ORION CAPITAL CORP
10-K, 1999-03-31
SURETY INSURANCE
Previous: ORIOLE HOMES CORP, 10-K, 1999-03-31
Next: OSHKOSH B GOSH INC, DEF 14A, 1999-03-31



<PAGE>
                       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 Commission file number
                            December 31, 1998 1-7801

                            ORION CAPITAL CORPORATION
             (Exact name of registrant as specified in its charter)

           Delaware                                        95-6069054
(State or other jurisdiction of                         (I.R.S. Employer
 incorporation or organization)                         Identification Number)

 9 Farm Springs Road, Farmington, Connecticut                          06032
   (Address of principal executive offices)                         (Zip Code)

        Registrant's telephone number, including area code: 860-674-6600

           Securities registered pursuant to Section 12(b)of the Act:

                                                         Name of each exchange
    Title of each class                                   on which registered
 Common Stock, $1 par value                             New York Stock Exchange

           Securities registered pursuant to Section 12(g) of the Act:
                                (Title of Class)
                      9.125% Senior Notes due September 1, 2002 
                    7.25% Senior Notes due July 15, 2005

          8.73% Trust Preferred Capital Securities due January 1, 2037
          7.701% Trust Preferred Capital Securities due April 15, 2028
                (issued by wholly-owned Trusts of the Registrant)

     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 registrant's  knowledge,  in definitive proxy or information  statements
incorporated  by  reference in Part III of this Form 10-K or any  amendments  to
this Form 10-K. [ ]

     The aggregate  market value of the voting stock of the  registrant  held by
non-affiliates was $910.5 million as of March 1, 1999.

     As of March 1, 1999, 27,231,000 Shares of Common Stock, $1.00 par value, of
registrant  were  outstanding  exclusive  of shares held by  registrant  and its
subsidiaries.


                                       1
<PAGE>

                                      


                       DOCUMENTS INCORPORATED BY REFERENCE

     The  information  required by Part III is  incorporated  by reference  from
registrant's definitive proxy statement for its Annual Meeting to be held on May
25, 1999.  Registrant  intends to file the proxy  material,  which  involves the
election  of  directors,  not later  than 120 days after the close of its fiscal
year.

Table of Contents                                                          Page

Part I
Item 1:    Business                                                           3
               General                                                        3
               Workers Compensation                                           8
               Nonstandard Automobile                                         9
               Specialty Commercial                                          11
               Insurance Industry Characteristics                            15
Item 2:    Properties                                                        27
Item 3:    Legal Proceedings                                                 28
Item 4:    Submission of Matters to a Vote of Security Holders               28
               Information concerning Executive Officers of the Company      28
Part II
Item 5:    Market for Registrant's Common Equity and Related
               Stockholder Matters                                           30
Item 6:    Selected Financial Data                                           31
Item 7:    Management's Discussion and Analysis of Financial
               Condition and Results of Operations                           32
Item 7A:   Quantitative and Qualitative Disclosures About Market Risk        49
Item 8:    Financial Statements and Supplementary Data                       50
Item 9:    Changes in and Disagreements with Accountants on
               Accounting and Financial Disclosure                           85
Part III
Item 10:   Directors and Executive Officers of the Company                   85
Item 11:   Executive Compensation                                            85
Item 12:   Security Ownership of Certain Beneficial Owners
               and Management                                                85
Item 13:   Certain Relationships and Related Transactions                    85

Part IV
Item 14:   Exhibits, Financial Statement Schedules
               and Reports on Form 8-K                                       85

Signatures                                                                   91
Exhibit Index                                                                93



                                       2
<PAGE>






                           Forward-Looking Statements

     All statements  made in this Annual Report on Form 10-K that do not reflect
historical  information are  "forward-looking  statements" within the meaning of
the  Private  Securities  Litigation  Reform Act of 1995.  Such  forward-looking
statements involve known and unknown risks, uncertainties and other factors that
may cause the actual  results,  performance  or  achievements  of Orion  Capital
Corporation and its  consolidated  subsidiaries to be materially  different from
any future  results,  performance or  achievements,  expressed or implied by the
forward-looking statements. Such risks, uncertainties and other factors include,
among other things, (i) general economic and business conditions;  (ii) interest
rate  and  financial  market  changes;  (iii)  competition  and  the  regulatory
environment in which we operate;  (iv) claims  frequency;  (v) claims  severity;
(vi) medical cost  inflation;  (vii)  increases in the cost of property  repair;
(viii) the number of new and renewal policy  applications  submitted to us; (ix)
Year 2000  problems;  and (x) other factors over which the Company has little or
no control. The Company's  expectation is that its plan for Year 2000 Compliance
will be completed  on schedule  depends,  in large part,  on the  Company's  own
efforts and expenditures on hardware, software and systems, which is on schedule
as to those exposures which the Company has been able to identify. However, Year
2000 problems could also arise because of  unanticipated  non-compliance  on the
part  of  vendors,   agents,   customers  and  other  third  parties   including
governmental  entities.  Significant  Year 2000 problems  could  materially  and
adversely  affect  future  performance  and results of  operations.  The Company
disclaims  any  obligation  to update or to publicly  announce the impact of the
above  risks,   uncertainties   and  other  factors  or  any  revisions  to  any
forward-looking statements to reflect future events or developments.

                                     PART I
ITEM 1.  BUSINESS
                                     GENERAL

    
Our Operations

     Orion Capital  Corporation  ("Orion") is an insurance  holding company.  We
have the ability,  through our nineteen wholly-owned insurance subsidiaries,  to
write  almost  all types of  property  and  casualty  insurance  nationwide  and
throughout Canada. However, our operations are highly specialized.  We currently
only underwrite and sell  specialized  insurance  products and services  through
three  segments: Workers Compensation, Nonstandard Automobile  and   Specialty  
Commercial. 

     Over the past two years,  Orion has been  reshaping  its  business to focus
resources  in high  potential  lines of  business.  Business in Orion's  workers
compensation  segment  is  conducted  through EBI  Companies,  Inc., a specialty
monoline  workers  compensation  operation.  Orion has been reshaping EBI from a
regional to a national monoline workers compensation specialist.

     In Orion's nonstandard  personal  automobile  segment,  Orion increased its
ownership in Guaranty National Corporation  ("Guaranty National") to 81% in July
1996 and to 100 % in December  1997. In January 1998,  we  transformed  Guaranty
National into a focused personal nonstandard  automobile company by shifting the
commercial  lines business of Guaranty  National to a newly-formed  unit,  Orion
Specialty Group,  Inc. At that same time, we also shifted the Company's  program
business from  Connecticut  Specialty  Insurance  Group,  Inc., to the new Orion
Specialty unit and began integrating and refocusing the two operations. Guaranty
National was recently renamed OrionAuto,  Inc. We added scale to our nonstandard
automobile  operation by acquiring two businesses,  Unisun Insurance  Company in
December 1997 and portions of Strickland Insurance Group in April 1998 expanding
our geographic focus to 35 states.

     During the third  quarter of 1998,  we  accelerated  the  reshaping  in our
specialty  commercial  segment.  This segment  includes  DPIC  Companies,  Inc.,
Orion's  professional  liability business,  Wm. H. McGee & Co., Inc., the marine
business,  and Orion  Specialty,  which includes  ARTIS,  our  alternative  risk
business  formed  in  June  1997,  Orion  Financial  (formerly  Intercon),   our
collateral  protection  business and the commercial lines business from Guaranty
National and Connecticut Specialty. In July 1998, we added a specialty insurance
company  serving the grocery and food  services  industry  with the  purchase of
Grocers  Insurance Group. We sold a unit of Orion Specialty,  Colorado  Casualty
Insurance  Company,  in September 1998.   Additionally,  we took steps to exit a
block  of  commercial  automobile  and  transportation  business,   representing
approximately $100 million in net written premiums,  that is highly price-driven
and  performing  poorly.  Orion will  continue its  reshaping of this segment in
1999. As part of that effort, we will exit the marine segment by selling our 26%
interest in Intercargo Corporation and Wm. H. McGee & Co., Inc.

                                       3
<PAGE>

     In November 1996, we exited the assumed  reinsurance  business when we sold
the ongoing operations of our subsidiary, SecurityRe Companies, Inc. As a result
of the sale,  SecurityRe ceased actively writing business and became an inactive
company. The capacity we have developed to handle the run-off of SecurityRe will
support our  administration of run-off business which results from the reshaping
of our specialty commercial segment.

     We own insurance  companies,  as well as brokerage  companies and insurance
management  and service  companies.  Those  companies  have licenses to transact
business nationwide and in all Canadian provinces. In general we do not sell our
insurance  products directly to our policyholders.  We obtain  substantially all
our  business  through  independent   insurance  agents  and  brokers.  We  have
approximately  4,100 employees.  Substantially  all of our employees work in our
insurance  or  insurance-related  operations.  The Company is not a party to any
collective   bargaining  agreements  and  believes  its  relationship  with  its
employees is good.

     Orion  Capital  Corporation  was  incorporated  in the State of Delaware in
1960, and its wholly-owned insurance subsidiaries are incorporated in the States
of California,  Connecticut,  Colorado, North Carolina,  Oklahoma, Oregon, South
Carolina,  Texas and Wisconsin. Our principal executive offices are located at 9
Farm Springs Road,  Farmington,  Connecticut 06032 and the telephone numbers are
(860) 674-6600 and (800) 243-7060.  Information  about Orion is available on the
Internet at www.orioncapital.com.

     In the  following  pages  of this  report,  Orion  Capital  Corporation  is
referred  to as  "Orion"  or the  "parent  corporation,"  while  Orion  and  its
consolidated subsidiaries are collectively referred to as the "Company."

ORION CAPITAL CORPORATION - CAPITAL STRUCTURE

     In July 1997, to increase the trading  liquidity and  affordability  of our
common  stock,  we declared a 2-for-1  stock  split.  At  December  31, 1998 the
securities that Orion (or its wholly-owned Trusts) had outstanding were:

  - 27,170,000 shares of Common Stock;

  - $110 million face amount of 9.125% Senior Notes, due September 1, 2002;

  - $100 million face amount of 7.25% Senior Notes, due July 15, 2005;

  - $125 million of 8.73% Trust Preferred Capital Securities, due January 1,
    2037; and

  - $125 million of 7.701% Trust  Preferred  Capital  Securities due April
    15, 2028.

     On January 13, 1997, Orion issued $125 million of 8.73% Junior Subordinated
Deferrable  Interest  Debentures,  due January 1, 2037, to Orion Capital Trust I
("Trust I"), a Delaware  statutory  business  trust we  sponsored.  Trust I then
simultaneously sold, in a private placement, $125 million of the Trust I's 8.73%
Preferred  Capital  Securities,  which have  substantially the same terms as the
8.73%  Debentures.  The proceeds from the sale of the  securities  were used, in
part,  to purchase  Guaranty  National in December  1997.  The  securities  were
registered with the Securities and Exchange Commission in April 1997.

                                       4
<PAGE>

     On  February  2,  1998,  similar  to the  prior  year's  issuance  of trust
preferred  securities,  Orion issued $125 million of 7.701% Junior  Subordinated
Deferrable  Interest  Debentures,  due April 15, 2028, to Orion Capital Trust II
("Trust II"), a Delaware  statutory  business trust we sponsored.  Trust II then
simultaneously  sold $125  million of the Trust II's  7.701%  Preferred  Capital
Securities,  which have  substantially the same terms as the 7.701%  Debentures.
Approximately $100 million of the net proceeds from the sale were used to retire
the bank indebtedness of Guaranty National.  The securities were registered with
the Securities and Exchange Commission in June 1998.

     While the two trust  preferred  issues have  complicated  structures,  they
offer us advantages  of preferred  stock with the tax  deductibility  feature of
debt. The securities  provide a low after-tax cost of financing for our business
growth. See Note 9 to the Company's consolidated financial statements.

     On July 8, 1998 Orion  entered  into a five year  credit  agreement  with a
group of banks which  provides for unsecured  borrowings up to $150 million.  We
intend to use the  credit  facility  for  general  corporate  purposes  that may
include acquisitions.  Borrowings  outstanding under the credit agreement are $8
million at 1998 year end and accrue  interest  equal to LIBOR (London  Interbank
Offered  Rate)  plus a margin  based  upon  Orion's  credit  rating.  The credit
agreement requires the Company to maintain certain covenants including financial
ratios.

SEGMENT REPORTING

     The Securities and Exchange  Commission  requires  registered  companies to
report their results in segments by type of business, geographic distribution or
other meaningful breakdown.  During the fourth quarter of 1998, we adopted a new
accounting  standard on segment  reporting.  The standard  requires  that public
companies  disclose segment  information  based on how management  organizes the
segments of the enterprise to make operating  decisions and assess  performance.
Our insurance operations are divided into three segments.  See Notes 1 and 17 to
the Company's consolidated financial statements. Our segments are as follows:

     - Workers  Compensation  - this segment  includes the workers  compensation
     insurance products and services sold by EBI Companies, Inc.

