowance             (2,410,000)                     --
                                     -----------                  --------

        Long-term deferred tax 
          liability               $   (20,000)                 $  (470,000)
                                  ===========                  ============

     <PAGE>

                           WARNER INSURANCE SERVICES, INC.
                                   AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     NOTE 6--INCOME TAXES (CONTINUED)

               At December 31, 1995 the Company has approximately $6,975,000 of
     operating tax loss carryforwards expiring in 2010.  The Tax Reform Act of
     1986 enacted a complex set of rules which limit a company's ability to
     utilize net operating loss carryforwards and tax credit carryforward in
     periods following an ownership change.  These rules define an ownership
     change as a greater than 50 percent point change in stock ownership within
     a defined testing period which is generally a three-year period.  As a
     result of stock issued relative to the Restructuring and stock which is
     anticipated to be issued in the near future, the Company may experience an
     ownership change and consequently the Company's utilization of its net
     operating losses may be subject to limitation.  

     NOTE 7--STOCK OPTION AND STOCK PURCHASE PLANS 

               In March 1995, the Company adopted the 1995 Employee Stock Option
     Plan.  Options for the purchase of up to 600,000 shares may be granted by a
     committee of the Board of Directors to employees of the Company at an
     exercise price determined by the committee at the date of grant.  Options
     may be granted as incentive or non-qualified stock options with a term of
     not more than ten years.  At December 31, 1995, 482,325 shares were
     available for grant.

               On November 15, 1994 the Company adopted the 1994 Stock Option
     Plan for Independent Directors.  Options for the purchase of up to 300,000
     shares may be granted to directors of the Company who are not employees
     ("non-employee director").  Each non-employee director who is serving on
     "Date of Grant" shall automatically be granted an option to purchase 10,000
     shares of Common Stock at the fair market value of Common Stock on the date
     the option is granted.  Dates of Grant are November 15, 1994, 1999, 2004,
     and 2009 for non-employee directors serving on November 15, 1994.  For
     individuals who become non-employee directors after November 15, 1994, such
     directors' Dates of Grant will be the date such individual becomes a
     director and the fifth, tenth and fifteenth anniversaries of such date. 
     Options are exercisable in full 6 months after the applicable date of grant
     and expire 5 years after the date of grant.  At December 31, 1995 and 1994,
     260,000 and 230,000 shares, respectively, were available for grant.

               In October 1994, the Company adopted the 1994 Non-Qualified Stock
     Option Plan for Consultants.  Options for the purchase of up to 200,000
     shares may be granted by a Committee of the Board of Directors to any
     individual who has entered into a written consulting contract with the
     Company.  The non-qualified stock options will have a 5 year term from date
     of grant and will be exercisable at a price and time as determined by the
     Committee at the date of grant.  At December 31, 1995 and 1994, 105,000 and
     150,000 shares, respectively, were available for grant.  

               In 1988, the Company adopted a Non-Employee Director Stock Option
     Plan.  Options for the purchase of up to 206,719 shares may be granted by
     the Option Committee of the Board of Directors to outside Directors at an
     exercise price of not less than the fair market value of common stock on
     the date the option is granted.  Options granted have a term of five years
     from the date of grant.  At December 31, 1995 and 1994, 179,156 shares were
     available for grant.  

     <PAGE>

                           WARNER INSURANCE SERVICES, INC.
                                   AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     NOTE 7--STOCK OPTION AND STOCK PURCHASE PLANS (CONTINUED)

               In June 1991, the Company adopted the Key Employee Stock Option
     Plan (the "KESO Plan").  Options for the purchase of up to 721,875 shares
     may be granted by the KESO Plan Committee of the Board of Directors to key
     employees of the Company at an exercise price determined by the type of
     option granted.  Options may be granted as incentive or non-qualified stock
     options with a term of not more than ten years from the date of grant.  At
     December 31, 1995 and 1994, 229,938 and 367,813 shares, respectively, were
     available for grant.

               At December 31, 1995, 2,355 options remained outstanding under
     the Company's Incentive Stock Option Plan adopted in 1982.  The plan
     expired in 1992 with regard to the granting of new options.

               A summary of the changes in outstanding common stock options for
     all outstanding plans is as follows:

                                           Shares                Per Share
                                           -----                 ---------

     Balance, October 31, 1992            680,713             $2.29 -  6.48
       Granted                             62,500              9.30 - 10.40
       Exercised                         (107,224)             2.29 -  6.48
       Cancelled                         ( 24,500)             3.43 -  6.38
                                         --------             -------------

     Balance, October 31, 1993            611,489              2.29 - 10.40
       Cancelled                         ( 43,750)                 3.53
                                         --------             -------------

     Balance, December 31, 1993         567,739              2.29 - 10.40
       Granted                          222,000              2.63 -  4.38
       Exercised                       ( 21,875)                 3.53
       Cancelled                       (314,514)             2.29 - 10.40
                                       ---------            -------------

     Balance, December 31, 1994         453,350              2.63 - 10.00
       Granted                          462,225              1.13 -  3.75
       Cancelled                       (225,608)             3.13 - 10.00
                                       --------            -------------

     Balance, December 31, 1995         689,967             $1.13 - 10.00

               At December 31, 1995 under the above plans, 565,967 shares were
     exercisable.

               In 1985, the Board of Directors authorized, and the stockholders
     approved, the  adoption of an Employee  Stock  Purchase  Plan (the 
     "Purchase  Plan").   An aggregate of 344,531 shares of the Company's 
     common stock could be issued under the Purchase Plan.  As of December 31,
     1995, 207,681 shares were issued under the Purchase Plan which was
     terminated in March 1995.

     <PAGE>

                           WARNER INSURANCE SERVICES, INC.
                                   AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     NOTE 8--COMMON STOCK

               The Company made a series of loans in 1994, 1993 and 1992
     aggregating $635,757 at December 31, 1994, to its former  President in
     exchange for a demand note  receivable  with  interest  at 1% over the
     bank's  prime  rate.   Effective January 6, 1995,  the Board of Directors 
     approved the receipt of 268,111 shares of  Warner's  Common  Stock,  which 
     were  added  to  treasury  shares,  in full satisfaction for the repayment
     of these loans by the former President.   The cost of $2.37 per common
     share for this  treasury  stock was $.37 per share less than the  closing 
     bid price of  Warner's  Common  Stock on  January  6,  1995.   This
     receivable at December 31, 1994 was  reflected in treasury  stock as a
     reduction of stockholders' equity.

               In March 1993, the Company declared a five for four stock split
     by way of a twenty-five  percent (25%) stock dividend payable to
     stockholders of record on April 23, 1993.

               On November 17, 1989, the Company adopted a Stockholder Rights
     Plan and declared a dividend distribution of one Right for each outstanding
     share of common stock.  Under certain conditions, each Right shall
     initially entitle the registered holder thereof to purchase one-fifth of
     one share of common stock at a purchase price of $10.00, subject to
     adjustment.  The Rights will be exercisable only if (i) a person or group
     has acquired, or obtained the right to acquire 15% or more of the
     outstanding shares of common stock (other than a person that acquires the
     stock directly from the Company in a transaction that the Company's
     independent Directors determine to be in the best interests of the Company
     and its stockholders) or (ii) following the commencement of a tender offer
     or exchange offer for 15% or more of the then outstanding shares of common
     stock.  Each Right will entitle its holder to receive, upon exercise,
     common stock (or, in certain circumstances, cash, property, or other
     securities of the Company) having a value equal to two times the purchase
     price of the Right under certain circumstances, including the acquisition
     of 20% of the outstanding common stock.  All rights holders, except the
     acquiror, may purchase a number of shares of common stock equal to $10.00
     (subject to adjustment under the terms of the Rights Plan) divided by 50%
     of the market price of the Company's common stock on the date which is ten
     days after a public announcement by the Company that a person or group has
     acquired, or obtained the right to acquire, 15% or more of the outstanding
     shares of common stock.  In the event that the Company is acquired in a
     merger or other business combination transaction in which the Company is
     not the surviving corporation, the rights holders may purchase the
     acquiror's shares at the similar discount.  

               The Company may redeem the Rights at $.01 each until ten days
     following the date on which a person or group of affiliated persons has
     acquired, or obtained the right to acquire, the beneficial ownership of 15%
     or more of the outstanding shares of common stock.  The Rights will expire
     on December 4, 1999 unless earlier redeemed by the Company.

     <PAGE>

                           WARNER INSURANCE SERVICES, INC.
                                   AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     NOTE 9--QUARTERLY FINANCIAL DATA (UNAUDITED)

               Summarized quarterly financial data is as follows:

              (Dollar amounts in thousands except per share data)

                                                               Quarter
                                                      -------------------------
                                                        First           Second 
                                                        -----           ------ 
     Year ended December 31, 1995:

      Software licensing revenue                       $ 1,054          $   925
      Loss from continuing operations(1)                (2,158)            (280)
      Loss from discontinued operations                 (1,330)          (3,103)
      Loss on disposal of discontinued
       operations                                          --               -- 
      Net loss                                          (3,488)          (3,383)
      Loss per share from continuing
       operations                                       ($0.25)          ($0.03)
      Net loss per share                                ($0.41)          ($0.40)


     Year ended December 31, 1994:

      Software licensing revenue                       $   484          $   630
      Loss from continuing operations(1)                  (905)          (1,531)
      Income (loss) from discontinued
       operations                                       (1,951)           1,252
      Net income (loss)                                 (2,856)            (279)
      Loss per share from continuing
       operations                                       ($0.10)          ($0.17)
      Net income (loss) per share                       ($0.32)          (0$.03)


                                                               Quarter
                                                      -------------------------
                                                        Third           Fourth 
                                                        -----           ------ 
     Year ended December 31, 1995:

      Software licensing revenue                       $ 1,136         $  1,004
      Loss from continuing operations(1)                  (388)            (718)
      Loss from discontinued operations                 (1,128)          (1,547)
      Loss on disposal of discontinued
       operations                                          --              (750)
      Net loss                                          (1,516)          (3,015)
      Loss per share from continuing
       operations                                       ($0.05)          ($0.08)
      Net loss per share                                ($0.18)          ($0.34)

     Year ended December 31, 1994:

      Software licensing revenue                       $   155         $    658
      Loss from continuing operations(1)                (1,671)          (3,359)
      Income (loss) from discontinued
       operations                                        1,911           (7,966)
      Net income (loss)                                    240          (11,325)
      Loss per share from continuing
       operations                                       ($0.19)          ($0.38)
      Net income (loss) per share                        $0.03           ($1.28)


     (1)       The first quarter of 1995 and the fourth quarter of 1994 
               were adversely affected by the special charges as described 
               in Note 3.

     <PAGE>

                           WARNER INSURANCE SERVICES, INC.
                                   AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     NOTE 10--SUPPLEMENTAL DATA

               Accrued liabilities consist of the following:


                                              December 31,
                                         ----------------------
                                         1995              1994
                                         ----              ----

     Reserve for contract
      costs and adjustments        $  200,000           $  526,732

     Accrued payroll, benefits
      temporary help, consulting
      and severance                   229,623              733,868

     Reserve for loss on disposal
      of discontinued operations      749,758                --

     Accrued expenses of the discontinued
      operations not assumed by The
      Robert Plan Corporation       2,839,702                --

     Other                            104,558                41,679
                                    ----------            ---------

        Total                       $4,123,641           $1,302,279
                                    ==========           ==========


     NOTE 11--SALE OF STOCK AND WARRANTS ON MARCH 31, 1996

               On March 31, 1996, the Company entered into a series of
     transactions with Software Investments Limited ("SIL") and Care Corporation
     Limited ("Care") whereby the Company:

               (A) sold to SIL for total proceeds of $3,022,391: (i) 1,412,758
     shares of Warner Common Stock for $2.00 per share and (ii) five-year
     warrants to purchase an aggregate of 196,875 shares of Warner Common Stock
     exercisable at $2.00 per share for $1.00 per warrant ($196,875).

               (B) assigned to SIL the rights it retained in the Restructuring
     (see Note 1) to repurchase within six months (from March 1, 1996) 1,628,100
     shares of Warner Common Stock for the greater of $3.00 per share or 50
     percent of the then market price of Warner Common Stock and its rights to
     purchase from the warrant holders for $1.00 per share five-year warrants to
     acquire 776,562 shares of Warner Common Stock at $2.00 per share.

     <PAGE>

                           WARNER INSURANCE SERVICES, INC.
                                   AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     NOTE 11--SALE OF STOCK AND WARRANTS ON MARCH 31, 1996 (CONTINUED)

               SIL has agreed to acquire the warrants within 30 days of the
     agreement and to exercise such warrants within five days of their
     acquisition, which will result in Warner receiving additional proceeds of
     $1,553,124.  The aforementioned proceeds of $3,022,391 and the $1,553,124 ,
     which are anticipated to be received by the middle of May 1996, will be
     used for working capital purposes including replenishing the cash paid in
     March 1996 pursuant to the Restructuring (see Note 1).

               In addition, the Company was granted by Care the exclusive
     license for the Care software systems for use in the workers' compensation
     and group health claims administration markets in Canada, Mexico and
     Central and South America.  In exchange for this license, Warner has issued
     to Care 2,500,000 shares of Warner Common Stock.  If during the three years
     after closing, this license results in $5,000,000 or more in revenues by
     Warner, then the shares will be fully earned.  Otherwise, depending upon
     the level of revenue reached, Warner will have the right to repurchase
     portions of the shares at $.01 per share based upon the level of revenues
     actually achieved.  Under certain circumstances, based upon aggregate net
     sales in excess of $10,000,000 from a maximum of two separate sales during
     such three-year period, Warner may be required to grant to Care five-year
     warrants to buy an additional 1,000,000 shares of Warner Common Stock at
     $2.00 per share.

     <PAGE>

                           WARNER INSURANCE SERVICES, INC.
                                   AND SUBSIDIARIES
                   SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS


                                                    Balance at
                                                    Beginning 
                                                    of Period         Additions
                                                    ----------        ---------
     Accumulated amortization of
      capitalized software:

     Year Ended December 31, 1995                   $     --         $  489,227
                                                    ==========       ==========

     Year Ended December 31, 1994                   $1,388,601       $3,313,023
                                                    ==========       ==========

     Two Months Ended December 31, 1993             $1,313,127       $   75,474
                                                    ==========       ==========

     Year Ended October 31, 1993                    $1,001,070         $312,057
                                                    ==========       ==========


                                                                     Balance at
                                                                         End   
                                                    Deductions(1)    of Period 
                                                    ----------       ----------
     Accumulated amortization of
      capitalized software:

     Year Ended December 31, 1995                   $     --         $  489,227
                                                    ==========       ==========

     Year Ended December 31, 1994                   $4,701,624       $     --  
                                                    ==========       ==========

     Two Months Ended December 31, 1993             $     --         $1,388,601
                                                    ==========       ==========

     Year Ended October 31, 1993                    $     --         $1,313,127
                                                    ==========       ==========

     
     (1) Represents reduction of fully amortized software in 1994.

     <PAGE>

     EXHIBIT NO.                     DESCRIPTION
     ---------                       -----------
      2             Certificate of Merger of Warner Computer Systems, Inc.  (a
                    New York corporation) into the Registrant, filed on June 11,
                    1985 [incorporated by reference to Exhibit 2 to the
                    Registrant's Annual Report on Form 10-K (Commission File No.
                    0-13124) filed on January 29, 1986].

      3(a)          Certificate of Incorporation of the Registrant filed on
                    April 22, 1985 [incorporated by reference to Exhibit 3(a) to
                    the Registrant's Annual Report on Form 10-K (Commission File
                    No.  0-13124) filed on January 29, 1986].

      3(b)          Certificate of Amendment of Certificate of Incorporation of
                    the Registrant filed on May 6, 1987 [incorporated by
                    reference to Exhibit 3.2 to the Registrant's Registration
                    Statement on Form S-1 (Commission File No.  33- 17533) filed
                    on September 29, 1987].

      3(c)          Certificate of Amendment of Certificate of Incorporation of
                    the Registrant filed on March 26, 1990 [incorporated by
                    reference to Exhibit 3(d) to the Registrant's Quarterly
                    Report on Form 10-Q (Commission File No.  0-13124) filed on
                    June 14, 1990].

      3(d)          Certificate of Amendment of Certificate of Incorporation of
                    the Registrant filed on March 18, 1992 [incorporated by
                    reference to Exhibit 1 to the Registrant's Current Report on
                    Form 8-K (Commission File No.  0-13124) filed on March 30,
                    1992].

     * 3(e)         Bylaws of the Registrant, as amended.

      4             Form of Common Stock Certificate of the Registrant
                    [incorporated by reference to Exhibit 4(a) to the
                    Registrant's Annual Report on Form 10-K (Commission File No.
                    0-13124) filed on January 29, 1986].

      10(a)         Partnership Agreement, dated December 7, 1978, by and among
                    the Registrant, James R.  Poole, Ira M.  Cantor and Stanley
                    A.  Rothenberg [incorporated by reference to Exhibit 10(a)
                    to the Registrant's Registration Statement on Form S-18
                    (Commission File No. 2-88695-NY) filed on December 30, 
                    1983].

      10(b)         Employment Agreement, dated as of August 1, 1990, between
                    the Registrant and Bradley J.  Hughes [incorporated by
                    reference to Exhibit 10(h) to the Registrant's Annual Report
                    on Form 10-K (Commission File No.  0-13124) filed on January
                    24, 1991].

      10(c)         Employment Agreement, dated as of July 11, 1990, between the
                    Registrant and Theodore I.  Botter [incorporated by
                    reference to Exhibit 10(j) to the Registrant's Annual Report
                    on Form 10-K (Commission File No.  0-13124) filed on January
                    24, 1991].


     ------------------------------
     * Filed herewith

     <PAGE>

      10(e)(1)      Employment Agreement, dated as of November 1, 1992, between
                    the Registrant and Harvey  Krieger  [incorporated  by
                    reference to Exhibit 10(h) to the Registrant's Annual Report
                    on Form 10-K (Commission File No.  0-13124) filed on January
                    28, 1993].

     *10(e)(2)      Amendment to Employment Agreement, dated June 7, 1995,
                    between the Registrant and Harvey Krieger.  

      10(f)(1)      Employment Agreement, dated as of March 22, 1994, among
                    COVER-ALL Systems, Inc., Michael G.  Repoli and the
                    Registrant [incorporated by reference to Exhibit 10(f)(1) to
                    the Registrant's Annual Report on Form 10-K (Commission File
                    No.  0-13124) filed on April 17, 1995].

      10(f)(2)      Amendment to Employment Agreement, dated August 10, 1994,
                    among COVER-ALL Systems, Inc., Michael G.  Repoli and the
                    Registrant [incorporated by reference to Exhibit 10(f)(2) to
                    the Registrant's Annual Report on Form 10-K (Commission File
                    No.  0-13124) filed on April 17, 1995].

      10(f)(3)      Amendment to Employment Agreement, dated January 11, 1995,
                    among COVER-ALL Systems, Inc., Michael G.  Repoli and the
                    Registrant [incorporated by reference to Exhibit 10(f)(3) to
                    the Registrant's Annual Report on Form 10-K (Commission File
                    No.  0-13124) filed on April 17, 1995].

     *10(g)         Employment Agreement, dated as of January 24, 1996, among
                    COVER-ALL Systems, Inc., the Registrant and Peter C.  Lynch.

      10(h)         Warner Insurance Services, Inc.  Tax Saver 401(k) Salary
                    Reduction Plan adopted May 31, 1985 and restated as of
                    August 11, 1992 [incorporated by reference to Exhibit 10(k)
                    to the Registrant's Annual Report on Form 10-K (Commission
                    File No.  0-13124) filed on January 28, 1993].

      10(i)         Incentive Stock Option Plan adopted by the Board of
                    Directors of the Registrant on February 22, 1982, and
                    approved by the stockholders in February 1983 as amended on
                    December 16, 1983 and March 31, 1988 [incorporated by
                    reference to Exhibit 10(b) to the Registrant's Annual Report
                    on Form 10-K (Commission File No.  0-13124) filed on January
                    24, 1989].

      10(j)         Stock Option Agreement, dated March 22, 1990, between the
                    Registrant and Harvey Krieger [incorporated by reference to
                    Exhibit 10(q) to the Registrant's Annual Report on Form 10-K
                    (Commission File No.  0-13124) filed on January 24, 1991].

      10(k)         Stock Option Agreement, dated August 15, 1990, between the
                    Registrant and Bradley J.  Hughes [incorporated by reference
                    to Exhibit 10(t) to the Registrant's Annual Report on Form
                    10-K (Commission File No.  0-13124) filed on January 24,
                    1991].

      10(l)         Stock Option Agreement, dated August 15, 1990, between the
                    Registrant and Theodore I.  Botter [incorporated by
                    reference to Exhibit 10(u) to the Registrant's Annual Report
                    on Form 10-K (Commission File No.  0-13124) filed on January
                    24, 1991].

     ------------------------------
     * Filed herewith

     <PAGE>

      10(m)(1)      The 1991 Key Employee Stock Option Plan, adopted by the
                    Board of Directors of the Registrant on June 18, 1991, as
                    amended on September 6, 1991 and November 19, 1991 and
                    approved by stockholders on March 18, 1992 [incorporated by
                    reference to Exhibit 4(a) to the Registrant's Registration
                    Statement on Form S-8 (Commission File No.  33-44270) filed
                    on November 26, 1991].

      10(m)(2)      Form of Incentive Stock Option Agreement under the 1991 Key
                    Employee Stock Plan [incorporated by reference to Exhibit
                    4(b) to the Registrant's Registration Statement on Form S-8
                    (Commission File No.  33-44270) filed on November 26, 1991].

      10(m)(3)      Form of Non-Qualified Stock Option Agreement under the 1991
                    Key Employee Stock Option Plan [incorporated by reference to
                    Exhibit 4(c) to the Registrant's Registration Statement on
                    Form S-8 (Commission File No.  33- 44270) filed on November
                    26, 1991].

      10(m)(4)      Form of Stock Option Agreement under the 1991 Key Employee
                    Stock Option Plan dated as of June 21, 1991, between the
                    Registrant and each of Theodore I.  Botter, Thomas F. 
                    Rocchio, and Harvey Krieger [incorporated by reference to
                    Exhibit 4(d) to the Registrant's Registration Statement on
                    Form S-8 (Commission File No.  33-44270) filed on November
                    26, 1991].

      10(m)(5)      Stock Option Agreement, dated as of November 20, 1992,
                    between the Registrant and Bradley J.  Hughes [incorporated
                    by reference to Exhibit 10(x)(vi) to the Registrant's Annual
                    Report on Form 10-K (Commission File No.  0-13124) filed on
                    January 28, 1993].

      10(n)(1)      1994 Stock Option Plan for Independent Directors adopted by
                    the Board of Directors of the Registrant on November 10,
                    1994 [incorporated by reference to Exhibit 10(n)(1) to the
                    Registrant's Annual Report on Form 10-K (Commission File No.
                    0-13124) filed on April 17, 1995].

      10(n)(2)      Form of Stock Option Agreement under the 1994 Stock Option
                    Plan for Independent Directors [incorporated by reference to
                    Exhibit 10(n)(2) to the Registrant's Annual Report on Form
                    10-K (Commission File No.  O-13124) filed on April 17,
                    1995].

      10(o)(1)      The 1995 Employee Stock Option Plan, adopted by the Board of
                    Directors of the Registrant on March 22, 1995 [incorporated
                    by reference to Exhibit 10(o)(1) to the Registrant's Annual
                    Report on Form 10-K (Commission File No.  O-13124) filed on
                    April 17, 1995].

      10(o)(2)      Form of Incentive Stock Option Agreement under the 1995
                    Employee Stock Option Plan [incorporated by reference to
                    Exhibit 10(o)(2) to the Registrant's Annual Report on Form
                    10-K (Commission File No.  0-13124) filed on April 17,
                    1995].