     - Nonstandard Automobile - this segment specializes in personal nonstandard
     automobile insurance sold by OrionAuto (formerly named Guaranty National).

     - Specialty  Commercial - as of 1998 year end, this segment markets various
     specialty commercial products and services including professional liability
     insurance through DPIC Companies,  Inc.; client-focused specialty insurance
     programs through Orion Specialty;  underwriting  management specializing in
     ocean marine,  inland marine and commercial  property insurance through Wm.
     H.  McGee  & Co,  Inc.;  insurance  for  international  trade  through  the
     Company's  26% interest in  Intercargo  Corporation;  and also includes the
     run-off operations of our assumed reinsurance business,  SecurityRe,  which
     was sold in late  1996.  The  Company  expects  to close its sale of Wm. H.
     McGee and its 26%  interest in  Intercargo  Corporation  ("Intercargo")  in
     1999.

     

                                       5
<PAGE>

     For purposes herein,  historical statements and transactions related to the
former Guaranty  National (the commercial lines and personal lines company) will
be referred to as "Guaranty  National"  whereas the presently  existing personal
lines only company will be referred to as "OrionAuto."

Net Earnings

Our net  earnings  and per  share  amounts  for the past  three  years,  were as
follows:

(In millions, except per share amounts)     1998      1997     1996
- --------------------------------------------------------------------

Net earnings                             $  102.8  $  115.8  $  86.6
Net earnings per basic share             $   3.78  $   4.24  $  3.16
Net earning per diluted share            $   3.69  $   4.15  $  3.12
Weighted average shares outstanding          27.2      27.3     27.4
Weighted average shares and diluted
   equivalent outstanding                    27.8      27.9     27.8


     Earnings per share has been calculated based upon a new accounting standard
adopted in 1997.  Additionally,  the 1996 shares and per share amounts have been
restated for the 2-for-1 stock split issued on July 7, 1997.

     The  following  tables  present  condensed  financial  information  showing
revenues,  pre-tax  earnings and other financial data and ratios of our segments
for each of the three years in the period ended December 31, 1998.  Identifiable
assets,  by  segment,  are  included  in Note 17 to the  Company's  consolidated
financial statements.


(In millions)                                      1998       1997       1996
- -----------------------------------------------------------------------------
REVENUES:
   Workers Compensation ....................  $   484.7  $   418.0  $   402.0
   Specialty Commercial ....................      782.9      812.1      804.8
   Nonstandard Automobile ..................      441.5      349.7      283.5
   Other ...................................        7.6       10.8        3.2
                                              ---------  ---------  ---------
     Consolidated .........................   $ 1,716.7  $ 1,590.6  $ 1,493.5
                                              =========  =========  =========   
EARNINGS:
   Workers Compensation ....................  $    86.2  $    86.8  $    68.4
   Specialty Commercial ....................       54.2       65.3       56.5
   Nonstandard Automobile ..................       37.1       40.7       23.3
                                              ---------  ---------  ---------   
Total property and casualty operations            177.5      192.8      148.2
   Other ...................................      (20.8)     (16.6)     (20.9)
                                              ---------  ---------  ---------   
                                                  156.7      176.2      127.3
   Federal income taxes ....................      (41.1)     (46.5)     (32.0)
   Minority interest expense ...............      (12.8)     (13.9)      (8.7)
                                              ---------  ---------  ---------   
Net earnings ...............................  $   102.8  $   115.8  $    86.6
                                              =========  =========  =========
                                                                                
                                             6
<PAGE>






The following table sets forth certain insurance ratios for the past three years
for the Company:

                                                1998     1997     1996
- ----------------------------------------------------------------------
Loss and loss adjustment expenses
   to premiums earned                           67.9%    66.7%    67.9%
Policy acquisition and other insurance
   expenses to premiums earned                  31.0%    31.2%    30.1%
                                               -----    -----    -----
      Total before policyholders' dividends     98.9%    97.9%    98.0%
Policyholders' dividends to premiums
   earned                                        1.6%     1.8%     1.8%
                                               -----    -----    -----
      Combined ratio                           100.5%    99.7%    99.8%
                                               =====    =====    =====

     One or more of Orion's  insurance  subsidiaries  are  licensed  to transact
business  in each  of the 50  states  of the  United  States,  the  District  of
Columbia,  Puerto Rico and all provinces of Canada. In 1998, approximately 13.9%
of  the  Company's   consolidated  direct  premiums  written  was  generated  in
California, 6.7% in South Carolina, 6.4% in both Pennsylvania and Texas, 5.5% in
North Carolina and 5.4% in New York. California premiums are primarily generated
from  nonstandard  personal  automobile  coverages  written by  OrionAuto.  Also
significant  in California is architects  and engineers  professional  liability
insurance  issued by DPIC  Companies.  The increases in South Carolina and North
Carolina  premiums are from the  acquisitions in December 1997 and April 1998 of
two nonstandard personal automobile businesses.  The primary line of business in
Pennsylvania and Texas is workers compensation.  New York's primary line in 1998
was the ocean and inland marine business written by Wm. H. McGee.

     The following table shows the geographical  distribution of direct premiums
written by the Company for the years ended December 31:

<TABLE>
<CAPTION>
                              Geographical distribution of Direct Premiums Written
                              --------------------------------------------------------------
(In millions, except for %)        1998      %           1997      %           1996     %
- --------------------------------------------------------------------------------------------
States
<S>                          <C>           <C>     <C>           <C>     <C>           <C>  
California ...               $    259.1    13.9%   $    226.0    14.8%   $    172.0    12.0%
South Carolina                    125.6     6.7%         13.5     0.9%         12.7     0.9%
Pennsylvania .                    119.3     6.4%        116.7     7.7%        130.8     9.1%
Texas ........                    118.4     6.4%         85.3     5.6%         84.9     5.9%
North Carolina                    102.0     5.5%         25.7     1.7%         21.7     1.5%
New York .....                    101.0     5.4%         96.8     6.4%        106.1     7.4%
All Others (1)                  1,036.6    55.7%        957.3    62.9%        903.2    63.2%
                             ----------   -----    ----------   -----    ----------   ----- 
                             $  1,862.0   100.0%   $  1,521.3   100.0%   $  1,431.4   100.0%
                             ==========   =====    ==========   =====    ==========   ===== 
</TABLE>
                                                                              

(1) In 1998,  no other  single state or country,  other than the United  States,
accounted for more than 5% of total direct premiums written.

     For 1998,  29.5% of the  Company's  net  premiums  written was derived from
nonstandard personal automobile insurance;  28.9% came from workers compensation
insurance; 16.5% related to liability insurance other than automobile, primarily
professional   liability  insurance;   9.2%  came  from  commercial   automobile
insurance,  6.9% was from marine  insurance  coverages  and 5.1% for  commercial
multiple  peril  insurance.  No other line of business  contributed in excess of
5.0% to the 1998 net premiums written.


                                       7
<PAGE>

<TABLE>
<CAPTION>
     The  following  table shows the Company's  net premiums  written,  by major
statutory lines of business, for the years ended December 31:

                                                            Net Premiums Written
                                      -----------------------------------------------------------
(In millions, except for %)             1998      %           1997      %           1996      %
- -------------------------------------------------------------------------------------------------

<S>                               <C>           <C>     <C>           <C>     <C>           <C>  
Nonstandard personal automobile   $    452.4    29.5%   $    373.1    27.3%   $    307.5    23.0%
Workers compensation ..........        444.3    28.9%        380.8    27.8%        383.6    28.8%
Liability other than automobile        252.4    16.5%        250.0    18.3%        249.4    18.7%
Commercial automobile .........        140.7     9.2%        155.7    11.4%        147.3    11.0%
Marine ........................        105.3     6.9%         69.1     5.1%         67.6     5.1%
Commercial multiple peril .....         78.8     5.1%         65.8     4.8%         46.4     3.5%
All Others ....................         59.7     3.9%         72.6     5.3%        132.3     9.9%
                                  ----------   -----    ----------   -----    ----------   ----- 
                                  $  1,533.6   100.0%   $  1,367.1   100.0%   $  1,334.1   100.0%
                                  ==========   =====    ==========   =====    ==========   ===== 
</TABLE>
                                                                                
                              WORKERS COMPENSATION

     The Workers Compensation segment is comprised of the EBI Companies ("EBI"),
which provides workers compensation insurance,  and accident prevention and cost
containment services.

     A specialist in workers  compensation on a regional and national basis, EBI
continues to expand its market presence by bringing its distinctive  value-added
approach to new states and through a new customer focus in multi-state accounts.
EBI  operates on a  nationwide  basis  through 46 offices  located in 27 states.
Through the addition of alternative products and pricing approaches,  entry into
new states and  continued  emphasis  on its  value-added  services,  EBI expects
further to expand its  presence in the  workers  compensation  market.  It ranks
among the 15 largest  writers of workers  compensation  insurance  in the United
States  based on net  premiums  written  and has one of the  lowest  three  year
average loss ratios within this group. Its headquarters are in Itasca, Illinois,
a suburb of  Chicago.  Information  about EBI is  available  on the  Internet at
http://www.ebico.com.

     EBI's  competitive  edge  stems  from its  service-oriented  approach.  EBI
offices  are  staffed  with  underwriters,   marketing  representatives,   claim
representatives,   accident  prevention   consultants,   lawyers,   medical  and
rehabilitation experts and other technical and administrative personnel who work
in a  multidisciplinary  team  environment.  The team  approach  starts with the
underwriting process. EBI's method of underwriting is not merely to evaluate the
risk,  but also to assess the  likelihood of reducing  injury  through  accident
prevention  services.  Accident prevention and claims management  personnel,  as
well  as  underwriters,   have  direct  responsibility  for  account  selection,
underwriting and servicing each client.

     EBI teams work  directly  with the client and its employees to identify the
factors that affect their insurance costs,  and to provide services  designed to
reduce the  frequency  and  severity  of  injuries.  EBI's  approach to accident
prevention   requires  insureds  to  establish  and  maintain  a  Zero  Accident
Culture(R)  (ZAC(R)),  designed to keep the work  environment free of accidents.
EBI manages worker injuries through claims personnel and  rehabilitation  nurses
to minimize the employee's disability and related medical costs.

     With a desire to influence the work place  environment to reduce losses and
long-term   insurance  costs,  EBI's  marketing  targets  businesses  where  its
ZAC(R)philosophy and service-oriented approach can have the greatest impact. EBI
concentrates  its  efforts  on  businesses  in  selected  industries,  including
manufacturing, healthcare, hospitality, school districts and service industries.
EBI's  geographic  expansion  and  growth  in  recent  years has given it a much
broader base of  operations.  Today,  EBI is  recognized  as a national  workers
compensation niche insurance carrier.

                                       8
<PAGE>

     As EBI  has  continued  to  grow,  it  has  refined  its  agency  force  by
strengthening  relationships with large,  regional and national insurance agents
and brokers.  Approximately 1,100 independent agents and brokers produced all of
the direct  business  written in 1998 by EBI.  These agents and brokers  receive
commissions  on the sale of  insurance.  No single  independent  agent or broker
contributed more than 10% of this segment's net written premiums.

     EBI has recorded  profitable  underwriting  results for the past five years
which has led it to  continue  its plan of  geographic  expansion.  In 1998,  it
expanded  into  three  new  states.  Expansion  opportunities  now also  include
multi-state clients. EBI has been able to gain a strong reputation for service.

     Among the alternative  products EBI offers is workers  compensation  excess
coverage  and  an  accompanying  self-insured   administration  program  and  an
integrated employee benefit program. These products and services are designed to
capitalize on EBI's expertise in traditional workers  compensation.  EBI applies
those skills to writing  workers  compensation  for larger  accounts and clients
desiring large deductibles.

     Description  of  Workers  Compensation  Insurance:  A workers  compensation
policy obligates an insurance  company to pay all disability,  medical and other
benefits for injured  workers as may be required by applicable  state laws.  The
insurance  policies  currently  written  by  EBI  provide  workers  compensation
coverage  with  limits  of  liability  set by the  provisions  of state  workers
compensation  laws. The benefits provided by these laws vary with the nature and
severity of the injury or disease,  as well as with the wage level,  occupation,
and age of the  employee.  Employers'  liability  coverage  is also  provided to
employers  who  may be  subject  to  claims  for  damages  (other  than  workers
compensation benefits) due to an injury to a worker.

     The amount of workers  compensation  premiums earned is directly  dependent
upon wage levels,  the number of  employees on the payroll of each  policyholder
and the job  classifications  of those  employees.  Premium  rates  are  revised
annually  in most  states  in which  EBI does  business.  EBI uses the rates and
rating  plans  filed  in the  states  where  it  does  business.  See  "Industry
Characteristics - Rates."