      10(o)(3)      Form of Non-Qualified Stock Option Agreement under the 1995
                    Employee Stock Option Plan [incorporated by reference to
                    Exhibit 10(o)(3) to the Registrant's Annual Report on Form
                    10-K (Commission File No.  0-13124) filed on April 17,
                    1995].

      10(p)(1)      Indenture of Lease, dated as of July 1, 1994, between Fair
                    Lawn Industrial Park, Inc.  and the Registrant for premises
                    located at 17-01 Pollitt Drive, Fair Lawn, New Jersey
                    [incorporated by reference to Exhibit 10(p)(1) to the
                    Registrant's Annual Report on Form 10-K (Commission File No.
                    0-13124) filed on April 17, 1995].

      10(p)(2)      Termination Agreement, dated as of June 30, 1994, among Fair
                    Lawn Industrial Park, Inc., Symtron Systems, Inc., and the
                    Registrant [incorporated by reference to Exhibit 10(p)(2) to
                    the Registrant's Annual Report on Form 10-K (Commission File
                    No.  0-13124) filed on April 17, 1995].

      10(q)         Lease Agreement, dated as of March 2, 1990, between the
                    Registrant and Polevoy Associates for premises located at
                    18-01 Pollitt Drive, Fair Lawn, New Jersey [incorporated by
                    reference to Exhibit 10(z) to the Registrant's Annual Report
                    on Form 10-K (Commission File No.  0-13124) filed on January
                    24, 1991].

      10(r)         Lease Agreement, dated as of December 11, 1991, between the
                    Registrant and Aetna Life Insurance Company for premises
                    located at 125 Belmont Drive, Somerset, New Jersey
                    [incorporated by reference to Exhibit 10(ee) to the
                    Registrant's Annual Report on Form 10-K (Commission File No.
                    0-13124) filed on January 24, 1992].

      10(s)         Rights Agreement, dated November 17, 1989, between the
                    Registrant and First Fidelity Bank, N.A., as Rights Agent
                    [incorporated by reference to Exhibit 1 to the Registrant's
                    Registration Statement on Form 8-A (Commission File No. 
                    13-2698053) filed on October 20, 1989].

      10(t)(i)      Severance Agreement, dated as of November 28, 1989, between
                    the Registrant and Harvey Krieger [incorporated by reference
                    to Exhibit 1 to the Registrant's Form 8-K (Commission File
                    No.  0-13124) filed on December 6, 1989].

      10(t)(ii)     Severance Agreement, dated August 15, 1990, between the
                    Registrant and Bradley J.  Hughes [incorporated by reference
                    to Exhibit 10(o)(i) to the Registrant's Annual Report on
                    Form 10-K (Commission File No.  0-13124) filed on January
                    24, 1991].

      10(t)(iii)    Severance Agreement, dated August 15, 1990, between the
                    Registrant and Theodore I.  Botter [incorporated by
                    reference to Exhibit 10(t)(i) to the Registrant's Annual
                    Report on Form 10-K (Commission File No.  0-13124) filed on
                    January 24, 1991].

      10(u)(i)      Restructuring Agreement, dated as of March 1, 1996, by and
                    among the Registrant, Atlantic Employers Insurance Company,
                    Pacific Employers Insurance Company, Electric Insurance
                    Company, The Robert Plan Corporation, Material Damage
                    Adjustment Corporation, Lion Insurance Company, and National
                    Consumer Insurance Company [incorporated by reference to
                    Exhibit 10.1 to the Registrant's Form 8-K (Commission File
                    No.  0-13124) filed on March 7, 1996].

      10(u)(ii)     Form of Warrant issued by the Registrant pursuant to the
                    Restructuring Agreement listed as Exhibit 10(x)(i) above
                    [incorporated by reference to Exhibit 10.2 to the
                    Registrant's Form 8-K (Commission File No.  0-13124) filed
                    on March 7, 1996].

      10(u)(iii)    Asset Purchase Agreement, dated as of March 1, 1996, by and
                    among the Registrant, MDA Services, Inc.  and The Robert
                    Plan Corporation [incorporated by reference to Exhibit 10.3
                    to the Registrant's Form 8-K (Commission File No.  0-13124)
                    filed on March 7, 1996].

      10(v)(i)      Stock Purchase Agreement, dated as of March 31, 1996, by and
                    among the Registrant, Software Investments Limited and Care
                    Corporation Limited [incorporated by reference to Exhibit
                    10.1 to the Registrant's Form 8-K (Commission File No. 
                    0-13124) filed on April 8, 1996].

      10(v)(ii)     Repurchase Rights Assignment, dated as of March 31, 1996,
                    between the Registrant and Software Investments Limited
                    [incorporated by reference to Exhibit 10.2 to the
                    Registrant's Form 8-K (Commission File No.  0-13124) filed
                    on April 8, 1996].

      10(v)(iii)    Warrant, dated as of March 31, 1996, issued by the
                    Registrant to Software Investments Limited [incorporated by
                    reference to Exhibit 10.3 to the Registrant's Form 8-K
                    (Commission File No.  0-13124) filed on April 8, 1996].

      10(v)(iv)     Exclusive Software License Agreement, dated as of March 31,
                    1996, by and among the Registrant, Care Corporation Limited
                    and COVER-ALL Systems, Inc.  [incorporated by reference to
                    Exhibit 10.4 to the Registrant's Form 8-K (Commission File
                    No.  0-13124) filed on April 8, 1996].  

      10(w)         Settlement Agreement dated March 28, 1996 between the
                    Registrant and Clarendon National Insurance Company
                    [incorporated by reference to Exhibit 10.5 to the
                    Registrant's Form 8-K (Commission File No.  0-13124) filed
                    on April 8, 1996].

     *21            Subsidiaries of the Registrant.

     *23            Consent of Ernst & Young LLP.

     *27            Financial Data Schedule.


      ------------------------------
      * Filed herewith

      <PAGE>

                                 SIGNATURES

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

                                   WARNER INSURANCE SERVICES, INC.



     Date:  April 9, 1996                    By: /s/ Alfred J.  Moccia
                                             ---------------------------
                                             Alfred J.  Moccia, President
                                             and Chief Executive Officer


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


           SIGNATURES                     TITLE                            DATE
           ----------                     -----                            ----


     /s/ Alfred J.  Moccia    President and Chief Executive       April 9, 1996
     --------------------     Office and Director
     Alfred Moccia            (Principal Executive Officer)



     /s/ Harvey Krieger       Chairman of the Board of            April 9, 1996
     ----------------------   Directors
     Harvey Krieger                    


     /s/ Bradley J.  Hughes    Vice President - Finance           April 9, 1996
     ----------------------   (Principal Financial and
     Bradley J.  Hughes        Accounting Officer)


     /s/ Leonard Gubar        Director                           April 9, 1996
     ------------------
     Leonard Gubar


     /s/ Peter R.  Lasusa     Director                           April 9, 1996
     ---------------------
     Peter R.  Lasusa


     /s/ Pamela J.  Newman    Director                           April 9, 1996
     ----------------------
     Pamela J.  Newman


     ----------------------                           
     James R.  Stallard       Director                                 

     <PAGE>


                                   EXHIBIT INDEX
                                   -------------

         Exhibit           Description
         -------           -----------

          3(e)             Bylaws of the Registrant, as amended

         10(e)(2)          Amendment to Employment Agreement, 
                           dated June 7, 1995, between the 
                           Registrant and Harvey Krieger

         10(g)             Employment Agreement, dated as of 
                           January 24, 1996, among COVER-ALL
                           Systems, Inc., the Registrant and 
                           Peter C. Lynch

         21                Subsidiaries of the Registrant

         23                Consent of Ernst & Young LLP

         27                Financial Data Schedule


                                                           Exhibit 3(e)


                                      BY-LAWS OF

                           WARNER INSURANCE SERVICES, INC.

                               (A Delaware corporation)


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


                                      ARTICLE I
                               Meetings of Stockholders
                               ------------------------


                    SECTION 1.  Annual Meeting.  The annual meeting of  the
                                --------------

          stockholders  of  WARNER  INSURANCE SERVICES,  INC.  (hereinafter

          referred  to as the "Corporation")  for the election of directors

          and  for the transaction of  such other business  as may properly

          come before  the meeting shall be  held on such date  and at such

          time  as  may be  fixed by  the  Board of  Directors (hereinafter

          referred to as the "Board")  or if no date and time  are so fixed

          on the  last Tuesday  in February  of each year,  if not  a legal

          holiday, and if a holiday, then on the next succeeding  day not a

          legal holiday, at the office of the Corporation or at  such other

          place and at  such hour as shall be designated  by the Board, or,

          if no such time be fixed, then at 10:00 o'clock in the forenoon.

                    SECTION 2.  Special Meetings.  Special meetings of the 
                                ----------------

          stockholders, unless  otherwise  prescribed by  statute,  may  be

          called at  any time by  the President or  the Board of  Directors

          pursuant to a  resolution approved  by a majority  of the  entire

          Board of Directors.

                    SECTION 3.  Notice of Meetings.  Notice of the place,  
                                ------------------

          date and hour of  holding each annual and special  meeting of the

          stockholders and the purpose or  purposes thereof shall be  given

          personally or by  mail in  a postage prepaid  envelope, not  less

          than  ten nor  more  than  fifty days  before  the date  of  such

          meeting,  to each stockholder  entitled to vote  at such meeting,

          and, if  mailed, it shall be directed  to such stockholder at his

          address  as it appears on  the record of  stockholders, unless he

          shall  have filed with the secretary of the Corporation a written

          request that notices to him be mailed to some other address.  Any

          such notice for any  meeting other than the annual  meeting shall

          indicate  that it  is  being  issued  at  the  direction  of  the

          President or of the Board.  Notice of any meeting of stockholders

          shall not  be required to be  given to any stockholder  who shall

          attend such meeting in person or by proxy and shall not, prior to

          the  conclusion  of such  meeting,  protest  the lack  of  notice

          thereof,  or  who shall,  either   before  or after  the meeting,

          submit a  signed waiver of notice, in person or by proxy.  Unless

          the Board shall fix a new  record date for an adjourned  meeting,

          notice of such  adjourned meeting need not  be given if the  time

          and  place to which the meeting shall be adjourned were announced

          at the meeting at which the adjournment is taken.

                    SECTION 4.  Quorum. At all meetings of the stockholders
                                ------

          the holders of the majority of the shares of Common  Stock of the

          Corporation, issued  and outstanding and entitled  to vote, shall

          be present in  person or by proxy to constitute  a quorum for the

          transaction of business.  In the absence of a quorum, the holders

          of a  majority of the shares of Common Stock present in person or

          by  proxy and entitled to vote  may adjourn the meeting from time

          to time.  At any such adjourned meeting at which a quorum  may be

          present  any business  may be  transacted  which might  have been

          transacted at the meeting as originally called.

                    SECTION 5.  Organization.  At each meeting of the
                                ------------

          stockholders, the President or in his absence any  Vice President

          of  the Corporation, shall act as chairman  of the meeting or, if

          no one of the foregoing officers is present,  a chairman shall be

          chosen  at the meeting by the stockholders.  The Secretary, or in

          his absence or inability to act,  the person whom the chairman of

          the  meeting shall appoint secretary of the meeting, shall act as

          secretary of the meeting and keep the minutes thereof.

                    SECTION 6.  Order of Business.  The order of business at
                                -----------------

          all  meetings of the stockholders  shall be as  determined by the

          chairman of the meeting.

                    SECTION 7.  Voting.  Except as otherwise provided by    
                                ------

          statute  or  the Certificate  of  Incorporation,  each holder  of

          record  of shares of stock of the Corporation having voting power

          shall be entitled at each meeting of the stockholders to one vote

          for every  share of such stock standing in his name on the record

          of stockholders of the Corporation:

                         (a)   on the date fixed pursuant to the provisions

                    of  Section  5 of  Article V  of  these By-Laws  as the

                    record date for  the determination of  the stockholders

                    who shall  be entitled to notice of and to vote at such

                    meeting; or

                         (b)  if such  record date  shall not have  been so

                    fixed,  then at the close  of business on  the day next

                    preceding  the day  on  which notice  thereof shall  be

                    given.

          Each stockholder entitled  to vote at any meeting of stockholders

          may authorize another person or persons to act for him by a proxy

          signed  by such  stockholder or  his attorney-in-fact.   Any such

          proxy shall be  delivered to the secretary of such  meeting at or

          prior to  the time designated  in the  order of  business for  so

          delivering such proxies.  Except as otherwise required by statute

          or by  the Certificate of Incorporation, any  corporate action to

          be taken  by vote of the stockholders shall require the vote of a

          majority of  the votes  cast at a meeting  of the holders of  the

          Common Stock of the Corporation entitled to vote thereon.  Unless

          required by statute, or determined by the chairman of the meeting

          to be advisable, the vote on  any question need not be by ballot.

          On  a  vote  by  ballot,  each  ballot  shall be  signed  by  the

          stockholder  voting, or by his proxy, if there be such proxy, and

          shall state the number of shares voted.

                    SECTION  8.  List of Stockholders.  A list of stockholders
                                 --------------------

          as  of the  record  date,  certified  by  the  Secretary  of  the

          Corporation  or by the transfer agent for the Corporation,  shall

          be produced at any  meeting of the stockholders upon  the request

          of any stockholder made at or prior to such meeting.

                    SECTION 9.  Inspectors.  The Board may, in advance of any
                                ----------

          meeting of stockholders, appoint one or more inspectors to act at

          such meeting or any adjournment thereof.  If the inspectors shall

          not be  so appointed or  if any of them  shall fail to  appear or

          act,  the chairman of the meeting shall appoint inspectors.  Each

          inspector,  before entering  upon  the discharge  of his  duties,

          shall take and  sign an oath faithfully to execute  the duties of

          inspector at such meeting  with strict impartiality and according

          to the best  of his  ability.  The inspectors shall determine the

          number  of shares outstanding and  the voting power  of each, the

          number of shares represented  at the meeting, the existence  of a

          quorum, the  validity and effect  of proxies,  and shall  receive

          votes, ballots or consents, hear and determine all challenges and

          questions arising in connection with the right to vote, count and

          tabulate all  votes, ballots  or consents, determine  the result,

          and do  such acts as are  proper to conduct the  election or vote

          with fairness to all stockholders.  On request of the chairman of

          the meeting or  any   stockholder entitled to  vote thereat,  the

          inspectors  shall  make a  report  in writing  of  any challenge,

          request  or  matter  determined  by  them  and  shall  execute  a

          certificate of any fact found by them.   No director or candidate

          for  the office  of  director shall  act  as an  inspector  of an

          election of directors.  Inspectors need not be stockholders.  

                    SECTION 10.  Stockholder Action; How Taken.  Any action
                                 -----------------------------

          required or permitted  to be  taken by the  stockholders must  be

          effected  at  a duly  called annual  or  special meeting  of such

          holders and may not be effected by any consent in writing by such

          holders.  

                                      ARTICLE II

                                  Board of Directors
                                  ------------------

                    SECTION 1.  General  Powers.  The business and affairs of
                                ---------------

          the  Corporation shall  be  managed under  the  direction of  the

          Board.  The Board may exercise  all such authority  and powers of

          the Corporation and do all such lawful acts and things as are not

          by  statute  or  the  Certificate of  Incorporation  directed  or

          required to be exercised or done by the stockholders.

                    SECTION 2.   Number, Increase or Decrease Thereto and Term
                                 ---------------------------------------------

          of Office.   The  Board of  Directors shall  consist of  at least
          ---------

          three (3),  but no more  than seven (7)  Directors, as  determined 
          
          by a majority  vote of the entire Board of Directors, which number 
          
          may be increased  and decreased as provided  in this Section 2.  The

          Directors shall be classified, with respect to the term for which

          they severally hold office,  into three classes, as  nearly equal

          in number as possible,  as  determined by the Board of Directors,

          one class to  hold office initially  for a term  expiring at  the

          annual  meeting of stockholders to be held in 1986, another class

          to  hold   office  initially for  a term  expiring at  the annual

          meeting of stockholders to be held in 1987, and another class  to

          hold office initially for  a term expiring at the  annual meeting

          of  stockholders to be  held in  1988, with  the members  of each

          class  to hold  office  until their  successors  are elected  and

          qualified.     At  each  annual  meeting   of  stockholders,  the

          successors of the class  of Directors whose term expires  at that

          meeting shall be  elected to hold office for a  term  expiring at

          the  annual  meeting  of  stockholders  held  in  the  third year

          following the year of their election.

                    The term "entire Board" as used in these  By-Laws means

          the total number of Directors which the Corporation would have if

          there  were  no  vacancies.    Nominations  for the  election  of

          Directors may be made  by the Board of  Directors or a  committee

          appointed  by   the  Board of  Directors  or by  any  stockholder

          entitled  to  vote  in   the  election  of  Directors  generally.

          However,  any stockholder  entitled to  vote in  the election  of

          Directors generally may nominate one or more persons for election

          as  Directors at  a  meeting  only  if  written  notice  of  such

          stockholder's intent  to make such nomination  or nominations has

          been given, either by personal delivery or by United States mail,

          postage  prepaid to the  Secretary of  the Corporation  not later

          than (i)  with respect  to an  election to be  held at  an annual

          meeting  of stockholders,  ninety days  prior to  the anniversary

          date of the  immediately preceding annual meeting, and  (ii) with

          respect  to  an election  to  be held  at  a  special meeting  of

          stockholders  for  the  election  of  Directors,  the    close of

          business on the tenth  day following the date on which  notice of

          such  meeting is first given  to stockholders.   Each such notice

          shall set forth:  (a) the name and address of the stockholder who

          intends  to make the  nomination and the person  or persons to be

          nominated; (b)  a representation that the stockholder is a holder

          of record  of stock of the  Corporation entitled to vote  at such

          meeting  and intends  to  appear in  person  or by  proxy at  the

          meeting  to  nominate the  person  or  persons specified  in  the

          notice; (c)  a description of all  arrangements or understandings

          between  the stockholder and each nominee and any other person or

          persons (naming  such person or  persons) pursuant  to which  the

          nomination or  nominations are to be made by the stockholder; (d)

          such other  information regarding  each nominee proposed  by such

          stockholder  as would  be  required to  be  included in  a  proxy

          statement filed pursuant to the proxy rules of the Securities and

          Exchange Commission; and (e) the consent of each nominee to serve

          as a  Director of the Corporation  if so elected.   The presiding

          officer of  the meeting may refuse to  acknowledge the nomination

          of  any  person  not  made   in  compliance  with  the  foregoing

          procedure.

                    The  Board of Directors, by  the vote of  a majority of

          the  entire Board, may increase  the number of  Directors.  Newly

          created directorships  resulting from any increase  in the number

          of  Directors  and  any  vacancies  on  the  Board  of  Directors

          resulting  from death, resignation,  disqualification, removal or

          other cause  shall be filled solely by  the affirmative vote of a

          majority of  the remaining Directors then in  office, even though

          less  than  a quorum  of the  Board of  Directors.   Any Director

          elected  in accordance  with  the preceding  sentence shall  hold

          office  for  the  remainder of  the  full  term of  the  class of

          Directors  in  which  the  new directorship  was  created  or the

          vacancy occurred  and until such Director's  successor shall have

          been  elected  and  qualified.   No  decrease  in  the number  of

          Directors constituting  the Board of Directors  shall shorten the

          term of any incumbent Director.

                    SECTION 3.  Place of Meeting.  Meetings of the Board   
                                ----------------

          shall be held at the principal  office of the Corporation in  the

          State of Delaware or at such other place, with in or without such

          state, as the Board may  from time to time determine or  as shall

          be specified in the notice of any such meeting.  

                    SECTION 4.  Annual  Meeting.  The Board shall meet for the
                                --------------

          purpose  of  organization,  the  election  of  officers  and  the

          transaction of other business, as  soon as practicable after each

          annual  meeting of the  stockholders, on the same  day and at the

          same  place where such annual  meeting shall be  held.  Notice of

          such meeting need not be  given.  Such meeting may be held at any

          other time or  place (within  or without the  State of  Delaware)

          which shall be specified in a notice thereof given as hereinafter

          provided in Section 7 of this Article II.

                    SECTION 5.  Regular Meetings.  Regular meetings of the
                                ----------------

          Board shall be held at  such time as the  Board may fix.  If  any

          day fixed for  a regular meeting shall be a  legal holiday at the

          place where the  meeting is  to be held,  then the meeting  which

          would  otherwise be held  on that day  shall be held  at the same

          hour  on the  next succeeding  business day.   Notice  of regular

          meetings  of  the Board  need not  be  given except  as otherwise

          required by statute or these By-Laws.

                    SECTION 6.  Special Meetings.  Special meetings of the
                                ----------------

          Board may  be called by  the President  or by a  majority of  the

          entire Board.

                    SECTION 7.  Notice of Meetings.  Notice of each special 
                                ------------------

          meeting  of  the Board  (and of  each  regular meeting  for which

          notice  shall be  required) shall  be given  by the  Secretary as

          hereinafter  provided in this Section 7, in which notice shall be

          stated the  time and place of  the meeting.  Except  as otherwise

          required  by  these  By-laws,  such  notice  need  not  state the

          purposes  of such meeting.  Notice of  each such meeting shall be

          mailed, postage  prepaid, to each  director, addressed to  him at

          his residence or usual place of business, by first-class mail, at

          least two days   before the day  on which such  meeting is to  be

          held, or  shall  be  sent  addressed to  him  at  such  place  by

          telegraph,  telex,  cable or  wireless,  or be  delivered  to him

          personally or by telephone, at least  24 hours before the time at

          which such meeting  is to be  held. A written  waiver of  notice,

          signed by  the director  entitled  to notice,  whether before  or

          after  the time  stated  therein shall  be  deemed equivalent  to

          notice.   Notice of  any such  meeting need not  be given  to any

          director  who shall, either before or after the meeting, submit a

          signed  waiver of notice or who shall attend such meeting without

          protesting, prior to or  at its commencement, the lack  of notice

          to him.

                    SECTION 8.  Quorum and Manner of Acting.  Except as
                                ---------------------------

          hereinafter  provided, a  majority of the  entire Board  shall be

          present  in person  or  by means  of  a conference  telephone  or

          similar  communications   equipment  which  allows   all  persons

          participating in the meeting to hear each  other at the same time

          at any meeting of the  Board in order to constitute a  quorum for

          the  transaction of  business  at such  meeting;  and, except  as

          otherwise   required   by   statute   or   the   Certificate   of

          Incorporation,  the act of a majority of the directors present at

          any meeting at which  a quorum is present shall be the act of the

          Board.  In the absence of a quorum at any meeting of the Board, a

          majority  of the  directors  present   thereat  may adjourn  such

          meeting to another time and place.   Notice of the time and place

          of any such adjourned meeting shall be given to the directors who

          were not present at the time  of the adjournment and, unless such

          time  and  place  were announced  at  the  meeting  at which  the

          adjournment was taken, to  the other directors. At  any adjourned

          meeting  at  which  a quorum  is  present,  any  business may  be

          transacted which  might have  been transacted  at the  meeting as

          originally called.  The directors shall  act only as a Board  and

          the individual directors shall have no power as such. 

                    SECTION 9.  Action Without a Meeting.  Any action 
                                ------------------------

          required or permitted to be  taken by the Board at a  meeting may

          be taken without a meeting if all members of the Board consent in

          writing  to  the adoption  of  the  resolutions authorizing  such

          action.  The resolutions  and written  consents thereto  shall be

          filed with the minutes of the Board.

                    SECTION 10.  Telephonic Participation.  One or more
                                 ------------------------

          members of the  Board may participate in a meeting  by means of a

          conference telephone or similar communications equipment allowing

          all  persons participating in the  meeting to hear  each other at

          the same  time.   Participation by  such  means shall  constitute

          presence in person at the meeting.