                             NONSTANDARD AUTOMOBILE

     The nonstandard  automobile segment consists of OrionAuto,  which is one of
the leading national writers of nonstandard  personal automobile  insurance.  In
December 1997, the Company purchased the remaining interest in Guaranty National
that it did not  already  own, in part to provide a more  appropriate  ownership
structure  to continue  the  Company's  expansion  in the  nonstandard  personal
automobile  insurance business.  Immediately  following the purchase of Guaranty
National,   in  January  1998,  the  Company  consolidated  Guaranty  National's
commercial insurance operations to its newly-formed unit, Orion Specialty.  This
action  transformed  Guaranty  National  into  a  focused  nonstandard  personal
automobile insurance company.  Guaranty National was recently renamed OrionAuto,
Inc.

                                       9
<PAGE>

     In December 1997, the Company purchased Unisun Insurance Company ("Unisun")
from  Michigan  Mutual  Insurance  Company for $26.2  million in cash  including
acquisition  expenses.  Unisun is the  largest  servicing  carrier for the state
automobile  insurance  facility  in  South  Carolina  and also  writes  personal
automobile insurance in the States of Alabama, Georgia and North Carolina. Total
net  premiums  written  by  Unisun  for 1997  were  approximately  $20  million.
Effective  March 1,  1999  the  State of South  Carolina  will  transition  to a
voluntary market  environment that will provide  OrionAuto with further business
opportunities in this market.

     In April 1998, the Company  acquired the  nonstandard  personal  automobile
insurance   business  of  North   Carolina-based   Strickland   Insurance  Group
("Strickland")  for  $44.1  million  in  cash  including  acquisition  expenses.
Strickland is the second largest  automobile  insurance writer in North Carolina
and also writes personal automobile  insurance in Florida.  In 1997,  Strickland
reported approximately $99 million of personal automobile gross premiums written
and $46 million of net premiums written.

     OrionAuto  focuses its operations on the nonstandard  markets.  Nonstandard
personal  automobile  insurance  represents  insurance  (i) for drivers  usually
unacceptable  to other  insurers for, among other  reasons,  adverse  driving or
accident history, age or vehicle type, or (ii) for customers who can only afford
a low down payment or are transitioning  from an uninsured to an insured status.
Nonstandard  risks  generally  involve a potential  for poor  claims  experience
because of increased risk exposure and require specialized underwriting,  claims
management and other skills and experience. OrionAuto's loss exposure is limited
by the fact that its insureds typically purchase low liability limits,  often at
a  state's  statutory  minimum.  The  nonstandard  insurance  industry  is  also
characterized by the insurer's  ability to minimize its exposure to unprofitable
business  by  effecting  timely  changes  in premium  rates and policy  terms in
response to changing loss and other experiences. This insurance coverage is sold
primarily in the State of California,  the Rocky Mountain and Pacific  Northwest
regions,  and the  Southeastern  United  States.  OrionAuto  sells its insurance
through approximately 12,000 independent agents located in 35 states.

     Overall,  OrionAuto  seeks to  distinguish  itself from its  competitors by
providing a superior,  highly  automated and responsive  level of service to its
agents and insureds.  In addition to high quality  service,  OrionAuto  provides
ease of payment for insureds through low monthly installments.

     In underwriting  nonstandard automobile risks, OrionAuto sets premium rates
which are substantially  higher than standard rates. Policy coverage periods are
generally  one or six months on personal  automobile  policies.  The business of
OrionAuto  is not  materially  dependent  upon  any  single  customer,  group of
customers, or group of agents.

     Customer  service and policy  processing  operations are a critical part of
OrionAuto. Offices are currently located in Phoenix Arizona; Irvine, California;
Pleasant Hill, California;  Englewood,  Colorado; Freeport, Illinois; Goldsboro,
North Carolina;  High Point, North Carolina;  Salem, Oregon;  Charleston,  South
Carolina;  Salt Lake City; Utah and Madison,  Wisconsin.  Multiple  locations in
multiple time zones  contribute  to efficient  volume  routing.  In the customer
service area, use of the Interactive  Voice Response  system permits  efficient,
automated answering of routine agent and customer questions.

                                       10
<PAGE>
                              SPECIALTY COMMERCIAL

     The  Company's   Specialty   Commercial  segment   concentrates  in  highly
specialized,  client-focused  lines of business  in the  property  and  casualty
insurance field. As of 1998 year end, the Specialty  Commercial segment marketed
various  specialty  commercial  products  and  services  including  professional
liability insurance through DPIC Companies;  client-focused  specialty insurance
programs through Orion Specialty;  underwriting management specializing in ocean
marine,  inland marine and commercial  property  insurance through Wm. H. McGee;
insurance  for  international  trade  through  the  Company's  26%  interest  in
Intercargo  Corporation;  and  also  includes  the  run-off  operations  of  the
Company's assumed reinsurance business, SecurityRe, which was sold in late 1996.
In December 1998, Intercargo announced an agreement of merger pursuant to which,
when  consummated,  the  Company  would  receive  $22.8  million in cash for its
interest in Intercargo. On March 11, 1999 the Company announced the signing of a
definitive  agreement  to sell Wm.  H.  McGee & Co.,  Inc.  Both the sale of our
interest in Intercargo and of McGee are a part of Orion's  continued  sharpening
of the Company's focus on profitable lines of business.

                                       11
<PAGE>

DPIC

     DPIC  Companies,  Inc.  ("DPIC"  or  the  "DPIC  Companies"),  through  the
Company's insurance company affiliates,  writes professional liability insurance
for  its  niche  markets:  architects,  engineers,   environmental  consultants,
accountants and lawyers.  It is the largest  underwriter of architect,  engineer
and  environmental  consultants  in North  America.  DPIC  operates  in  offices
throughout  the United  States and  Canada.  It is  headquartered  in  Monterey,
California.   Information   about  DPIC  can  be  found  on  the   Internet   at
http://www.dpic.com.

     DPIC's  operations  are  organized to be directly  aligned with its various
client  markets,  both  geographically  and by profession.  Since its inception,
DPIC's claims operations have been set up in strategic  geographical  locations.
In July 1997, DPIC's underwriting operations were decentralized, linking up with
its major regional  claims  offices to serve clients and agency  representatives
more  efficiently  and  effectively.  DPIC  underwriting/claims  offices  are in
Newport Beach,  California;  San  Francisco,  California;  Englewood,  Colorado;
Norcross,  Georgia; Itasca,  Illinois;  Clifton, New Jersey; New York, New York;
and Toronto,  Ontario;  DPIC claims  offices can also be found in and  Montreal,
Quebec.  Satellite  claims  offices are located in Calgary,  Alberta and Dallas,
Texas.

     Professional  liability  insurance covers liability  arising out of alleged
negligent  performance  of  professional   services.   Underwriting  and  claims
management  require a high  level of  knowledge  and  expertise.  To limit  risk
exposure,  DPIC's specialized  underwriters  evaluate a great number of factors,
including the experience of an applicant firm's professional personnel, the loss
history of the firm, the employees  covered,  the type of work performed and the
firm's utilization of loss prevention measures. DPIC actively rewards firms that
participate in loss prevention education,  risk management and business practice
improvement  programs.  It  offers  a  series  of  client-focused   professional
liability  education  programs and provides  financial  incentives for resolving
disputes through mediation.

     The professional  liability  coverage offered by DPIC is on a "claims-made"
policy form,  a form that  generally  insures only those claims  reported by the
insured during the policy term. With some exceptions in Canada,  DPIC's policies
cap defense  costs,  primarily  legal fees,  within the insureds  stated  policy
limits. This has resulted in a favorable impact in controlling legal costs.

     DPIC's  specialized claims staff stresses early intervention in disputes to
avoid litigation.  DPIC has pioneered the use of alternative  dispute resolution
("ADR"),  mediation in  particular,  to resolve  disputes  promptly.  Because of
mediation's  proven  success in  reducing  the costs of claims in terms of time,
money,  and  relationships - over 25% of DPIC's claim files are resolved through
this  technique.  These  initiatives  have  had a  favorable  impact  on  DPIC's
operating results.

     DPIC  markets its products  through 65  specialized  agencies,  each highly
knowledgeable  about loss  prevention and risk  management  for the  professions
served.  The agents are active in continuing  education  programs,  sponsored by
DPIC,  and in their  professional  association,  Professional  Liability  Agents
Network, and participate  extensively in their clients' professional  societies.
Exclusive  territory  assignments  and  extensive  support  from  DPIC lead to a
focused  commitment  to meet  the  insurance  and loss  prevention  needs of the
professions served.

Orion Specialty

     Upon  completion  of the December  1997 merger of Guaranty  National into a
wholly-owned  subsidiary of the Company,  the Company formed a new business unit
in January 1998,  Orion  Specialty  Group,  Inc.  Orion  Specialty  consolidates
Connecticut  Specialty  Insurance  Group,  Inc., the Company's  program business
unit,  and the  commercial  lines  business  of  Guaranty  National.  With  this
consolidation,  Orion  Specialty  began  refocusing  its  business mix to fewer,
narrower  customer segments  targeting  distinct client groups in the commercial
service,  trade and financial  services  industries,  as well in the alternative
risk sector.  Orion Specialty uses three  underwriting and  distribution  models
that enable it to deliver a spectrum of insurance  products and services to meet
the particular needs of these targeted groups.

                                       12
<PAGE>

     Segments  of the  business  initially  combined  under the Orion  Specialty
umbrella were heavily  exposed to commodity  pricing  pressures,  especially the
commercial  automobile and transportation area. Orion Specialty had been writing
nearly 30 classes of such  business  and, as a part of its  refocusing  efforts,
actively  worked to reduce the amount of this business.  In the third quarter of
1998, the Company  accelerated  this  realignment,  resulting in the decision to
exit unprofitable business totaling approximately $100 million in annualized net
written  premiums.  The third  quarter  action  also  included  a  reduction  of
approximately  90 employees  whose  duties were  related to the  business  being
exited. At the same time, the Company sold Colorado Casualty  Insurance Company,
which while  profitable  wrote  approximately  $55 million in annual net premium
consisting  largely  of  standard  commercial  business  that  did  not  fit the
Company's  specialization  strategy. The Company will continue in 1999 to assess
Orion Specialty's remaining programs.

The three  underwriting  and  distribution  models  used by Orion  Specialty  to
deliver a spectrum of insurance products are as follows:

     - Property & Casualty  Division ("P&C  Division")  with offices  located in
     Farmington,   Connecticut,   Englewood,   Colorado  and  Portland,  Oregon;
     -Alternative  Risk  Transfer  Insurance  Strategies  ("ARTIS")  located  in
     Windsor,  Connecticut; and 
     - Financial Services Division located in Dallas, Texas.

P&C DIVISION

     Orion  Specialty's P&C Division tailors  coverage  packages to the needs of
specific  classes of insureds.  By  structuring  programs to group insureds with
common  exposures (e.g.,  hairdressers,  travel agents,  etc.),  Orion Specialty
delivers  effective and efficient  risk transfer and  management to its targeted
client groups.  It operates  through general agents and program  administrators.
The Division  administers the operation of approximately 15 specialized programs
with emphasis in professional services and trade industries.

     In addition,  the P&C Division  provides  agents with binding  authority in
selected  "Premier  Product"  lines.  These products appeal to a broader base of
customers  and are  generally  offered  on a  mono-line  basis.  These  lines of
business include general liability, property, professional liability, commercial
auto, and umbrella coverages.

     A key aspect to the business of the P&C Division is the strategic alliances
it has formed with what it believes are  knowledgeable and well respected agents
in the  specialty  insurance  field.  Each of its  general  agents has  superior
knowledge of its markets and has earned  customer  loyalty by providing  quality
services and support.

     In July 1998, the Company  purchased Grocers Insurance Group ("Grocers") an
Oregon-based  specialty  insurance  holding company serving the grocery and food
service  industry.  The  purchase  price was  $36.7  million  in cash  including
acquisition expenses. In 1997, Grocers reported approximately $23 million of net
premiums  written,   principally   general   liability,   property  and  workers
compensation  with the majority of its volume  concentrated in the  Northwestern
states.  Grocers is  headquartered  in Portland,  Oregon and operates offices in
Woodland, California;  Medford, Oregon; Brentwood, Tennessee; and North Richland
Hills,  Texas.  Approximately  14  independent  agents  and 17  contract  agents
produced the direct business written by Grocers in 1998.

                                       13
<PAGE>

ARTIS

     ARTIS,  offers an unbundled  alternative market approach to allow insureds,
producers  and  sponsoring   associations  and  groups  to  participate  in  the
underwriting  and risk  assumption  of their  insurance  programs.  ARTIS custom
designs  its  alternative  risk  programs  for  groups  and  individual  clients
utilizing  traditional captives,  agency-owned-captives,  member-owned-captives,
rent-a-captives,    joint-owned-captives,    self-insured   retentions,    large
deductibles,   portfolio  transfers  and  finite   reinsurance.   While  workers
compensation  is the  largest  component  of its  business,  ARTIS  also  offers
coverage in general liability,  automobile liability,  property,  inland marine,
surety and professional liability lines of business.