                    SECTION  11.  Organization.  At each meeting of the Board,
                                  ------------

          the  President or, in his  absence, another director  chosen by a

          majority  of the directors present  shall act as  chairman of the

          meeting  and preside thereat.  The Secretary (or, in his absence,

          any person -- who shall be an Assistant Secretary, if any of them

          shall  be present at such  meeting -- appointed  by the chairman)

          shall  act as  secretary  of the  meeting  and keep  the  minutes

          thereof.             
          
                    SECTION 12.  Resignations.  Any  director of the
                                 ------------

          Corporation  may resign at any  time by giving  written notice of

          his resignation to the  Board or the President or  the Secretary.

          Any  such resignation  shall take  effect at  the  time specified

          therein or, if the time when it shall  become effective shall not

          be specified  therein, immediately upon its  receipt, and, unless

          otherwise specified  therein, the acceptance of  such resignation

          shall not be necessary to make it effective.

                    SECTION 13.  Vacancies.  Vacancies and newly created
                                 ---------

          directorships resulting  from  any  increase  in  the  authorized

          number of directors  may be filled by a majority of the directors

          then  in  office, although  less  than  a quorum,  or  by  a sole

          remaining director.  If there are no directors in office, then  a

          special meeting of stockholders for the election of directors may

          be called and held in the manner provided by statute.  If, at the

          time  of filling any  vacancy or any  newly created directorship,

          the  directors  then  in  office shall  constitute  less  than  a

          majority of the whole Board (as constituted immediately prior  to

          any such increase),  the Court of Chancery  may, upon application

          of  any stockholder or stockholders holding  at least ten percent

          of  the total number of the shares at the time outstanding having

          the right to vote for such directors, summarily order an election

          to   be  held  to  fill  any  such  vacancies  or  newly  created

          directorships,  or  to  replace   the  directors  chosen  by  the

          directors  then in  office, in  the  manner provided  by statute.

          When one or more directors shall resign from the Board, effective

          at a  future date,  a majority of  the directors then  in office,

          including  those who have so  resigned, shall have  power to fill

          such vacancy or vacancies,  the vote thereon to take  effect when

          such  resignation or  resignations shall   become  effective, and

          each  director  so  chosen shall  hold  office    until the  next

          election  of  directors  and until  their  successors    shall be

          elected and qualified.

                    SECTION 14.  Removal of Directors.  Any Director may be
                                 --------------------

          removed from office, without cause, only by the affirmative  vote

          of the  holders of 80% of  the combined voting power  of the then

          outstanding shares  of stock entitled  to vote  generally in  the

          election of Directors, voting together as a single class.  

                    SECTION 15.  Compensation.  The Board shall have 
                                 ------------

          authority  to   fix   the  compensation,   including   fees   and

          reimbursement  of  expenses, of  directors  for  services to  the

          Corporation in any capacity. 


                                     ARTICLE III

                            Executive and Other Committees
                            ------------------------------

                    SECTION 1.  Executive and Other Committees.  The Board
                                ------------------------------

          may,  by  resolution passed  by a  majority  of the  whole Board,

          designate one or  more committees, each  committee to consist  of

          two or more of the  directors of the Corporation.  The  Board may

          designate  one or  more  directors as  alternate  members of  any

          committee, who  may replace any absent or  disqualified member at

          any meeting of the committee.  Any  such committee, to the extent

          provided in the resolution shall have and may exercise the powers

          of the Board in the management of the business and affairs of the

          Corporation,  and may authorize the seal of the Corporation to be

          affixed to  all papers which  may require it;  provided, however,

          that in the  absence or  disqualification of any  member of  such

          committee  or  committees, the member or members  thereof present

          at any   meeting and not disqualified from voting, whether or not

          he or  they constitute a quorum, may  unanimously appoint another

          member  of the Board  to act at  the meeting in  the place of any

          such absent  or disqualified member.   Each committee  shall keep

          written minutes of  its proceedings and shall report such minutes

          to  the Board  when  required.   All  such proceedings  shall  be

          subject  to  revision  or  alteration  by  the  Board;  provided,

          however,  that  third parties  shall  not be  prejudiced  by such

          revision or alteration.  

                    SECTION 2.  General.  A majority of any committee may
                                -------

          determine its action and  fix the time and place of its meetings,

          unless  the  Board  shall  otherwise  provide.    Notice of  such

          meetings  shall be given to  each member of  the committee in the

          manner provided  for in Article II,  Section 7.  The  Board shall

          have any  power at any time  to fill vacancies in,  to change the

          membership of, or to dissolve any such committee.  Nothing herein

          shall be deemed to prevent the  Board from appointing one or more

          committees consisting in whole or in part of persons who  are not

          directors  of the  Corporation; provided,  however, that  no such

          committee shall  have or may exercise any authority of the Board.

                    SECTION 3.  Action Without a Meeting.  Any action 
                                ------------------------

          required or permitted to be  taken by any committee at a  meeting

          may  be taken  without a  meeting if  all of  the members  of the

          committee consent in writing  to the adoption of  the resolutions

          authorizing such  action.   The resolutions and  written consents

          thereto shall be filed with the minutes of the committee.  

                    SECTION 4.  Telephone Participation.  One or more 
                                -----------------------

          members of a committee may participate in a meeting by means of a

          conference telephone or similar communications equipment allowing

          all  persons participating in the  meeting to hear  each other at

          the same  time.   Participation by  such  means shall  constitute

          presence in person at the meeting.


                                      ARTICLE IV

                                       Officers
                                       --------

                    SECTION 1.  Number and Qualifications.  The officers of
                                -------------------------

          the Corporation shall  include the President, the Chairman of the

          Board,  one  or  more  Vice Presidents,  the  Treasurer,  and the

          Secretary.   Any  two or  more offices  may be  held by  the same

          person; except  the offices of President  and Secretary; provided

          that  when all  of  the  issued  and  outstanding  stock  of  the

          Corporation is held  by one person,  such person may hold  all or

          any  combination of offices.  Such officers shall be elected from

          time to  time by the Board, each to hold office until the meeting

          of  the   Board  following  the   next  annual  meeting   of  the

          stockholders, or until his successor shall have been duly elected

          and  shall have qualified  or until his death,  or until he shall

          have  resigned, or have been removed, as  hereinafter provided in

          these  By-laws.   The  Board  may from  time  to  time elect,  or

          delegate  to  the President  the  power  to  appoint, such  other

          officers (including one  or more Assistant Treasurers  and one or

          more Assistant Secretaries) and such agents, as may be  necessary

          or desirable for  the business  of the Corporation.   Such  other

          officers and agents shall  have such duties and shall  hold their

          offices for  such terms as may  be prescribed by the  Board or by

          the appointing authority.

                    SECTION  2.  Resignations.  Any officer of the Corporation
                                ------------

          may   resign  at  any  time  by  giving  written  notice  of  his

          resignation  to the Board, the  President or the  Secretary.  Any

          such resignation shall take effect  at the time specified therein

          or, if  the  time when  it shall  become effective  shall not  be

          specified therein,  immediately  upon its  receipt;  and,  unless

          otherwise specified  therein, the acceptance  of such resignation

          shall not be necessary to make it effective.

                    SECTION 3.  Removal.  Any officer or agent of the
                                -------

          Corporation  may be removed, either with or without cause, at any

          time, by the  Board at any meeting of the Board or, except in the

          case of an officer or agent elected or appointed by the Board, by

          the President.  

                    SECTION 4.  Vacancies.  A vacancy in any office, whether
                                ---------

          arising from death, resignation, removal or  any other cause, may

          be filled  for the unexpired  portion of the  term of  the office

          which  shall be vacant, in the manner prescribed in these By-laws

          for the regular election or appointment to such office.

                    SECTION 5.  The President.  The President shall be the  
                                -------------

          chief executive officer of the Corporation and shall have general

          and  active  management  of  the  business  and  affairs  of  the

          Corporation and general and active supervision and direction over

          the other officers, agents and employees and shall see that their

          duties are properly performed subject, however, to the control of

          the Board.  He shall perform all duties incident to the office of

          President  and such  other duties  as  from tine  to time  may be

          assigned to him by the  Board or these By-Laws.

                    SECTION 6.  The Chairman of the Board.  The Chairman of
                                -------------------------

          the Board shall preside at each meeting of the Board of Directors

          of the Corporation and  shall have such other powers  and perform

          such other duties as from time to time may be assigned to  him by

          the Board or these By-Laws.

                    SECTION 7.  Vice Presidents.  Each Vice President, 
                                ---------------

          including any  Executive Vice  President, shall perform  all such

          duties as from time to time may be assigned to him by the Board. 

                    SECTION 8.  The Treasurer.  The Treasurer shall
                                -------------

                         (a)  have   charge   and   custody  of,   and   be

                    responsible for,  all the  funds and securities  of the

                    Corporation; 

                         (b)  keep full  and accurate accounts  of receipts

                    and   disbursements   in   books   belonging   to   the

                    Corporation;

                         (c)  deposit all monies and other valuables to the

                    credit of  the Corporation in such  depositaries as may

                    be  designated by the Board;

                         (d)  receive,  and give  receipts for,  monies due

                    and   payable  to  the   Corporation  from  any  source

                    whatsoever;

                         (e)  disburse  the funds  of  the Corporation  and

                    supervise  the investment  of its  funds as  ordered or

                    authorized   by  the  Board,   taking  proper  vouchers

                    therefor;  and

                         (f)  in general, perform  all the duties  incident

                    to  the office of  Treasurer and  such other  duties as

                    from  time to time may be  assigned to him by the Board

                    or the  President.  

                    SECTION 9.  The Secretary.  The Secretary shall
                                -------------

                         (a)  keep or cause to be kept in one or more books

                    provided for  the purpose, the minutes  of all meetings

                    of the Board, the committees of the Board and the stock

                    holders;

                         (b)  see  that  all  notices  are  duly  given  in

                    accordance with the provisions  of these By-laws and as

                    required by law;

                         (c)  be custodian  of the records and  the seal of

                    the Corporation  and affix and  attest the seal  to all

                    stock certificates of the Corporation (unless the  seal

                    of the   Corporation  on such  certificates shall  be a

                    facsimile,  as  hereinafter  provided)  and  affix  and

                    attest  the seal to all  other documents to be executed

                    on behalf of the  Corporation under its seal;  

                         (d)  see  that  the  books,  reports,  statements,

                    certificates and other  documents and records  required

                    by  law  to be  kept and  filed  are properly  kept and

                    filed; and

                         (e)  in general, perform  all the duties  incident

                    to the office of Secretary ad such other duties as from

                    time to time may be assigned to him by the Board or the

                    President.

                    SECTION 10.  Officers' Bonds or Other Security.  If
                                 ---------------------------------

          required  by the Board, any officer of the Corporation shall give

          a  bond or  other security  for the  faithful performance  of his

          duties, in such  amount and with  such surety or sureties  as the

          Board may require.  

                    SECTION 11.  Compensation.  The compensation of the
                                 ------------

          officers  of the Corporation for  their services as such officers

          shall be fixed from time to time by the Board; provided, however,

          that the Board may delegate to the President the power to fix the

          compensation of officers and agents appointed by him.  An officer

          of  the  Corporation  shall   not  be  prevented  from  receiving

          compensation by reason of the fact  that he is also a director of

          the  Corporation,  but  any such  officer  who  shall  also be  a

          director (except in the event that there is only one  director of

          the  Corporation) shall not have any vote in the determination of

          the amount of compensation paid to him.


                                      ARTICLE V

                                     Shares, etc.
                                     ------------

                    SECTION 1.  Stock Certificates.  Each owner of stock of
                                ------------------

          the  Corporation shall be entitled to have a certificate, in such

          form as shall be  approved by the Board, certifying the number of

          shares  of  stock  of   the  Corporation  owned  by  him.     The

          certificates representing shares  of stock shall be signed in the

          name of the Corporation by the  President or a Vice President and

          by the  Secretary, Treasurer or an Assistant Secretary and sealed

          with the  seal of the Corporation (which seal may be a facsimile,

          engraved or  printed).  In case any officer who shall have signed

          such   certificates shall have  ceased to be  such officer before

          such    certificates shall  be issued, they  may nevertheless  be

          issued by the Corporation with the same effect as if such officer

          were still in office at the date of their issue.