FINANCIAL SERVICES DIVISION

     Orion Specialty's Financial Services Division offers products and coverages
to credit unions,  banks, leasing companies,  finance companies,  and automobile
and equipment  dealerships  strictly through general agents.  Insurance programs
offered by the Financial Services Division are collateral  protection,  mortgage
security, lenders' comprehensive single interest,  creditors' installment sales,
inland marine, credit fire, guaranteed auto protection and flood. The largest of
the  products  offered,  collateral  protection  insurance,   primarily  insures
automobiles  pledged  as  security  for loans for  which  the  borrower  has not
produced  evidence of physical  damage  coverage as required by the lender.  The
Financial  Services Division  currently  markets its products in 50 states,  the
District  of Columbia  and  Commonwealth  of Puerto Rico  through 60 general and
retail agents.

McGee

     Wm. H. McGee & Co., Inc. ("McGee") is a leading ocean cargo,  inland marine
and related commercial  property insurance  underwriter and has been in business
for over 110 years.  Security  Insurance  Company of  Hartford  ("Security"),  a
subsidiary  of the  Company,  has been  represented  by McGee since 1894.  McGee
provides all related services in connection with this business, including policy
issuance,  claim  settlement,  accounting and placement of reinsurance.  McGee's
operations are conducted in the United States,  through its  headquarters in New
York City and 20 branch offices  throughout  the country.  Activities in Canada,
Bermuda  and Puerto Rico are  managed by McGee's  subsidiaries  located in those
jurisdictions and they each perform substantially similar services.

     In the United  States,  McGee ranks among the top 10 writers of ocean cargo
insurance  and among the 20 largest  writers of inland marine  insurance.  Ocean
cargo  insurance  covers  cargo  against  the  perils of the sea and is  usually
broadened  to include  loss or damage to the goods  while in transit  until they
arrive at the  destination  specified  in the policy.  Inland  marine  insurance
covers  property  while  being  transported,  property  of a movable  nature and
property  instrumental to transportation or communication.  Some common examples
of property covered by inland marine insurance are cargo being shipped by train,
truck or airplane;  mobile equipment;  bridges and tunnels; radio and television
transmitting  equipment;  personal jewelry and furs; art collections;  livestock
and medical equipment.

     Each insurer  represented by McGee participates in either the United States
or  Canadian  Inter-Office  Reinsurance  Agreement  (the "McGee  Pools").  It is
through  these  underwriting  pooling  agreements  that  premiums  and  risk are
allocated among the various participating  insurers.  The insurers participating
in the McGee Pools and the percentage  allocated to each insurer is reviewed and
revised  annually.  Security is a member and clearing company in both the United
States and Canadian pools. For 1998, McGee underwrote approximately $198 million
of gross  premiums on behalf of the insurers  participating  in the McGee Pools.
The Company's  participation in the United States pool was 71.5% in 1998, 52% in
1997, and 37% in 1996.  Participation  in the Canadian pool was 72% in 1998, 61%
in 1997, and 49% in 1996.

                                       14
<PAGE>

     McGee, as an underwriting  manager, does not directly solicit business from
insureds  but instead  relies on a  production  force  consisting  of  insurance
brokers and agents appointed to represent the portion of the insurers'  business
which McGee manages.  McGee is  compensated  for its services by the insurers it
represents  based upon a combination  of factors,  including a percentage of the
premiums  written,  the profitability of the business written and the management
services provided.

     On March 11,  1999,  the  Company  announced  the  signing of a  definitive
agreement  to sell McGee.  The  transaction  is expected to be complete by April
1999, subject to regulatory approvals and other closing conditions.

INTERCARGO CORPORATION

     The Specialty  Commercial  segment also includes the Company's 26% interest
in Intercargo,  a publicly traded insurance  holding company whose  subsidiaries
specialize in international  trade and transportation  coverages.  Its principal
product lines are United States customs bonds and marine cargo insurance sold to
importers and exporters  through customs brokers and other service firms engaged
in the international  shipment of goods.  Intercargo  operates as an independent
entity and a pro rata share of any profit or loss is reflected in the  Company's
consolidated  financial  statements,  based on the Company's  equity interest in
Intercargo.  In December  1998,  the Company  agreed to sell its  investment  in
Intercargo  for $22.8  million  in cash  pursuant  to terms of a merger  between
Intercargo  and X. L. America,  Inc., a subsidiary of EXEL Limited.  The sale is
expected to be complete late in the first quarter or early in the second quarter
of 1999, subject to regulatory approval.

SECURITYRE

     In November 1996, the Company exited the assumed  reinsurance  business and
sold for cash the ongoing  business of its  subsidiary,  SecurityRe.  SecurityRe
primarily  underwrote a diverse  book of casualty  business,  using  reinsurance
intermediaries,  with exposures  largely  concentrated  in the domestic  market.
SecurityRe's  premiums had been  principally  concentrated in the treaty segment
reinsuring  small-to-medium-sized  regional and  specialty  companies in various
lines of business (primarily automobile and commercial  coverages).  Facultative
coverage  was  provided  on an excess of loss basis for  casualty  and  property
exposures.   Generally,  the  largest  net  amount  insured  by  SecurityRe  was
approximately  $1  million.  As a result  of the sale,  SecurityRe  discontinued
writing business.  The Company kept the reserves with respect to the outstanding
business and will  continue to manage the  settlement  of claims  arising out of
that business.

                             

                       INSURANCE INDUSTRY CHARACTERISTICS

LOSS RESERVES

     The Company establishes  reserve liabilities for reported losses,  incurred
but not  reported  ("IBNR")  losses,  and claim  settlement  and  administration
expenses.  Reserves  for  reported  losses  and  loss  adjustment  expenses  are
estimates  of the  ultimate  costs of claims  reported  to the  Company  but not
settled.  IBNR loss  reserves  are  estimates  for both  unreported  claims  and
additional development of previously reported claims.  Reserves are based on the
circumstances  surrounding each claim, the Company's historical  experience with
losses arising from claims both reported and not yet reported and the particular
experience  associated  with the  line of  business  and type of risk  involved.
Consideration is also given to expected  changes in costs for property,  repairs
to property,  benefit changes for injured workers,  medical care, and litigation
and other legal costs.  Reserve estimates are regularly reviewed and adjusted to
consider all pertinent information,  as it becomes available.  Such reevaluation
is a normal,  recurring activity that is inherent in the process of loss reserve
estimation.

     Several  methods are used for reviewing loss  reserves,  including paid and
incurred loss  development,  and incurred  claim counts and average claim costs.
These methods can be subject to  variability  in loss reserve  estimation  for a
number of reasons,  including improved claims department  operating  procedures,
accelerated  claims settlement due to the use of alternate  dispute  resolution,
and expedited  resolution of civil suits in  litigation.  Other factors that are
analyzed and are considered in the determination of loss reserves  include:  (i)
claim emergence and settlement  patterns and changes in these patterns from year
to year, (ii) trends in the frequency and severity of paid and incurred  losses,
(iii)  changes in policy  limits  and  changes in  reinsurance  coverages,  (iv)
changes in the mix and classes of business,  and (v) changes in claims  handling
procedures.

     Management  revises its loss reserve  estimates as appropriate and believes
that the loss and loss adjustment  expense  reserves of the Company's  insurance
subsidiaries  make reasonable and sufficient  provision for the ultimate cost of
all losses and claims incurred. However, no assurances can be given that adverse
reserve development will not occur in the future.

ACCIDENT YEAR LOSS AND LOSS ADJUSTMENT EXPENSE ANALYSIS

     Accident year is a period of exposure.  It is used to  accumulate  loss and
loss  adjustment  experience  by the year in which an incident  giving rise to a
claim  occurs.  Accident  year  information  is used for loss  reserving  and in
establishing  premium  rates.  Each accident year loss  experience is updated in
subsequent  years until all losses and loss adjustment  expenses related to that
given  accident year have been settled.  Accident year loss ratio relates losses
associated with incidents giving rise to claims occuring during a given calendar
year to the premiums  earned during the same calendar year.  Presented below are
loss  reserve  development  tables for the five years  ended  December  31, 1998
prepared in an accident year format.


                                       15
<PAGE>


     For each accident year, the following table presents  premiums earned,  and
the provision for loss and loss adjustment  expenses as a percentage of premiums
earned (the "loss ratios") as  established in the initial  accident year and the
cumulative figures as of December 31, 1998:

                                                Loss and Loss Adjustment
                           Accident  Premiums      Expense Development
                                               ---------------------------
(In millions, except for %)  Year     Earned       Initial  Cumulative
- --------------------------------------------------------------------------

                             1994  $    691.2      69.6 %     69.0%
                             1995       749.0      66.8 %     66.8%
                             1996     1,300.8      67.2 %     68.1%
                             1997     1,357.7      66.0 %     67.9%
                             1998     1,503.0      65.6 %        -


     The table set forth below indicates  premiums  earned,  the cumulative loss
ratio for each accident  year, the ratio of policy  acquisition  costs and other
insurance  expenses  to  premiums  earned (the  "expense  ratio"),  the ratio of
policyholders'  dividends  to  premiums  earned  (the  "policyholders'  dividend
ratio") and the total of the ratios (the "combined ratio") at December 31, 1998:

 Accident   Premiums     Loss     Expense   Policyholders'  Combined
   Year      Earned     Ratio      Ratio    Dividend Ratio    Ratio
- --------------------------------------------------------------------------
(In millions, except for %)

1994       $    691.2     69.0%       27.0%       2.1%       98.1%
1995            749.0     66.8%       29.0%       2.9%       98.7%
1996          1,300.8     68.1%       30.1%       1.8%      100.0%
1997          1,357.7     67.9%       31.2%       1.8%      100.9%
1998          1,503.0     65.6%       31.0%       1.6%       98.2%


                                       16
<PAGE>


Calendar Year Loss Reserve Analysis

     An analysis of the Company's calendar year loss and loss adjustment expense
reserves, net of reinsurance,  for the most recent three years ended December 31
is presented in the following  table.  The 1996 current year provision  includes
favorable  loss  development  for  Guaranty  National  of $1.0  million and 1996
current year payments  include $144.8 million  attributable  to periods prior to
the  consolidation  of Guaranty  National's  results in the Company's  financial
statements.  The 1998  provision - prior year and payments - prior year includes
amounts related to Colorado Casualty Insurance Company,  which was sold in 1998,
of $1.1 million and $ 6.9 million, respectivley.

(In millions)                                1998          1997         1996
- ----------------------------------------------------------------------------

Beginning of year ..............       $  1,390.7    $  1,368.4   $    994.0
Effect of acquisitions and other             16.9           8.9        286.3
                                       ----------    ----------   ----------
                                          1,407.6       1,377.3      1,280.3
                                       ----------    ----------   ----------
Provision:
   Current year ................            986.6         896.3        874.1
   Prior year ..................             33.9           9.2          8.9
                                       ----------    ----------   ----------    
                                          1,020.5         905.5        883.0
                                       ----------    ----------   ----------    
Payments:
   Current year ................            450.3         370.9        499.2
   Prior year ..................            559.4         521.2        295.7
                                       ----------    ----------   ----------    
                                          1,009.7         892.1        794.9
                                       ----------    ----------   ----------    
End of year ....................       $  1,418.4    $  1,390.7   $  1,368.4
                                       ==========    ==========   ========== 
<TABLE>
<CAPTION>
     Cumulative  reserve  development for the Company's  wholly-owned  insurance
subsidiaries (including acquisitions from date of purchase and excluding amounts
related to a divestiture for all periods  presented) as of December 31, 1998 for
the calendar  years then ended from 1992 through 1998 is shown in the table that
follows:

(In millions)             1992       1993        1994         1995         1996         1997         1998
- ----------------------------------------------------------------------------------------------------------

<S>                  <C>        <C>         <C>         <C>          <C>          <C>          <C>       
Gross liability ..   $ 1,081.4  $ 1,140.4   $ 1,181.3   $  1,275.0   $  1,772.9   $  1,864.8   $  2,017.7
Reinsurance
   recoverable ...       335.1      309.6       289.8        281.0        415.2        491.0        599.3
                     ---------  ---------   ---------   ----------   ----------   ----------   ----------         
Net liability ....   $   746.3  $   830.8   $   891.5   $    994.0   $  1,357.7   $  1,373.8   $  1,418.4
                     =========  =========   =========   ==========   ==========   ==========   ==========
                                                                                            
Gross re-estimated
   liability .....   $ 1,177.1  $ 1,171.5   $ 1,219.5   $  1,302.0   $  1,816.0   $  1,905.9   $        -
Re-estimated                                                                                            
   recoverable ...       346.1      308.6       309.7        295.7        444.5        499.3            -
                     ---------  ---------   ---------   ----------   ----------   ----------   ----------   
Net re-estimated                                                                                        
   liability .....   $   831.0  $   862.9   $   909.8   $  1,006.3   $  1,371.5   $  1,406.6            -
                     =========  =========   =========   ==========   ==========   ==========   ==========  
Gross (deficiency)   $   (95.7) $   (31.1)   $  (38.2)  $    (27.0)    $  (43.1)  $     (41.1) $        -
  redundancy         =========  =========   =========   ==========   ==========   ==========   ==========  