                    SECTION 2.  Books of Account and Record of Stockholders.
                                -------------------------------------------

          There shall be  kept correct  and complete books  and records  of

          account  of all the business and transactions of the Corporation.

          The  stock record  books and  the blank  stock certificate  books

          shall  be kept by the Secretary or  by any other officer or agent

          designated by the Board of Directors.  

                    SECTION 3.  Transfers of Shares.  Transfers of shares of
                                -------------------

          stock of the Corporation  shall be made on  the stock records  of

          the Corporation only upon  authorization by the registered holder

          thereof,  or by  his attorney  thereunto  authorized by  power of

          attorney duly executed  and filed  with the Secretary  or with  a

          transfer  agent  or  transfer  clerk,  and  on  surrender  of the

          certificate or certificates for  such shares properly endorsed or

          accompanied  by a  duly  executed stock  transfer  power and  the

          payment of all taxes thereon.  The person in whose name shares of

          stock  shall  stand  on  the   record  of  stockholders  of   the

          Corporation shall be deemed the owner thereof for all purposes as

          regards the Corporation.  Whenever any  transfers of shares shall

          be made for   collateral security and not absolutely  and written

          notice  thereof  shall  be given  to  the  Secretary  or to  such

          transfer  agent or transfer clerk,  such fact shall  be stated in

          the entry of the transfer.  

                    SECTION 4.  Regulations.  The Board may make such 
                                -----------

          additional  rules and  regulations, not  inconsistent  with these

          By-laws, as  it may deem expedient concerning the issue, transfer

          and  registration  of certificates  for  shares of  stock  of the

          Corporation.   It  may  appoint,  or  authorize  any  officer  or

          officers to appoint, one or  more transfer agents or one  or more

          transfer  clerks and one or  more registrars and  may require all

          certificates  for  shares  of  stock to  bear  the  signature  or

          signatures of any of them.  

                    SECTION 5.  Fixing of Record Date.  The Board may fix, in
                                ---------------------

          advance, a date not more than fifty nor less than ten days before

          the date  then  fixed  for the  holding  of any  meeting  of  the

          stockholders  or  before the  last day  on  which the  consent or

          dissent of the stockholders may be effectively expressed for  any

          purpose   without  a  meeting,  as  the  time  as  of  which  the

          stockholders entitled to notice of and to vote at such meeting or

          whose  consent or dissent is required or may be expressed for any

          purpose, as the case may be, shall be determined, and all persons

          who were   shareholders of  record of voting stock  at such time,

          and no others, shall be entitled to notice of and to vote at such

          meeting or to  express their consent or dissent, as  the case may

          be.  The  Board may fix, in  advance, a date not  more than fifty

          nor less than ten days preceding  the date fixed for the  payment

          of  any dividend  or  the  making  of  any  distribution  or  the

          allotment  of   rights  to   subscribe  for  securities   of  the

          Corporation,  or for  the  delivery of    evidence of  rights  or

          evidences  of interest arising  out of any  change, conversion or

          exchange of capital  stock or  other  securities,  as the  record

          date  for  the determination  of  the   stockholders  entitled to

          receive  any  such dividend,  distribution, allotment,  rights or

          interests,  and in such case  only the stockholders  of record at

          the time so  fixed shall  be entitled to  receive such  dividend,

          distribution, allotment, rights or interests.  

                    SECTION 6.  Lost, Destroyed or Mutilated  Certificate. The
                                ----------------------------------------

          holder  of any  certificate representing  shares of stock  of the

          Corporation shall immediately notify the Corporation of any loss,

          destruction   or  mutilation   of   such  certificate,   and  the

          Corporation may issue a new certificate  of stock in the place of

          any certificate theretofore issued by it which the owner  thereof

          shall  allege to have been lost or  destroyed or which shall have

          been mutilated,  and the Board  may, in  its discretion,  require

          such owner or his legal representative to give to the Corporation

          a bond  in such sum, limited  or unlimited, and in  such form and

          with  such  surety  or sureties  as  the  Board  in its  absolute

          discretion shall  determine, to indemnify the Corporation against

          any claim that may be  made against it on account of  the alleged

          loss or destruction of  any such certificate, or the  issuance of

          such   new   certificate.  Anything   herein   to   the  contrary

          notwithstanding,  the  Board,  in  its  absolute discretion,  may

          refuse to issue  any such  new certificate,   except pursuant  to

          legal proceedings under the laws of the State of Delaware.

                                      ARTICLE VI

                    Contracts, Checks, Drafts, Bank Accounts, Etc.
                    ----------------------------------------------

                    SECTION  1.  Execution of Contracts.  Except as otherwise
                                ----------------------

          required by  statute, the  Certificate of Incorporation  or these

          By-Laws, any  contract or other  instrument may  be executed  and

          delivered in the  name and on behalf  of the Corporation by  such

          officer  of officers  (including  any assistant  officer) of  the

          Corporation as  the Board  may from  time to  time direct.   Such

          authority may be general or confined to specific instances as the

          Board may determine.  Unless authorized by the Board or expressly

          permitted by these By-Laws, no officer or agent or employee shall

          have  any power  or  authority to  bind  the Corporation  by  any

          contract or engagement or  to pledge its credit  or to render  it

          pecuniarily liable for any purpose or to any amount.

                    SECTION 2.  Loans.  Unless the Board shall otherwise 
                                -----

          determine, the  President or any Vice-President  may effect loans

          and advances at any time for the Corporation from any bank, trust

          company  or other institution,  or from any  firm, corporation or

          individual, and for such loans and advances may make, execute and

          deliver  promissory  notes,   bonds  or  other  certificates   or

          evidences of indebtedness  of the Corporation, but  no officer or

          officers  shall mortgage,  pledge,  hypothecate or  transfer  any

          securities or  other property  of the  Corporation other than  in

          connection  with  the  purchase  of  chattels  for   use  in  the

          Corporation's operations, except when authorized by the Board.  

                    SECTION 3.  Checks, Drafts, etc.  All checks, drafts,
                                -------------------

          bills of exchange or other orders for the payment of money out of

          the funds of the Corporation, and  all notes or other evidence of

          indebtedness  of the Corporation, shall be signed in the name and

          on behalf of the Corporation by  such persons and in such  manner

          as shall from time to time be authorized by the Board.

                    SECTION 4.  Deposits.  All funds of the Corporation not
                                --------

          otherwise  employed shall be deposited  from time to  time to the

          credit of the Corporation in such banks, trust companies or other

          depositaries as the  Board may from time to time  designate or as

          may be designated by  any officer or officers of  the Corporation

          to  whom  such power  of designation  may  from time  to  time be

          delegated by the  Board.  For the purpose of  deposit and for the

          purpose of collection for the account of the Corporation, checks,

          drafts  and other  orders  for the  payment  of money  which  are

          payable to the order of the Corporation may be endorsed, assigned

          and delivered by any officer or agent of the Corporation. 

                    SECTION 5.  General and Special Bank Accounts.  The    
                                ---------------------------------

          Board may from  time to time authorize the opening and keeping of

          general  and  special  bank   accounts  with  such  banks,  trust

          companies  or other depositaries as the Board may designate or as

          may be designated by  any officer or officers of  the Corporation

          to whom  such  power of  designation  may from  time to  time  be

          delegated  by the Board.   The Board may  make such special rules

          and  regulations   with  respect  to  such   bank  accounts,  not

          inconsistent with the provisions of these By-Laws, as it may deem

          expedient.  


                                 ARTICLE VII 
                                 
                                   Offices
                                   -------

                    SECTION 1.  Registered Office.  The registered office of
                                -----------------

          the Corporation shall be in the City of Wilmington, County of New

          Castle, State  of  Delaware,  and  the registered  agent  of  the

          Corporation  shall  be  The   Corporation  Trust  Company,  whose

          address  is  Corporation   Trust  Center,  1209  Orange   Street,

          Wilmington, Delaware 19801.  

                    SECTION 2.  Other Offices.  The Corporation may also   
                                -------------

          have  such offices, both within or without the State of Delaware,

          as the  Board of Directors may from time to time determine or the

          business of the Corporation may require.


                                     ARTICLE VIII

                                     Fiscal Year
                                     -----------

                    The fiscal year of  the Corporation shall be determined

          by the Board of Directors.  


                                      ARTICLE IX

                                         Seal   
                                         ----

                    The seal of the Corporation shall be circular in form,

          shall bear the name of the Corporation and shall include the

          words and numbers "Corporate Seal," "Delaware" and the year of

          incorporation.  


                                      ARTICLE X

                                   Indemnification
                                   ---------------

                    Any person made a party to any action or proceeding

          (whether or not by or in the right of the Corporation to procure

          a judgment in its favor or by or in the right of any other

          corporation) by reason of the fact that he, his testator or

          intestate, is or was a director, officer or employee of the

          Corporation, or of any corporation which he served as such at the

          request of the Corporation, shall be indemnified by the

          Corporation against judgments, fines, amounts paid in settlement

          and reasonable expenses, including attorneys' fees, actually and

          necessarily incurred by him in connection with the defense of or

          as a result of such action or proceeding, or in connection with

          any appeal therein, to the full extent permitted under the laws

          of the State of Delaware from time to time in effect.  The

          Corporation shall have the power to purchase and maintain

          insurance for the indemnification of such directors, officers and 

          employees to the full extent permitted under the laws of the

          State of Delaware from time to time in effect.  Such right of

          indemnification shall not be deemed exclusive of any other rights

          of indemnification to which such director, officer or employee

          may be entitled.


                                      ARTICLE XI

                                      Amendment
                                      ---------

                     The Board of Directors shall have power to make, 

          alter, amend and repeal the By-laws (except so far as the 

          By-laws adopted by the stockholders shall otherwise provide). 

          Any By-laws made by the Directors under the powers conferred 

          hereby may be altered, amended or repealed by the Directors or 

          by the stockholders.  Notwithstanding the foregoing and anything

          contained in this Certificate of Incorporation to the contrary,

          those provisions of the By-laws relating to the number, election

          and terms of the Directors, newly created Directorships and

          vacancies or removal of Directors shall not be altered, amended

          or repealed and no provision inconsistent therewith shall be

          adopted without the affirmative vote of the holders of at least

          80% of the combined voting power of the then outstanding shares

          of stock entitled to vote generally in the election of Directors,

          voting together as a single class. 



                                                      Exhibit 10(e)(2)


                           WARNER INSURANCE SERVICES, INC.
                                 17-01 Pollitt Drive
                             Fair Lawn, New Jersey  07410



                                             June 7, 1995


          Mr. Harvey Krieger
          12 Vaughn Drive
          Ramsey, New Jersey  07446

                    Re:  AMENDMENT TO EMPLOYMENT AGREEMENT
                         ---------------------------------

          Dear Mr. Krieger:

                    Reference is made to the Employment Agreement, dated as
          of November 1, 1992 (the "Employment Agreement"), between Harvey
          Krieger (the "Executive") and Warner Insurance Services, Inc., a
          Delaware corporation (the "Company").  The Executive and the
          Company desire to amend the Employment Agreement (i) to change
          the Executive's position provided thereunder, (ii) to change the
          expiration date of the Employment Agreement, (iii) to change the
          Executive's duties provided thereunder, and (iv) to decrease by
          fifteen percent (15%) the annual base compensation of the
          Executive provided thereunder.

                    1.   The first WHEREAS clause of the Employment
          Agreement is hereby amended in its entirety to read as follows:

                         "WHEREAS, the Company desires to
                    continue to engage the services of the
                    Executive as Chairman of the Board of
                    Directors of the Company, and the Executive
                    desires to render such services:"

                    2.   Section 1 of the Employment Agreement is hereby
          amended in its entirety to read as follows:

                         "1.  Employment.  The Company hereby
                              ----------
                    retains the Executive as Chairman of its Board of
                    Directors, and Executive hereby accepts such
                    employment, all upon and subject to the terms and
                    conditions hereinafter set forth."