</TABLE>

                                       17
<PAGE>


<TABLE>
<CAPTION>
Cumulative  reserve   development,   net  of  reinsurance,   for  the  Company's
wholly-owned  insurance  subsidiaries   (including  acquisitions  from  date  of
purchase  and  excluding   amounts  related  to a divestiture  for  all  periods
presented)  as of December 31, 1998 for the calendar  years 1988 through 1998 is
shown in the table that follows:

                                                                      December 31,
                           --------------------------------------------------------------------------------------------------------
(In millions)                   1988     1989     1990     1991     1992     1993     1994      1995     1996      1997      1998
- -----------------------------------------------------------------------------------------------------------------------------------

Net liability for unpaid
   loss and loss
<S>                         <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>       <C>       <C>       <C>      
   adjustment expenses ...  $  520.3 $  602.5 $  595.5 $  668.5 $  746.3 $  830.8 $  891.5 $   994.0 $ 1,357.7 $ 1,373.8 $ 1,418.4

Paid (cumulative) as of:
   One year later ........     236.7    281.2    261.5    240.3    249.6    303.3    263.3     295.7     516.7     552.5        --
   Two years later .......     403.1    438.3    408.6    378.5    429.5    445.4    434.7     495.6     800.9        --        --
   Three years later .....     488.4    526.2    493.2    484.3    514.2    543.7    553.4     607.7        --        --        --
   Four years later ......     544.4    581.9    567.1    540.3    577.5    625.7    622.2        --        --        --        --
   Five years later ......     582.5    633.4    605.0    580.1    634.2    668.5       --        --        --        --        --
   Six years later .......     624.4    660.6    629.7    625.0    663.2       --        --       --        --        --        --
   Seven years later .....     643.4    676.9    666.5    648.5       --       --        --       --        --        --        --
   Eight years later .....     653.8    706.7    690.9       --       --       --        --       --        --        --        --
   Nine years later ......     680.6    727.7       --       --       --       --        --       --        --        --        --
   Ten years later .......     698.6       --       --       --       --       --        --       --        --        --        --
                                                    
Net liability re-estimated
   as of:
   One year later ........     573.6    647.6    657.1    694.9    770.6    848.1    903.3   1,002.8   1,364.0   1,406.6        --
   Two years later .......     624.3    695.2    685.7    715.0    782.3    855.0    903.0   1,003.2   1,371.5       --         --
   Three years later .....     658.0    722.6    705.5    732.0    786.0    855.3    903.1   1,006.3        --       --         --
   Four years later ......     687.8    741.8    741.1    744.3    801.2    856.0    909.8        --        --       --         --
   Five years later ......     705.5    770.4    756.5    763.7    822.6    862.9       --        --        --       --         --
   Six years later .......     733.8    788.3    786.6    782.5    831.0       --       --        --        --       --         --
   Seven years later .....     747.5    812.4    802.7    793.4       --       --       --        --        --       --         --
   Eight years later .....     771.4    831.5    817.8       --       --       --       --        --        --       --         --
   Nine years later ......     794.7    843.5       --       --       --       --       --        --        --       --         --
   Ten years later .......     804.6       --       --       --       --       --       --        --        --       --         --
                                                                                                                                  
Net deficiency ...........    (284.3)  (241.0)  (222.3)  (124.9)   (84.7)   (32.1)   (18.3)     (12.3)   (13.8)    (32.8)       --  

</TABLE>



                                       18
<PAGE>


     The  preceding  loss reserve  development  tables  indicate  the  aggregate
year-end  liability for loss and loss adjustment  expenses,  net of reinsurance,
the cumulative  amounts paid attributable to those reserves through December 31,
1998,  the  re-estimate  of the  aggregate  liability  as of December 31 of each
subsequent  year  and the  cumulative  development  of  prior  years'  reserves.
Information is also provided on a gross basis for 1992 through 1998.  Consistent
with  industry  practice,  certain  claims  for long-  term  disability  workers
compensation benefits are carried at discounted values. At December 31, 1998 and
1997, long-term disability workers compensation loss reserves are carried in the
Company's  consolidated financial statements at $46.0 million and $52.9 million,
respectively, at net present value using a statutory interest rate of 3.5%.

     The Company's IBNR loss and loss adjustment expense reserves and other bulk
reserves for losses and loss adjustment  expenses for which claim files have not
been established,  net of reinsurance,  were $616.2 million,  $686.4 million and
$690.6 million as of December 31, 1998, 1997 and 1996, respectively.

     During  1998  and  1997,  the  Company   strengthened   loss  reserves  and
experienced  adverse  development for prior years' business of $33.9 million and
$9.2  million,   respectively.   For  1998,  adverse   development  for  reserve
strengthening  in  connection  with the  Orion  Specialty  realignment  of $17.0
million, various pools and associations of $6.9 million (other than from McGee),
the assumed reinsurance  business of $3.1 million,  and workers  compensation of
$8.7  million was partly  offset by  favorable  development  from other lines of
business of $1.8 million.  For 1997,  adverse  development for various pools and
associations  (other than McGee) of $11.4 million,  for the assumed  reinsurance
exited in 1996 of $12.2 million and certain  cancelled program business of $20.9
million was partly offset by favorable  development from workers compensation of
$34.3 million and other lines of business of $0.8 million.  In the third quarter
of 1998, the Company  completed an actuarial  study of the business being exited
in connection with Orion  Specialty's  realignment and strengthened  reserves by
$27.8 million  including $17.0 million related to 1997 and prior accident years.
Adverse development relating to the Company's pools and associations business is
based on their  experience,  which is generally  recorded as the  information is
reported to the Company and relates  primarily to  environmental  reserves.  The
adverse development from workers  compensation in 1998 primarily reflects upward
adjustments to 1997 and prior year initial  reserve  estimates based upon higher
current case reserves.  The adverse  development from cancelled programs in 1997
is  largely  due to an  ocean  marine  program  cancelled  in  that  year  which
experienced  high claim frequency and severity.  The favorable  development from
the workers  compensation  and other lines of business in 1997 was the result of
improvement from the application of loss prevention and loss control procedures.

     Loss reserve estimates are based on forecasts of the ultimate settlement of
claims and are  subject to  uncertainty  with  respect  to future  events.  Loss
reserve  amounts are based on  management's  informed  estimates and  judgments,
using data currently  available.  Reserve  amounts and the underlying  actuarial
factors and  assumptions  are  regularly  analyzed  and  adjusted to reflect new
information. Current operations are more focused on underwriting risks where the
Company has  specialized  knowledge and can provide  enhanced  service to reduce
loss  costs.  This  concentration,  and the  specialized  knowledge  and growing
experience in its selected  lines of business  arising from such  concentration,
have enabled the Company to implement  improvements in its claims administration
and underwriting procedures which have enhanced the Company's ability to analyze
data and project reserve trends.



                                       19
<PAGE>




     The  following  table  presents  the  differences  between  loss  and  loss
adjustment expense reserves reported in the consolidated financial statements in
accordance with generally accepted  accounting  principles  ("GAAP"),  and those
reported in the combined annual statement filed with state insurance departments
in accordance with statutory  accounting  practices  ("SAP") for the years ended
December 31:

(In millions)                                              1998          1997
- -------------------------------------------------------------------------------

Liability on SAP basis                             $    1,405.7  $    1,380.6
Estimated salvage and subrogation
   recoveries recorded on a cash basis for
   SAP and on an accrual basis for
   GAAP (related to acquisition of Unisun)                    -          (1.2)
Foreign subsidiary reserves                                12.7          11.3
                                                   ------------  ------------
Liability on GAAP basis, net of reinsurance             1,418.4       1,390.7
Reinsurance recoverables on GAAP reserves                 599.3         481.0
                                                   ------------  ------------

Liability on GAAP basis                            $    2,017.7  $    1,871.7
                                                   ============  ============


Investments

     The Company derives a significant  part of its income from its investments.
The investment  portfolio of the Company's  insurance  subsidiaries  must comply
with applicable insurance laws and regulations of the respective states in which
such  companies  are  domiciled  and other  jurisdictions  in which they conduct
business. Neither Orion nor any of its non-insurance subsidiaries is constrained
by investment restrictions set forth in state insurance laws.

     The Company maintains a diversified portfolio representing a broad spectrum
of  industries  and  types  of  securities.   The  Company   manages  its  total
investments,  so that at all times there are fixed  income  securities  that are
adequate  in  amount  and  duration  to meet the cash  requirements  of  current
operations and longer term liabilities,  as well as to meet insurance regulatory
requirements with respect to investments under specific state insurance laws. To
the  extent  that  there  are  funds  available  for  investment   beyond  these
requirements,  the  investment  objective  for such funds are to maximize  total
return within a prudent level of risk,  taking into account the potential impact
on the  volatility  of reported  earnings  and  reserves.  The  Company  adjusts
investment  risk to  offset  or  complement  insurance  risk  based  upon  total
corporate risk tolerance. The Company has investment guidelines for fixed income
and equity portfolios covering portfolio characteristics, permitted investments,
diversification and performance benchmarks.

     Approximately 59% of the Company's fixed maturity  portfolio is invested in
tax-advantaged  securities  at December  31,  1998.  Except for  investments  in
securities of the United  States  Government  and its agencies,  the Company had
investments in only one issuer (AAA rated fixed income securities totaling $26.7
million) that exceeded $25 million at December 31, 1998.

     The Company has the ability to hold its fixed maturity  investments to term
since its operating cash flow and its short-term  investment  portfolio  provide
the Company with  substantial  liquidity.  Fixed maturity  investments  that the
Company has the  positive  intent to hold to maturity  are recorded at amortized
cost. Fixed maturity  investments  which may be sold in response to, among other
things,  changes in interest rates,  prepayment risk, income tax strategies,  or
liquidity needs are classified as  available-for-sale  and are carried at market
value,  with  unrealized  gains and losses  reflected in  stockholders'  equity.
Equity  securities are stated at market value. Both the fixed maturities and the
equity  investments  consist  primarily of readily  marketable  securities.  See
"Market Risk of Financial Instruments" on page 47.

                                       20
<PAGE>

<TABLE>
<CAPTION>
     The following  table shows the  composition of the investment  portfolio of
the Company as of December  31, 1998 and 1997,  and the quality  ratings for the
Company's fixed maturity investments.  The investments shown below are listed at
their amortized cost, market and financial statement (book) values.

1998:                                              Market              Book 
(In millions, except for %)     Cost        %      Value       %       Value         %
- ----------------------------------------------------------------------------------------

Fixed Maturities:
<S>                          <C>          <C>    <C>          <C>   <C>            <C>  
   AAA ....................  $    697.1   29.0%  $    724.4   29.0% $      716.8   28.8%
   AA .....................       339.3   14.1%       361.1   14.5%        357.7   14.4%
   A ......................       215.6    9.0%       226.0    9.0%        224.1    9.0%
   BBB ....................       100.5    4.2%       102.4    4.1%        103.1    4.2%
   BB .....................        59.3    2.5%        60.6    2.4%         60.6    2.4%
   B and Below ............       120.5    5.0%       108.7    4.3%        108.8    4.4%
   Not Rated ..............        33.8    1.4%        39.4    1.6%         39.4    1.6%
                             ----------  -----   ----------  -----  ------------  -----                                            
      Sub-total ...........     1,566.1   65.2%     1,622.6   64.9%      1,610.5   64.8%
Equity Securities .........       469.4   19.6%       510.9   20.4%        510.9   20.5%
Other Long-Term Investments       116.2    4.8%       116.2    4.7%        116.2    4.7%
Short-Term Investments ....       248.7   10.4%       248.7   10.0%        248.7   10.0%
                             ----------  -----   ----------  -----  ------------  -----    
                             $  2,400.4  100.0%  $  2,498.4  100.0% $    2,486.3  100.0%
                             ==========  =====   ==========  =====  ============  ===== 
</TABLE>

<TABLE>
<CAPTION>                          
                                                                                    

1997:                                              Market              Book                    
(In millions, except for %)     Cost        %      Value       %       Value         %         
- ----------------------------------------------------------------------------------------

Fixed Maturities:
<S>                          <C>          <C>    <C>          <C>   <C>            <C>  
   AAA ....................  $    700.8   29.5%  $    730.6   28.7% $      725.6   28.7%
   AA .....................       417.0   17.5%       441.2   17.3%        437.6   17.3%
   A ......................       198.9    8.4%       212.2    8.3%        211.8    8.3%
   BBB ....................       147.4    6.2%       151.4    5.9%        150.9    5.9%
   BB .....................        73.4    3.1%        76.9    3.0%         76.8    3.0%
   B and Below ............       137.6    5.8%       145.7    5.7%        145.7    5.7%
   Not Rated ..............        33.1    1.3%        34.2    1.3%         34.2    1.3%
                             ----------  -----   ----------  -----  ------------  -----                                            
      Sub-total ...........     1,708.2   71.8%     1,792.2   70.2%      1,782.6   70.2%
Equity Securities .........       346.6   14.6%       438.5   17.2%        438.5   17.2%
Other Long-Term Investments        94.3    4.0%        94.3    3.7%         94.3    3.7%
Short-Term Investments ....       228.3    9.6%       228.3    8.9%        228.3    8.9%
                             ----------  -----   ----------  -----  ------------  -----                                             
                             $  2,377.4  100.0%  $  2,553.3  100.0% $    2,543.7  100.0%
                             ==========  =====   ==========  =====  ============  ===== 
</TABLE>

Investment  yields on the Company's average  investment  portfolio for the years
ended December 31 are as follows:
 
                                       1998           1997
- -----------------------------------------------------------
Yields on average investments:
   Pre-tax                              6.0%           7.0%
                                        ===            ===
   After-tax                            4.7%           5.3%
                                        ===            ===

                                       21
<PAGE>

     Included  in  Other  Long-Term   Investments  at  December  31,  1998  were
investments in limited  partnerships  carried at $111.1  million.  The assets of
these partnerships are managed by outside entities.  Individual partnerships may
invest in a variety of  investment  vehicles,  including but not limited to U.S.
and foreign bonds and equities,  both public and private,  and real estate.  The
Company  accounts for its  investments in limited  partnership  using the equity
method of accounting. Such partnerships are carried at the Company's interest in
the underlying  net assets of the limited  partnerships.  Net investment  income
from these  partnerships  was $2.6 million,  $17.1 million and $16.0 million for
1998, 1997 and 1996, respectively.

     The  Company  strives to enhance  the average  return of its  portfolio  by
investing  a  small  percentage  of the  portfolio  in a  diversified  group  of
non-investment  grade fixed  maturity  securities,  or  securities  that are not
rated.  In the  non-investment  grade segment of the investment  portfolio,  the
Company  maintains a high degree of diversity,  with an average  investment  per
issuer of approximately $1.7 million at December 31, 1998.

     The  Company  closely  monitors  the  financial  stability  of  issuers  of
securities  that it owns. When  conditions are deemed  appropriate,  the Company
ceases to accrete discount, or accrue interest and dividends. In cases where the
value of  investments  are deemed to be other  than  temporarily  impaired,  the
Company  recognizes  losses.  During 1998,  provisions for such losses were $1.1
million for equity  securities and $3.2 million for fixed maturity  investments.
See "Management's  Discussion and Analysis of Financial Condition and Results of
Operations, Investment Performance."

REINSURANCE

     In the ordinary course of business,  the Company's  insurance  subsidiaries
enter into  reinsurance  contracts  with other  insurers  which serve to provide
greater diversification of business and to limit the Company's maximum loss from
catastrophes,  large risks or  unusually  hazardous  risks.  Ceding  reinsurance
reduces an insurer's operating leverage ratio.  Operating leverage is defined as
net premiums written as a multiple of policyholders' surplus.

     A large  portion of the  Company's  reinsurance  protection  is provided by
reinsurance  contracts  or  treaties  under which all risks  meeting  prescribed
criteria are automatically covered. In other instances,  reinsurance is obtained
by negotiation for individual risks, or facultative  reinsurance.  The Company's
insurance subsidiaries have certain excess-of-loss and catastrophe treaties with
unaffiliated insurers or reinsurers which provide protection against a specified
part or all of certain types of losses over  stipulated  dollar amounts  arising
from one or more occurrences.  The amount of each risk retained by an insurer is
subject to maximum  limits  which vary by line of business and type of coverage.
Retention  limits are  periodically  revised as the  capacity  of the  Company's
insurance  subsidiaries to retain risk varies and as reinsurance  prices change.
Reinsurance  contracts  do not  relieve  the  Company of its  obligation  to the
policyholders.  The  collectibility of reinsurance is subject to the solvency of
the  reinsurers.  The Company is very  selective as to its  reinsurers,  placing
reinsurance  with only  those  reinsurers  considered  to be in sound  financial
condition and having satisfactory  underwriting  ability.  Many of the Company's
reinsurance agreements are subject to annual renewal as to coverage,  limits and
price.  The  Company   continually   monitors  the  financial  strength  of  its
reinsurers.  The Company's insurance subsidiaries,  to their knowledge,  have no
material exposure to potential unrecognized losses due to reinsurers that are in
known financial difficulties.

     EBI has  reinsurance  protection  for losses in excess of $1.5  million per
occurrence  up to $200  million  and for  losses in excess of $5.0  million  per
person  up to  $20  million  subject  to  annual  aggregate  limitations.  EBI's
reinsurance   includes   aggregate  stop  loss  coverage  providing  loss  ratio
protection with aggregate limits. EBI also has excess of loss protection and 15%
quota share reinsurance  agreements covering lower layers of losses. The Company
is  evaluating  alternatives  in response to a recent  regulatory  action  taken
related to a reinsurance  arrangement in which EBI  participates.  Although this
regulatory  action is pending further  clarification,  the Company believes that
the  resolution  of this  matter  will not  materially  effect  its  results  of
operations or financial position.

                                       22
<PAGE>

     DPIC has a 50% quota share reinsurance  agreement on the first $1.0 million
of coverage  for the  lawyers  and  accountants  classes of  business.  DPIC has
reinsurance  for  losses in excess of $1.0  million up to $5.0  million.  Policy
limits  greater than $5.0 million up to $20 million for DPIC are  reinsured by a
facultative agreement.

     Guaranty  National  Insurance Company  ("GNIC"),  an affiliated  company of
Guaranty National has reinsurance  coverage in excess of $0.5 million up to $6.0
million for property and  casualty  losses,  and in excess of $0.5 million up to
$25  million  for excess and  umbrella  losses  with an  aggregate  limit of $25
million.  GNIC's reinsurance includes a $6.0 million annual aggregate deductible
for all coverages and protection  for  catastrophic  losses for each  occurrence
exceeding $1 million.

     Orion  Specialty  (primarily  program  business)  is protected by per event
coverage  for losses in excess of $0.5  million up to $10 million with an annual
aggregate  limit of $15 million except for property  related losses which is $10
million.  Grocers has reinsurance protection in excess of $0.2 million up to $20
million  per  occurrence  for workers  compensation,  up to $4 million of treaty
protection with facultative above that amount for property losses,  and up to $5
million of treaty protection for general/auto liability.

     McGee's  business is  reinsured  for losses in excess of $1.5 million up to
$150  million,  with  retention  buydowns to excess of $0.5 million on Canadian,
cargo/hull and armored car classes of business.

     The  Company  has  corporate-wide  aggregate  stop  loss  reinsurance  that
protects it from extraordinary losses.

GOVERNMENT REGULATION

     Similar to other insurance companies,  the Company's insurance subsidiaries
are subject to comprehensive regulation by insurance authorities. In particular,
the Company is subject to regulation by the insurance  departments of the states
of incorporation of all of the Company's  insurance  subsidiaries.  These states
include California,  Connecticut,  Colorado, North Carolina,  Oklahoma,  Oregon,
South Carolina,  Texas, and Wisconsin.  All insurance companies must file annual
statements and other reports with state  regulatory  agencies and are subject to
regular  and  special   examinations   by  those  agencies.   Regular   periodic
examinations of the Company's insurance subsidiaries,  covering their operations
and statutory financial statements are conducted on a regular basis by the state
of domicile of each  insurance  company and may include other states,  insurance
departments in which they are licensed.  The last periodic  examinations  of the
Company's insurance subsidiaries were completed for periods ending from December
31, 1993 to December 31, 1996.  No  significant  adjustments  resulted  from the
examinations  of any of the  Company's  insurance  subsidiaries.  The  State  of
Connecticut   recently   commenced  their  periodic   examination  of  insurance
subsidiaries  domiciled  in  Connecticut  for  periods  from  January 1, 1995 to
December 31, 1998.

     Each of the Company's insurance  subsidiaries is also subject to regulation
by other  jurisdictions  in which it sells  insurance,  including  Puerto  Rico,
certain Canadian  provinces and Bermuda.  States regulate the insurance business
through supervisory  agencies that have broad administrative  powers,  including
powers relating to, among other things:

                                       23
<PAGE>

     - the standards of solvency which must be met and maintained;

     - the licensing of insurers and their agents;

     - restrictions  on the amount of risk which may be insured  under a single
        policy;

     - the approval of premium rates;

     - the form and content of the insurance policy and sales literature;

     - the form and content of financial statements;

     - reserve requirements;

     - the imposition of monetary penalties for rules violation; and

     - the nature of and limitations on permitted investments.

In general, such regulations are for the protection of policyholders rather than
stockholders.

     In some instances,  particularly  in connection  with workers  compensation
insurance,   various  states  routinely  require  deposits  of  assets  for  the
protection  of  policyholders  and their  employee  claimants  located  in those
states. As of December 31, 1998 and 1997, securities representing  approximately
10%  and  9%,  respectively,  of the  book  value  of the  Company's  investment
portfolio  were on deposit with various state  treasurers or custodians for such
purpose.  These  deposits  consist of  securities  of the types that comply with
standards established by each state.

     The  Company is also  subject to state laws  regulating  insurance  holding
company systems. Most states have enacted legislation and adopted administrative
regulations affecting insurance holding companies and the acquisition of control
of insurance companies,  as well as transactions between insurance companies and
their  affiliates.  The nature and extent of such  legislation  and  regulations
currently  in effect  vary from state to state.  Most states  currently  require
administrative  approval of the  acquisition  of 10% or more of the  outstanding
shares of an insurance  company  incorporated in the state or the acquisition of
10% or more of an  insurance  holding  company  whose  insurance  subsidiary  is
incorporated in the state. The acquisition of 10% of such shares is deemed to be
the  acquisition of "control" for the purpose of most holding  company  statutes
and requires the filing of detailed information concerning the acquiring parties
and  the  plan  of  acquisition  and  administrative   approval  prior  to  such
acquisition.  Material  transactions  between insurance companies and affiliated
members of the holding  company  system are  generally  required to be "fair and
reasonable" and in some cases are subject to administrative approval.

     Other states, in addition to an insurance company's state of domicile,  may
regulate  affiliated  transactions  and the  acquisition  of control of licensed
insurers.  The  State of  California,  for  example,  presently  treats  certain
insurance  subsidiaries of the Company, which are not domiciled in California as
though they were domestic insurers for insurance holding company purposes.  Such
subsidiaries  are required to comply with the holding company  provisions of the
California  Insurance Code,  certain of which provisions may be more restrictive
than the comparable laws of the insurance company's state of domicile.

     All state  jurisdictions  in which the  Company is  authorized  to transact
business  require  participation  in  guaranty  funds.  Insurers  authorized  to
transact  business in those  jurisdictions  can be assessed by a state  guaranty
fund a percentage  (usually  from 1% to 2%) of direct  premiums  written in that
jurisdiction  each  year to pay  claims on behalf  of  insolvent  insurers.  The
likelihood and amount of any future  assessment  cannot be estimated until after
an insolvency  has occurred.  For the years ended December 31, 1998 and 1997 the
Company's  insurance  subsidiaries were assessed  approximately $1.5 million and
$0.7 million,  respectively (net of estimated future  recoveries) as a result of
known insolvencies.  Insurance companies are required by certain states in which
they do  business  to  participate  in  automobile  insurance  plans and workers
compensation  plans. These plans provide insurance on risks that are not written
in  the  voluntary  market.  Participation  in  these  plans  has  usually  been
unprofitable for the Company.

                                       24
<PAGE>

     A number of state  legislatures  and the United  States  Congress  have for
years been considering,  or have now enacted, some type of legislative proposals
which alter the rules for tort claims and  increase  the  states'  authority  to
regulate  insurance  companies.   These  initiatives  have  expanded,   in  some
instances,  the states'  regulation over rates (see "Rates" below) and also have
increased  data  reporting  requirements.  In recent  years the state  insurance
regulatory  framework  has  come  under  federal  scrutiny,  and  certain  state
legislatures  have  considered  or enacted  laws that  alter,  and in many cases
increase,  state authority to regulate insurance companies and insurance holding
company systems.

     The  National  Association  of Insurance  Commissioners  ("NAIC") and state
regulators  are  re-examining  existing  laws and  regulations  relating  to the
solvency  of  insurers.   The  NAIC  has  adopted  Risk  Based  Capital  ("RBC")
requirements for property and casualty insurers. RBC refers to the determination
of the amount of statutory  capital  required for an insurer  based on the risks
assumed by the insurer (including,  for example,  investment risks, credit risks
relating to reinsurance  recoverables and  underwriting  risks) rather than just
the  amount of net  premiums  written by the  insurer.  A formula  that  applies
prescribed factors to the various risk elements in an insurer's business is used
to determine the minimum  statutory  capital  requirement  for the insurer.  The
statutory  capital of each of the Company's  active  insurance  subsidiaries  at
December 31, 1998 exceeds the RBC requirements.

     In March 1998, the NAIC adopted the  Codification  of Statutory  Accounting
Principles  ("Codification").  Codification,  which is intended  to  standardize
regulatory  accounting and reporting for the insurance industry,  is proposed to
be effective  January 1, 2001.  However,  statutory  accounting  principles will
continue to be established by individual state laws and permitted  practices and
it is  uncertain  when,  or if, the  Company's  domiciling  states will  require
adoption of  Codification  for the  preparation  of  statutory  based  financial
statements.  The Company has not finalized the  quantification of the effects of
Codification on its statutory based financial statements.