                    3.   Section 2 of the Employment Agreement is hereby
          amended in its entirety to read as follows:

                         "2.  Term.  The term of the Executive's
                              ----
                    employment under this Agreement shall commence on
                    November 1, 1992 and shall continue to May 31, 1996 and
                    from year to year thereafter for annual terms (the
                    "Employment Term"); provided, however, either party may
                    terminate this Agreement on May 31, 1996 or on any May
                    31 thereafter by not less than sixty (60) days' written
                    notice to the other prior to the renewal date."  

                    4.   Subsection (a) of Section 3 of the Employment
          Agreement is hereby amended in its entirety to read as follows:

                         "3.  Duties.
                              ------

                         (a)  The Executive will render his
                    services to the Company as Chairman of the
                    Company's Board of Directors and shall
                    perform the duties and services incident to
                    such position as may be assigned to him from
                    time to time by the Board of Directors of the
                    Company.  In addition, the Executive will
                    hold, without additional compensation
                    therefor, such other offices and
                    directorships in the Company or any
                    subsidiary of the Company to which, from time
                    to time, he may be appointed or elected."

                    5.   Subsection (a) of Section 4 of the Employment
          Agreement is hereby amended in its entirety to read as follows:

                         "4.  Compensation; Benefits.
                              ----------------------

                         (a)  In consideration of the services to
                    be rendered by the Executive hereunder,
                    including, without limitation, any services
                    rendered by him as an officer or director of
                    the Company or any subsidiary of the Company,
                    the Company agrees to pay the Executive, and
                    the Executive agrees to accept as
                    compensation a salary at the annual rate of
                    not less than Three Hundred Twenty-Seven
                    Thousand Five Hundred Ninety Dollars    
                    ($327,590), payable in accordance with the
                    Company's normal payroll policies.  In
                    addition, the Executive shall be entitled to
                    vacations, sick leave and fringe benefits in
                    accordance with Company policies and plans
                    from time to time in effect for executive
                    officers of the Company, which shall include
                    the use of a Company car.

                    Except as above modified, the Employment Agreement
          shall continue in full force and effect.  Please indicate your
          agreement to the foregoing amendments to the Employment Agreement
          by executing the acknowledgment to this letter in the space
          provided below.

                                   Very truly yours,

                                   WARNER INSURANCE SERVICES, INC.


                                   By: /s/ Bradley J. Hughes
                                      -------------------------------
                                      Name: Bradley J. Hughes
                                      Title: Vice President, Finance and
                                             Administration and Chief
                                             Financial Officer


          ACKNOWLEDGED AND AGREED TO AS
          OF THE 1ST DAY OF JUNE, 1995


             /s/ Harvey Krieger
          -----------------------------
               Harvey Krieger




                                                       Exhibit 10(g)


                                 EMPLOYMENT AGREEMENT
                                 --------------------


                    AGREEMENT made as of the 24th day of January, 1996, by

          and among COVER-ALL Systems, Inc., a Delaware corporation

          ("Cover-All"), Warner Insurance Services, Inc., a Delaware

          corporation (the "Company"), having its principal office at 17-01

          Pollitt Drive, Fair Lawn, New Jersey 07410 and PETER C. LYNCH,

          currently residing at 153 Indian Cove Lane, Ponte Vedra Beach,

          Florida 32082 (the "Employee").



                                 W I T N E S S E T H:



                    WHEREAS, the Employee is serving as President and Chief

          Operating Officer of Cover-All, the Company's subsidiary,

          pursuant to that certain Employment Agreement by and among the

          Company, Cover-All and the Employee dated the 1st day of March,

          1995, which expires on February 29, 1996, and the Company, Cover-

          All and the Employee wish to continue the Employee's employment

          thereafter pursuant to the terms hereof.

                    NOW, THEREFORE, in consideration of the

          representations, warranties and mutual covenants set forth

          herein, the parties agree as follows:

                    1.   Employment.  The Company, effective March 1, 1996,
                         ----------
          hereby agrees to continue to retain the Employee as President and

          Chief Operating Officer of Cover-All and the Employee hereby

          accepts such employment, all upon and subject to the terms and

          conditions hereinafter set forth.

                    2.   Term.  The term of employment under this Agreement
                         ----
          (the "Employment Agreement") shall commence as of March 1, 1996

          and shall continue in full force and effect until February 28,

          1998 (the "Employment Term"), subject to earlier termination for

          disability or for cause as provided in Section 6 hereof.  This

          Agreement may be renewed by the Company and Employee for

          successive one-year terms by providing written notice of renewal

          to each other (the "Renewal Option"), provided such written

          notice is given at least ninety (90) days prior to the expiration

          of the then current term. 

                    3.   Duties.
                         ------

                    (a)  The Employee will render his services to Cover-All

          as President and Chief Operating Officer and shall perform such

          duties and services of those offices or positions or of such

          other office or position as may be assigned to him from time to

          time by the Board of Directors of the Company.  In addition, the

          Employee will hold, without additional compensation therefor,

          such other offices and directorships in the Company or any parent

          or subsidiary of the Company to which, from time to time, he may

          be appointed or elected. 

                    (b)  Except as otherwise provided herein and except for

          illness, permitted vacation periods and permitted leaves of

          absence consistent with the past practice of the Company or as

          otherwise approved by the Board of Directors of the Company, the

          Employee agrees that during the term of his employment hereunder,

          he shall devote all of his full working time and attention, and

          give his best effort, skill and abilities, exclusively to the

          business and interests of Cover-All.

                    4.   Compensation; Benefits
                         ----------------------

                    (a)  (i)  Salary.  In consideration of the services to
                              ------
          be rendered by the Employee hereunder, including, without

          limitation, any services rendered by him as an officer or

          director of the Company or any parent, subsidiary or affiliate of

          the Company, the Company agrees to pay to the Employee, and the

          Employee agrees to accept as compensation, a salary of

          $165,000.00 for the first year of employment contemplated hereby

          and $189,750.00 for the second year of employment as well as for

          each successive year of employment thereafter if the Renewal

          Option is exercised (the "Salary"), payable in accordance with

          the Company's normal payroll policies.  The Company, by action of

          the Board of Directors or the Compensation Committee of the Board

          of Directors of the Company, may, in their sole discretion,

          increase the Salary at any time.  The Employee's Salary shall be

          subject to all applicable withholding and other taxes.

                        (ii)  Moving Allowance.   The Employee hereby
                              ----------------
          agrees, in order to carry out his duties and responsibilities

          hereunder, to relocate from Ponte Vedra, Florida and establish

          permanent residence within a reasonable distance from Fair Lawn,

          New Jersey.  The Company agrees that it will, upon presentation

          and adequate documentation of reasonable expenses incurred by the

          Employee in having to relocate ("Relocation Expenses"), reimburse

          the Employee for all reasonable Relocation Expenses, up to

          $57,000.00.

                       (iii)  Bonus Plan.  In addition to the payment of
                              ----------
          the Salary, as provided for hereunder, the Company shall pay the

          Employee a bonus based upon the financial results of the Company,

          in accordance with such Bonus Plan as may be approved hereafter

          by the Compensation Committee of the Board of Directors of the

          Company.

                    (b)  Benefits.  During the term of his employment
                         --------
          hereunder, the Employee shall be entitled to the following

          employment benefits:

                         (i)  vacations and sick leaves in accordance with

               the Company's policies from time to time in effect for

               officers and executive employees of the Company;

                        (ii)  participation, subject to qualification and

               participation requirements, in medical, life or other

               insurance or hospitalization plans and any pension, profit

               sharing or other employee benefit plans, presently in effect

               or hereafter instituted by the Company and applicable to its

               officers and executive employees; and

                       (iii)  attendance for five (5) days at an

               educational seminar for executives at Company expense.

                    (c)  Reimbursement of Expenses.  The Employee shall be
                         -------------------------
          reimbursed for reasonable and necessary expenses incurred by the

          Employee in performing his employment hereunder, provided such

          expenses are adequately documented in accordance with the

          Company's policies.  

                    (d)  Indemnification.  To the extent and under the
                         ---------------
          conditions provided in the Company's bylaws, the Employee shall

          be indemnified by the Company for judgments, costs, and expenses

          for acts performed as an officer and employee of the Company

          (subject to Delaware law).

                    5.   Stock Options.  Effective upon the commencement of
                         -------------
          the employment of the Employee under the terms herein, the

          Employee shall be eligible, at the sole discretion of the

          Compensation Committee of the Board of Director of the Company,

          for incentive stock options for the purchase of shares of common

          stock, $.01 par value, of the Company (the "Common Stock") in

          amounts and at costs to be determined by and in the sole

          discretion of the Compensation Committee of the Board of

          Directors of the Company. 

                    6.   Termination in Case of Disability Death or for
                         ----------------------------------------------
           Cause. 
           -----  

                    (a)  If the Employee, due to physical or mental injury,

          illness, disability or incapacity, shall fail to render the

          services provided for in this Agreement for a consecutive period

          of three (3) months, or an aggregate of three (3) months in any

          six (6) month period, the Company may, at its option, terminate

          the Employee's employment hereunder upon fourteen (14) days'

          written notice to the Employee. 

                    (b)  If the Employee shall die during the term of this

          Agreement, this Agreement and the Employee's employment hereunder

          shall terminate immediately upon the Employee's death. 

                    (c)  Notwithstanding anything to the contrary in this

          Agreement, the Company, upon notice to the Employee, may

          terminate this Agreement and the employment of the Employee

          hereunder for Cause, which, for purposes of this Agreement, shall

          be defined to mean (i) the continued and repeated failure or

          refusal by the Employee to perform specific directives of the

          Board of Directors of the Company, (ii) embezzlement or any

          offense involving misuse or misappropriation of money or other

          property of the Company, (iii) indictment for a crime, (iv) any

          act of dishonesty, disloyalty or other conduct that is materially

          injurious to the Company, or (v) material breach by the Employee

          of any of the terms of this Agreement other than those contained

          in this Section 6.

                    7.   Severance Compensation.
                         ----------------------

                    (a)  In the event the Employee's employment hereunder

          is terminated by the Company during the Employment Term for any

          reason other than for Cause, death or disability, the Company

          shall pay to the Employee as severance compensation an amount

          equal to the remaining Salary that the Employee would have been

          entitled if the Employee's employment had not been terminated

          before the end of the Employment Term plus six (6) months'

          Salary.

               (b)  In the event the Employee's employment hereunder is

          terminated by the Company after the Employment Term for any

          reason, including the expiration of the Employment Term without

          renewal thereof by the Company, and other than for Cause, death

          or disability, the Company shall pay to the Employee as severance

          compensation an amount equal to six (6) months' Salary.

               (c)  Severance compensation shall be paid biweekly in

          accordance with the Company's usual practices.  Employee shall

          also be paid biweekly for unused vacation time.

               (d)  In the event the Employee receives severance

          compensation under this Section 7, the Employee shall not be

          entitled to receive any other compensation or benefits under this

          Agreement after the termination of the Employee's employment

          hereunder and, as a condition to receiving such-severance

          compensation, the Employee hereby agrees that he shall have no

          other claim against the Company by reason of this Agreement.

                    8.   Disclosure and Assignment of Discoveries.
                         ----------------------------------------

                    (a)  The Employee shall (without any additional

          compensation) promptly disclose in writing to the Board of

          Directors of Cover-All and of the Company all ideas, processes,

          devices and business concepts (hereinafter referred to

          collectively as "Discoveries"), whether or not patentable or

          copyrightable, which he, while employed by the Company,

          conceives, develops, acquires or reduces to practice, whether

          alone or with others and whether during or after usual working

          hours, and which are related to Cover-All's business or

          interests, or arise out of or in connection with the duties

          performed by him hereunder; and the Employee hereby transfers and

          assigns to Cover-All all right, title and interest in and to such

          Discoveries.  Upon the request of the Company, the Employee shall

          (without any additional compensation), from time to time during

          or after the expiration or termination of his employment, execute

          such further instruments and do all such other acts and things as

          may be deemed necessary or desirable by the Company to protect

          and/or enforce its rights in respect of such discoveries.

                    (b)  For purposes of this Section 8 and the following

          Section 9, the term "Company" shall mean and include any and all

          subsidiaries, parents and affiliated corporations of the Company

          in existence from time to time.