     Although the federal  government  generally does not directly  regulate the
business of insurance,  federal initiatives often have an impact on the business
in a variety of ways.  There are various  current,  proposed and tabled  federal
measures  that  may  significantly  affect  the  Company's  insurance  business,
including, among other proposals:

     - Superfund reform;
        
     - tort  liability  reform,  including  limitation  on punitive  damages and
     "loser pays"  litigation  expense  costs;  - regulatory  reform  concerning
     financial services modernization;

     - revocation of the antitrust  exemption provided by the  McCarran-Ferguson
     Act and the ensuing federal regulation of the business of insurance; and

     - suggested  changes of the nation's  health care system that,  if enacted,
     might negatively affect the Company's  workers  compensation and automobile
     liability businesses.

     The economic and competitive effects of any such proposals upon the Company
would  depend upon the final form such  legislation  might take.  The Company is
unable to predict what regulatory  proposals may be adopted in the future or the
effect any such proposals might have on the Company's businesses if adopted.


                                       25
<PAGE>


LIMITATIONS ON PAYMENTS FROM INSURANCE SUBSIDIARIES

     The  principal   sources  of  cash   available  to  Orion  are   dividends,
reimbursement  of various  administrative  charges,  repayment of principal  and
interest  on  loans  due  from  its  subsidiaries;  and tax  payments  from  its
subsidiaries. The payment of dividends to Orion by its insurance subsidiaries is
subject to state regulation. No state restricts dividend payments by the Company
to its stockholders.

     The ability of the Company's insurance subsidiaries to declare dividends is
governed  primarily  by the  insurance  laws  of  such  subsidiaries'  state  of
domicile.  Generally, such laws currently provide that, unless prior approval is
obtained,  dividends  of a  property  and  casualty  insurance  company  in  any
consecutive  12-month period shall not exceed the greater of its net income,  as
adjusted for individual state  regulations,  for the preceding  calendar year or
10% of its policyholders' surplus as of the preceding December 31, determined on
a statutory  accounting  basis.  Dividends  and  distributions  by the Company's
insurance  subsidiaries  are  also  subject  to  a  requirement  that  statutory
policyholders' surplus be reasonable in relation to outstanding  liabilities and
adequate to meet the companies' financial needs following the declaration of any
dividends or  distributions.  State insurance  regulators,  however,  have broad
discretionary  authority  with respect to approving  the payment of dividends by
insurance companies. Under current regulations,  the maximum dividends permitted
at December 31, 1998 for the ensuing  twelve  months,  without  prior  approval,
aggregated  $135.5  million.  Orion  received  $55.2 million in the aggregate in
dividends from its subsidiaries in 1998. Since it is difficult to predict future
levels of statutory  policyholders' surplus or earnings, the amount of dividends
that could be paid in the future without prior approval  cannot be determined at
this time.

RATES

     The Company's insurance subsidiaries are generally subject to regulation as
to rates.  Most states have  insurance  laws  requiring  that rate schedules and
other  information  be filed with or made  available  to the state's  regulatory
authority,  either  directly  or  through a rating  organization  with which the
insurer is affiliated.  The regulatory authority may, in most states, disapprove
of a rate  filing  if it finds  that the  rates  are  inadequate,  excessive  or
unfairly  discriminatory.  Rates,  which  are not  necessarily  uniform  for all
insurers, vary by class of business, hazard assumed and size of risk. Subject to
regulatory requirements,  the Company's management determines the prices charged
for its  policies  based on a variety of  factors  including  recent  historical
claims experience,  inflation,  competition,  tax law and anticipated changes in
the legal  environment,  both judicial and legislative.  Methods for arriving at
rates vary by type of business,  exposure assumed and size of risk. Underwriting
profitability  is  affected  by  the  accuracy  of  these  assumptions,  by  the
willingness of insurance regulators to approve changes in those rates which they
control  and by such  other  matters as  underwriting  selectivity  and  expense
control.

     Some states have  adopted  open  rating  systems for workers  compensation,
which  permit  insurers to set  premium  rates  independently  without the prior
approval  of the  insurance  commissioners.  A  number  of other  states  permit
insurers to deviate from standard rates for workers compensation insurance after
receiving prior approval.  In insuring  professional  liability  risks,  DPIC is
generally  not  limited  to the  standard  rates  of a rating  organization  but
establishes  its own rates  because  of the  unique  nature  of the risks  being
underwritten.  Nonstandard and special risks,  including nonstandard  automobile
insurance  rates,  are generally  not limited to the standard  rates of national
rating bureaus.  Nonstandard  automobile insurance rates are usually higher than
those charged for standard  risks,  reflecting  the higher  probability of loss.
Several states have recently adopted laws or their  legislatures are considering
proposed  laws  which,  among  other  things,  limit the  ability  of  insurance
companies to effect rate  increases and to cancel,  reduce or not renew coverage
with respect to existing policies, particularly personal auto insurance.

                                       26
<PAGE>

COMPETITION

     The  insurance  industry is highly  competitive.  Over 3,000  property  and
casualty insurance  companies write business in the United States, but about 900
companies  write most of the business.  No single company or group has more than
10%  of  the  overall  market.  The  Company's  insurance  subsidiaries  are  in
competition  with  numerous  stock and mutual  property and  casualty  insurance
companies,  as well as state-run workers  compensation  insurance funds, many of
which are substantially larger and have significantly greater resources than the
Company.   Competition  might  also  come  from  service  organizations,   which
administer self-insured workers compensation programs.

     The impact of competition may take the form of lower premiums,  specialized
products,  more complete and complex product lines, greater pricing flexibility,
superior service,  different  marketing methods,  higher  policyholder  dividend
rates or higher agent  compensation.  Superior service and marketing methods are
of particular importance in workers compensation.

     The  Company  relies  on  multiple  distribution  channels  to  market  its
insurance products.  The Company's  insurance  subsidiaries sell their insurance
principally  through  independent  agents,   brokers  and  general  agents,  who
typically  also represent one or more competing  insurance  companies.  They are
paid  commissions  based on premiums  collected from insureds.  Commission rates
vary  according to the type and amount of insurance  sold.  Some  competitors in
certain  lines obtain  their  business at a lower direct cost through the use of
salaried personnel rather than independent agents and brokers.

RATING

     A.M.   Best  Company  rates  the  Company's   insurance   subsidiaries   "A
(Excellent),"  excluding Viking Insurance Company of Wisconsin and its affiliate
and Grocers Insurance Company which are rated "A- (Excellent)." In general, A.M.
Best Company's  ratings are based on an analysis of the financial  condition and
operation of an insurance  company as it relates to the industry.  These ratings
are not primarily  designed for investors and do not constitute  recommendations
to buy, sell or hold any security

     Management  believes  that a  significant  change in its A.M.  Best ratings
could  affect  the  business  of the  subsidiary  where  ratings  were  altered,
including its relationship with its independent agents,  positive in the case of
an upgrade or negative in the case of a downgrade.

ITEM 2. PROPERTIES

     The  Company's  executive  office  is  located  at  9  Farm  Springs  Road,
Farmington, Connecticut, 06032. The Company's executive office facility consists
of  approximately  140,000  square  feet and is leased  at an  annual  rental of
approximately  $3.2 million.  DPIC owns its office  building,  which consists of
approximately  42,000  square feet,  in  Monterey,  California.  OrionAuto  owns
facilities  in Englewood,  Colorado;  Salem,  Oregon;  Freeport,  Illinois;  and
Goldsboro,  North  Carolina.  Those  facilities  consist,  in the aggregate,  of
approximately  254,000  square  feet.  Grocers owns its office  building,  which
consists of 43,500 square feet, in Portland, Oregon.

     All of the other  insurance  operations of the Company are  conducted  from
leased  premises in or adjacent to major  urban  centers  throughout  the United
States,  Puerto Rico, Canada and Bermuda.  These  operations,  in the aggregate,
occupy approximately 1,070,000 square feet, at an annual rental of approximately
$12.0 million. The Company believes that its current facilities are suitable and
adequate for their present use and anticipated requirements.

                                       27
<PAGE>

ITEM 3. LEGAL PROCEEDINGS

     The  Company  is  routinely   engaged  in  litigation   incidental  to  its
businesses.  In  the  judgment  of  the  Company's  management,   there  are  no
significant legal proceedings pending against the Company which, net of reserves
established  therefor,  are likely to result in  judgments  for amounts that are
material to the financial condition, liquidity or results of operations of Orion
and its consolidated subsidiaries, taken as a whole.

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

     None.

            INFORMATION CONCERNING EXECUTIVE OFFICERS OF THE COMPANY

     The  following is a summary of certain  information  regarding  the current
executive officers of Orion. All officers of Orion and its subsidiaries serve at
the pleasure of their respective Boards of Directors.

     W. Marston  Becker,  Chairman of the Board and Chief  Executive  Officer of
Orion since January 1997; Vice Chairman of the Board from March 1996 to December
1996;  President and Chief Executive  Officer of the DPIC from July 1994 to June
1996; and Senior Vice President of Orion and the Orion Capital  Companies,  Inc.
("OC  Companies")  from July 1994 to March 1996;  President and Chief  Executive
Officer of McDonough Caperton Insurance Group, an insurance brokerage firm, from
March 1987 to July 1994; age 47.

     Raymond W. Jacobsen, Executive Vice President of Orion since December 1997;
Senior Vice President of Orion from July 1994 to December  1997;  Vice President
of Orion  from  March  1990 to July  1994;  Chairman  of EBI  since  July  1996;
President and Chief Executive Officer of EBI from June 1993 to July 1996; Acting
President and Chief Executive Officer of Connecticut Specialty from October 1995
to November  1996;  Executive  Vice  President of EBI from  December 1989 to May
1993; Senior Vice President of the OC Companies since March 1990; age 46.

     John J. McCann,  Executive  Vice President and Secretary of Orion since May
1998;  Partner of Donovan  Leisure  Newton & Irvine from  September  1995 to May
1998; and Partner of Hall, Dicklery,  Kent, Friedman & Wood from January 1994 to
September 1995; age 62.

     James R. Pouliot,  Executive  Vice  President of Orion since December 1997;
President and Chief Executive  Officer of Guaranty  National  Corporation  since
December 1996; President and Chief Executive Officer of Viking Insurance Company
from October 1992 to December 1996; age 45.

     Claudia F. Lindsey,  Senior Vice  President of Orion since  December  1997;
Vice  President of Orion from January 1997 to December  1997;  Vice  President -
Business  Development of the OC Companies  since  September  1996;  President of
Strategic Marketing & Research, Inc. and Vice President of Anthem Financial from
1994 to  1996;  Director,  Managing  Partner  and  Chief  Financial  Officer  of
McDonough Caperton Insurance Group from 1985 to 1994; age 43.

     William G. McGovern, Senior Vice President and Chief Actuary of Orion since
December  1997;  Vice  President  and Chief  Actuary of Orion from March 1990 to
December  1997;  Senior Vice  President and Chief Actuary of OC Companies  since
October 1989; age 46.

                                       28
<PAGE>

     Stephen M.  Mulready,  Senior Vice  President of Orion since December 1997;
Vice President of Orion from January 1997 to December  1997;  President of Orion
Specialty,  previously  known as  Connecticut  Specialty,  since  November 1996;
Senior Vice  President  - Strategic  Underwriting  and  Product  Development  of
Travelers/Aetna  Property  Casualty  Corporation  from  January 1996 to November
1996;  Senior  Vice  President  - National  Commercial  Accounts of Aetna Life &
Casualty  from  1994 to  1996;  Vice  President,  Field  Operations  -  National
Commercial Accounts of Aetna Life & Casualty from 1991 to 1994; age 49.

     Thomas M. Okarma,  Senior Vice President of Orion since December 1997; Vice
President  of Orion from  January  1997 to December  1997;  President  and Chief
Executive  Officer of DPIC since July 1996;  Chief  Claims  Officer of DPIC from
December 1995 to June 1996; President of Professional  Concepts Insurance Agency
and Executive Vice President of AVA Insurance  Agency Inc. from February 1989 to
September 1994; age 49.

     Michael L. Pautler,  Senior Vice President and Chief  Financial  Officer of
Orion since January 1999; Vice President of Corporate  Development of Orion from
December 1997 to December 1998; Senior Vice  President-Finance  and Treasurer of
Guaranty National Corporation from September 1988 to February 1998; age 44.

     David B. Semeraro, Senior Vice President of Orion since December 1997; Vice
President of Orion from January 1997 to December 1997;  Vice President and Chief
Information  Officer of OC Companies since April 1996; Vice President - Business
&  Technology  Solutions  of  Connecticut  Mutual Life  Insurance  Company  from
November 1990 to April 1996; age 51.