                    9.   Non-Disclosure of Confidential Information and
                         ----------------------------------------------
          Non-Competition.
          ----------------

                    (a)  The Employee represents that he has been informed

          that it is the policy of the Company to maintain as secret and

          confidential all information relating to (i) the products,

          processes and/or business concepts used by the Company and (ii)

          the customers and employees of the Company ("Confidential

          Information"), and the Employee further acknowledges that such

          Confidential Information is of great value to the Company and is

          the property of the Company.  The parties recognize that the

          services to be performed by the Employee are special and unique,

          and that by reason of his employment by the Company, he will

          acquire Confidential Information as aforesaid.  The parties

          confirm that to protect the Company's goodwill, it is reasonably

          necessary that the Employee agree, and accordingly the Employee

          does hereby agree, that he will not directly or indirectly

          (except where authorized by the Board of Directors of the Company

          for the benefit of the Company):

                    A.   at any time during his employment hereunder or

               after he ceases to be employed by the Company, divulge to

               any persons, firms or corporations other than the Company

               (hereinafter referred to collectively as "Third Parties"),

               or use, or cause to authorize any Third Parties to use, any

               such Confidential Information, or any other information

               regarded as confidential and valuable by the Company which

               he knows or should know is regarded as confidential and

               valuable by the Company (whether or not any of the foregoing

               information is actually novel or unique or is actually known

               to others); or

                    B.   at any time during his employment hereunder and

               for a period of one (1) year after he ceases to be employed

               by the Company (the "Restricted Period"), solicit or cause

               or authorize, directly or indirectly, to be solicited for

               employment, for or on behalf of himself or Third Parties,

               any persons who were at any time within one year prior to

               the cessation of his employment hereunder, employees of the

               Company; or

                    C.   at any time during his employment hereunder and

               during the Restricted Period, employ or cause or authorize,

               directly or indirectly, to be employed, for or on behalf of

               himself or Third Parties, any such employees of the Company;

                    D.   at any time during his employment hereunder and

               during the Restricted Period, unless agreed to by the

               Company in writing, the Employee will not accept employment

               with or participate, directly or indirectly, as owner,

               stockholder, director, officer, manager, consultant or agent

               or otherwise use his special, unique or extraordinary skills

               or knowledge with respect to the business of the Company or

               of any affiliate of the Company in or with any business,

               firm, corporation, partnership, association, venture or

               other entity or person which is engaged in the business of

               designing, developing or providing software services to the

               property and casualty insurance industry, except that this

               paragraph D shall not be construed to prohibit the Employee

               from owning up to 5% of the securities of a corporation

               which are publicly traded on a national securities exchange

               or in the over-the-counter market or from being employed by

               an insurance or other company which may design and market

               software provided the designing and marketing of software is

               not a principal part of the business of such other company

               or concern; or

                    E.   at any time during his employment hereunder and

               during the Restricted Period, solicit or cause or authorize,

               directly or indirectly, to be solicited, for or on behalf of

               himself or Third Parties, any business with respect to

               designing, developing or providing software services to the

               property and casualty insurance industry from Third Parties

               who were, at any time within one (1) year prior to the

               cessation of his employment hereunder, customers of the

               Company for such business; or

                    F.   at any time during his employment hereunder and

               during the Restricted Period, accept or cause or authorize,

               directly or indirectly, to be accepted, for or on behalf of

               himself or Third Parties, any such business from any

               customers of the Company.

                    (b)  The Employee agrees that he will not, at any time,

          remove from the Company's premises any drawings, notebooks, data

          and other documents and materials relating to the business and

          procedures heretofore or hereafter acquired, developed and/or

          used by the Company without prior written consent of the Board of

          Directors of the Company, except as reasonably necessary to the

          discharge of his duties hereunder.

                    (c)  The Employee agrees that, upon the expiration of

          his employment by the Company for any reason, he shall forthwith

          deliver up to the Company any and all order-books, customer

          lists, logs, drawings, notebooks and other documents and

          materials, and all copies thereof, in his possession or under his

          control relating to any Confidential Information or any

          discoveries or which is otherwise the property of the Company.

                    (d)  The Employee agrees that any breach or threatened

          breach or alleged breach or alleged threatened breach by him of

          any provision of this Section 9 shall entitle the Company, in

          addition to any other legal remedies available to it, to apply to

          any court of competent jurisdiction to enjoin such breach or

          threatened breach or alleged breach or alleged threatened breach. 

          The parties understand and intend that each restriction agreed to

          by the Employee hereinabove shall be construed as separable and

          divisible from every other restriction, and that the

          unenforceability, in whole or in part, of any other restriction,

          will not effect the enforceability of the remaining restrictions

          and that one or more or all of such restrictions may be enforced

          in whole or in part as the circumstances warrant.  No waiver of

          any one breach of the restrictions contained in this Section 9

          shall be deemed a waiver of any future breach. 

                    (e)  The Employee hereby acknowledges that he is fully

          cognizant of the restrictions put upon him by this Section 9, and

          that the provisions of this Section 9 shall survive the

          termination of this Employment Agreement and his employment with

          the Company. 

                    10.  Conflicting Agreements and Warranties of the
                         --------------------------------------------
          Employee.  The Employee hereby represents and warrants to the
          --------
          Company that (a) neither the execution of this Agreement by the

          Employee nor the performance by the Employee of any of his

          obligations or duties hereunder will conflict with or violate or

          constitute a breach of the terms of any employment or other

          agreement to which the Employee is a party or by which the

          Employee is bound, and (b) the Employee is not required to obtain

          the consent of any person, firm, corporation or other entity in

          order to enter into this Agreement or to perform any of his

          obligations or duties hereunder.

                    11.  Life Insurance.  The Employee agrees that the
                         --------------
          Company may apply for and purchase one or more life insurance

          policies on the life of the Employee in such amount or amounts as

          the Company deems appropriate.  The Company shall be the sole

          beneficiary of such insurance policy or policies and the Employee

          hereby acknowledges that the Company has an insurable interest in

          his life.  The Employee agrees to cooperate with the Company in

          obtaining any insurance on the life or on the disability of the

          Employee which the Company may desire to obtain for its own

          benefit and shall undergo such physical and other examinations,

          and shall execute any consents or applications, which the Company

          may request in connection with the issuance of one or more of

          such insurance policies.

                    12.  Notices.
                         ------- 

                    (a)  All notices, requests, demands or other

          communications hereunder shall be deemed to have been given if

          delivered in writing personally or by certified mail to each

          party at the address set forth below, or at such other address as

          each party may designate in writing to the other: 

                         If to the Company or Cover-All:

                              Warner Insurance Services, Inc. 
                              17-01 Pollitt Drive 
                              Fair Lawn, New Jersey 07410 
                              Attention: President and Chief Executive Officer

                         with a copy to:

                              Reid & Priest 
                              40 West 57th Street 
                              New York, New York 10019 
                              Attention: Leonard Gubar, Esq. 

                         If to the Employee:

                         Until _____________, 1996:

                              Peter C. Lynch
                              153 Indian Cove Lane
                              Ponte Vedra Beach, Florida 32082

                         If after _______________, 1996:
                              ______________________
                              ______________________
                              ______________________


                    13.  Entire Agreement.  This Agreement and the Exhibits
                         ----------------
          annexed hereto contain the entire understanding of the parties

          with respect to the subject matter hereof, supersedes any prior

          agreement between the parties, and may not be changed or

          terminated orally.  No change, termination or attempted waiver of

          any of the provisions hereof or thereof shall be binding unless

          in writing and signed by the party against whom the same is

          sought to be enforced.  No provision hereof shall be construed

          against a party because that provision or any other provision was

          drafted by or at the direction of such party. 

                    14.  Successors and Assigns.  This Agreement shall be
                         ----------------------
          binding upon and shall inure to the benefit of the respective

          heirs, legal representatives, successors and assigns of the

          parties hereto.

                    15.  Severability.  In the event that any one or more
                         ------------
          of the provisions of this Agreement shall be declared to be

          illegal or unenforceable under any law, rule or regulation of any

          government having jurisdiction over the parties hereto, such

          illegality or unenforceability shall not affect the validity and

          enforceability of the other provisions of this Agreement.

                    16.  Counterparts.  This Agreement may be executed in
                         ------------
          one or more counterparts, each of which shall be deemed an

          original, but all of which together shall constitute one and the

          same instrument.

                    17.  Governing Law.  All matters concerning the
                         -------------
          validity and interpretation of and performance under this

          Agreement shall be governed by the laws of the state of New York,

          whose courts or the federal courts located in the Southern

          District of New York shall have exclusive jurisdiction over the

          parties to which they consent. 

                    IN WITNESS WHEREOF, the parties hereto have executed

          this Agreement as of the date first above written.

                                        WARNER INSURANCE SERVICES, INC.


                                        By:   /s/ Alfred J. Moccia
                                           --------------------------------
                                             Name:  Alfred J. Moccia
                                             Title: President


                                        COVER-ALL SYSTEMS, INC.


                                        By:  /s/ Alfred J. Moccia
                                           --------------------------------
                                             Name:  Alfred J. Moccia
                                             Title: Vice-Chairman


                                                 /s/ Peter C. Lynch
                                           --------------------------------
                                                  PETER C. LYNCH




                                                       Exhibit 21


                   SUBSIDIARIES OF WARNER INSURANCE SERVICES, INC.


                              State of Jurisdiction           % Owned
                 Name           or Incorporation          Direct or Indirect
                 ----         --------------------        ------------------

            COVER-ALL 
             Systems Inc.          Delaware                      100%




                                                       Exhibit 23


                           CONSENT OF INDEPENDENT AUDITORS


          We consent to the incorporation by reference in the Registration
          Statement (Form S-8 No.  33-18243) pertaining to the 1982
          Incentive Stock Option Plan and in the Registration Statement
          (Form S-8 No.  33-44270) pertaining to the 1991 Key Employee
          Stock Option Plan, the 1988 Non-Employee Director Stock Option
          Plan and certain Non-Qualified Stock Option Contracts, and in the
          related Prospectuses of Warner Insurance Services, Inc., of our
          report dated April 4, 1996, with respect to the consolidated
          financial statements and schedule of Warner Insurance Services,
          Inc.  included in the Annual Report (Form 10-K) for the year
          ended December 31, 1995.



                                             /s/ Ernst & Young LLP

                                            Ernst & Young LLP


          Hackensack, New Jersey
          April 9, 1996
          


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED
FROM WARNER INSURANCE SERVICES, INC.  FORM 10-K FOR THE YEAR
ENDED DECEMBER 31, 1995 AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                   <C>
<PERIOD-TYPE>         12-MOS
<FISCAL-YEAR-END>                           DEC-31-1995
<PERIOD-END>                                DEC-31-1995
<CASH>                                        1,576,745
<SECURITIES>                                          0
<RECEIVABLES>                                 1,763,890
<ALLOWANCES>                                          0
<INVENTORY>                                           0
<CURRENT-ASSETS>                              5,645,990
<PP&E>                                        3,095,529
<DEPRECIATION>                                2,369,873
<TOTAL-ASSETS>                                8,369,154
<CURRENT-LIABILITIES>                        14,362,633
<BONDS>                                               0
<COMMON>                                         91,949
                                 0
                                           0
<OTHER-SE>                                   (6,105,428)
<TOTAL-LIABILITY-AND-EQUITY>                  8,369,154
<SALES>                                               0
<TOTAL-REVENUES>                              4,118,754
<CGS>                                                 0
<TOTAL-COSTS>                                         0
<OTHER-EXPENSES>                              7,662,844
<LOSS-PROVISION>                                      0
<INTEREST-EXPENSE>                                    0
<INCOME-PRETAX>                              (3,544,090)
<INCOME-TAX>                                          0
<INCOME-CONTINUING>                          (3,544,090)
<DISCONTINUED>                               (7,857,745)
<EXTRAORDINARY>                                       0
<CHANGES>                                             0
<NET-INCOME>                                (11,401,835)
<EPS-PRIMARY>                                     (1.33)
<EPS-DILUTED>                                     (1.33)

</TABLE>


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