     Susan B.  Sweeney,  Senior  Vice  President-Finance  and  Chief  Investment
Officer of Orion  since  January  1999;  Vice  President - Finance of Orion from
March  1998 to  December  1998;  Independent  Consultant  from  October  1997 to
February 1998;  Vice President  Planning and Analysis of Travelers  Property and
Casualty  Corporation,  from April 1996 to September  1997;  Managing  Director,
Strategic  Planning  Property/Casualty  Finance of Aetna Life & Casualty Company
from 1994 to April 1996;  Director of Corporate Finance of Aetna Life & Casualty
Company from 1991 to 1994; age 46.

     Jeanne S. Hotchkiss,  Vice President-Investors  Relations since March 1999;
Assistant Vice President,  Corporate Communications from May 1994 to March 1999;
Director, Corporate Communications from 1983 to May 1994; age 46.

     Craig A. Nyman,  Vice  President and Treasurer of Orion since January 1997;
Assistant  Vice  President  and Assistant  Treasurer  from June 1988 to December
1996; Treasurer of OC Companies since March 1996; Vice President of OC Companies
since January 1991;  Assistant Vice  President of OC Companies  since March 1987
and; Assistant Treasurer since March 1985; age 43.

     Peter M. Vinci, Vice President,  Chief Accounting Officer and Controller of
Orion since December 1997;  Vice President and Controller of OC Companies  since
January 1997; Vice President of OC Companies from July 1988 to January 1997; age
46.


                                       29
<PAGE>


                                     PART II


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

(a)  Principal  Market.  The principal  market on which Orion's  Common Stock is
traded is the New York Stock Exchange.

(b) Stock Price and Dividend Information.  The table below presents the high and
low market prices and dividend information for Orion's Common Stock for 1998 and
1997.

                                                                    Cash 
                                            Stock Prices          Dividends
                                         High          Low         Declared
1998:

Quarter Ended December 31             $  39.813   $  28.000     $     0.18
Quarter Ended September 30               59.250      34.563           0.18
Quarter Ended June 30                    57.750      52.000           0.18
Quarter Ended March 31                   55.688      43.063           0.16
                                                               -----------
      Total                                                    $      0.70
                                                               ===========

1997:

Quarter Ended December 31            $   51.000   $  42.375    $     0.16
Quarter Ended September 30               45.750      36.720          0.16
Quarter Ended June 30                    37.625      30.813          0.16
Quarter Ended March 31                   33.875      30.000          0.14
                                                               ----------
      Total                                                    $     0.62
                                                               ==========


     Stock prices and cash dividends declared are restated for the 2-for-1 stock
split of the Company's  common stock issued on July 7, 1997. Cash dividends have
been paid on Orion's  Common stock in every quarter since the fourth  quarter of
1978, when dividends were first commenced.

(c)  Approximate  Number of  Holders of Common  Stock.  The number of holders of
record of Orion's Common Stock as of March 1, 1999 was approximately 2,000.


                                       30
<PAGE>



ITEM 6.                        SELECTED FINANCIAL DATA

     The following table  summarizes  information with respect to the operations
and  financial  condition  of Orion and its  subsidiaries.  Common stock and per
common share data have been  restated to give effect to the 2-for-1  stock split
issued on July 7, 1997.  The Company  owned  slightly  less than 50% of Guaranty
National  Corporation  until the Company  increased its ownership to 81% in July
1996 and 100% in December 1997. Guaranty National Corporation is included in the
financial statements of the Company on a consolidated basis beginning on January
1, 1996 with  recognition  of  minority  interest  expense  for the  portion  of
Guaranty National Corporation's earnings attributable to shares not owned by the
Company  until it  became a  wholly-owned  subsidiary.  For 1994 and  1995,  the
Company's  investment in Guaranty  National  Corporation was accounted for using
the  equity  method.  The  Company's  acquisitions  have  been  included  in its
financial  statements  from  date of  purchase  and up to the  date of sale  for
divestitures.

<TABLE>
<CAPTION>
(In millions, except for % and per share amounts)      1998       1997       1996       1995        1994
- --------------------------------------------------------------------------------------------------------
Year Ended December 31:
<S>                                               <C>        <C>        <C>        <C>         <C>      
Total revenues .....................              $ 1,716.7  $ 1,590.6  $ 1,493.5  $   874.3   $   780.9
                                                  =========  =========  =========  =========   =========
                                                                                            

Operating earnings .................              $    68.6  $    85.7  $    72.9  $    59.9   $    52.8
After-tax investment gains .........                   34.2       30.1       13.7        7.7         2.4
                                                  ---------  ---------  ---------  ---------   ---------          
Net earnings .......................              $   102.8  $   115.8  $    86.6  $    67.6   $    55.2
                                                  =========  =========  =========  =========   =========
                                                                                              

Combined ratios (GAAP) .............                  100.5%      99.7%      99.8%     100.3%      101.2%
                                                  =========  =========  =========  =========   =========      
Per basic common share:
   Operating earnings ..............              $    2.52  $    3.14  $    2.66  $    2.13   $    1.85
   After-tax investment gains ......                   1.26       1.10       0.50       0.28        0.09
                                                  ---------  ---------  ---------  ---------   ---------      
      Net earnings .................              $    3.78  $    4.24  $    3.16  $    2.41   $    1.94
                                                  =========  =========  =========  =========   =========    
Per diluted common share:
   Operating earnings ..............              $    2.46  $    3.07  $    2.63  $    2.11   $    1.84
   After-tax investment gains ......                   1.23       1.08       0.49       0.27        0.09
                                                  ---------  ---------  ---------  ---------   ---------  
      Net earnings .................              $    3.69  $    4.15  $    3.12  $    2.38   $    1.93
                                                  =========  =========  =========  =========   =========   

Dividends declared per common share               $    0.70  $    0.62  $    0.51  $    0.43   $    0.38
                                                  =========  =========  =========  =========   =========    
Weighted average shares outstanding:
   Basic ...........................                   27.2       27.3       27.4       28.1        28.5
   Diluted .........................                   27.8       27.9       27.8       28.4        28.7
At December 31:
Total cash and investments .........              $ 2,504.3  $ 2,553.0  $ 2,321.4  $ 1,606.4   $ 1,325.2
Total assets .......................                4,164.4    3,884.1    3,464.4    2,473.6     2,112.8
Total policy liabilities ...........                2,599.6    2,443.8    2,304.4    1,596.0     1,450.8
Notes payable ......................                  217.4      310.2      310.9      209.1       152.4
Minority interest ..................                     --         --       45.2         --          --
Trust preferred securities .........                  250.0      125.0         --         --          --
Stockholders' equity ...............                  727.3      723.1      576.7      490.9       365.1

Common shares outstanding ..........                   27.2       27.6       27.5       27.9        28.1
Book value per common share ........              $   26.77  $   26.19  $   20.94  $   17.59   $    13.0
Statutory policyholders' surplus ...                  732.1      789.0      670.6      521.5       458.7

</TABLE>

                                       31
<PAGE>


ITEM 7.             ORION CAPITAL CORPORATION AND SUBSIDIARIES
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

                                     GENERAL

     Orion  Capital  Corporation  ("Orion")  and its  wholly-owned  subsidiaries
(collectively  the "Company")  operate  principally in the property and casualty
insurance  business.  The Company  reports  its  insurance  operations  in three
segments as of December 31, 1998 as follows:

Workers  Compensation - this segment includes the workers compensation insurance
         products and services sold by the EBI Companies ("EBI").

Specialty Commercial - as  of  1998  year  end,  this  segment  markets  various
         specialty  commercial  products and services and includes  professional
         liability  insurance  through DPIC Companies  ("DPIC");  client-focused
         specialty  insurance  programs  through Orion  Specialty;  underwriting
         management  specializing in ocean marine,  inland marine and commercial
         property  insurance  through  Wm.  H.  McGee  &  Co.,  Inc.  ("McGee");
         insurance for international trade through the Company's 26% interest in
         Intercargo  Corporation (" Intercargo");  and also includes the run-off
         operations of the Company's assumed reinsurance  business,  SecurityRe,
         which was sold in late 1996.  McGee and  Intercargo  are expected to be
         sold in 1999 (see below).

Nonstandard  Automobile  - this  segment  specializes  in  nonstandard  personal
         automobile  insurance  sold by OrionAuto,  formerly  known as Guaranty 
         National Corporation.

RECENT ACTIVITIES

The Company increased its ownership of Guaranty National Corporation  ("Guaranty
National") to 100% in December 1997. Beginning in 1998, the commercial insurance
operations of Guaranty National were consolidated with Connecticut  Specialty to
form  a new  company  named  Orion  Specialty.  Since  the  formation  of  Orion
Specialty,   OrionAuto's  only  business  is  nonstandard   personal  automobile
insurance.

On December 16, 1997 the Company purchased Unisun Insurance  Company  ("Unisun")
from  Michigan  Mutual  Insurance  Company for $26.2  million in cash  including
acquisition  expenses.  Unisun  is the  largest  automobile  insurance  facility
carrier in South Carolina and also writes personal  automobile  insurance in the
States of Alabama,  Georgia and North Carolina.  Unisun has been included in the
Company's consolidated financial statements from the date of acquisition.  Total
net premiums written by Unisun for 1997 are approximately $20 million. The total
consideration   exceeded   the  fair  value  of  the   acquired  net  assets  by
approximately $5.3 million and is being amortized over 25 years.

On April 30, 1998 the  Company  acquired  the  nonstandard  personal  automobile
insurance  business of North  Carolina-based  Strickland  Insurance Group,  Inc.
("Strickland").  The  acquisition  included two insurance  companies,  a premium
finance company,  a claim adjusting company and a general agency in Florida.  In
1997, Strickland reported approximately $99 million of personal automobile gross
premiums written and $46 million of net premiums written. The purchase price was
$44.1 million including acquisition expenses.  The acquisition was accounted for
as a purchase and  accordingly,  the acquired  business has been included in the
Company's  consolidated  financial statements from the date of acquisition.  The
total  consideration  exceeded  the fair  value of the  acquired  net  assets by
approximately $28.7 million and is being amortized over 25 years.

                                       32
<PAGE>

On July 9, 1998 the Company completed the acquisition of Grocers Insurance Group
("Grocers")  from  United  Grocers,  Inc.  for $36.7  million in cash  including
acquisition  expenses.  Grocers,  an Oregon-based  specialty  insurance  holding
company, is a recognized leader in providing  specialized  insurance programs to
the grocery and food service industry.  In 1997, Grocers wrote approximately $23
million of net premiums,  principally  general  liability,  property and workers
compensation  with the majority of its volume  concentrated in the  Northwestern
states.  The  acquisition  was  accounted  for as a purchase  and,  accordingly,
Grocers has been included in the  Company's  consolidated  financial  statements
from the date of acquisition. The total consideration exceeded the fair value of
the net assets  acquired by  approximately  $8.1 million and is being  amortized
over 25 years.

In the third quarter of 1998, the Company  announced an accelerated  realignment
of its Orion  Specialty  unit to address  lines  that had not met the  Company's
growth  and  profitability   expectations.   The  realignment   continued  Orion
Specialty's shift away from commodity  business,  primarily  commercial auto and
transportation,  to  a  smaller  number  of  more  client-focused  programs  and
specialty niches. The realignment involved exiting approximately $100 million in
annualized net written premiums of unprofitable  commodity and marginal lines of
business,  the  reduction of  approximately  90 employees  related to the exited
business, and the sale of its Colorado Casualty unit. Colorado Casualty produced
approximately  $55 million in annual net premiums,  which  consisted  largely of
business that did not fit the Company's specialization strategy.

On September 29, 1998, the Company sold Colorado Casualty resulting in a pre-tax
gain of approximately $24.2 million.  The Company recorded severance and program
termination  expenses of $7.0  million  and asset  write  downs of $1.9  million
related to the exited business in the third quarter of 1998.  Subsequently,  the
Company  recorded  $1.9  million of charges  against the  severance  and program
termination liability for incurred costs during 1998.

In  connection  with the third  quarter  realignment,  the Company  performed an
actuarial  analysis for the business to be exited  resulting in a provision  for
losses and loss  adjustment  expenses of $27.8  million in the third  quarter of
1998,  including  reserve  strengthening  of $10.8  million  related to the 1998
accident  year.  The Company will  continue in 1999 to assess Orion  Specialty's
remaining programs.

In December  1998,  the Company  agreed to sell its investment in Intercargo for
$22.8 million or $12 per share,  in cash  pursuant to the terms of  Intercargo's
merger  with X. L.  America,  Inc, a  subsidiary  of EXEL  Limited.  The Company
reduced the carrying  value of its  investment  in  Intercargo  to $22.8 million
resulting in $7.0 million pre-tax realized investment loss during December 1998.
The sale of  Intercargo  is expected to be complete late in the first quarter or
early in the second quarter of 1999, subject to regulatory approval.

Also a part of the  Company's  reshaping to focus  resources  on high  potential
lines of  business,  on March 11,  1999 the Company  announced  the signing of a
definitive  agreement to sell McGee.  The transaction is expected to be complete
by April 1999, subject to regulatory approvals and other closing conditions.


                                       33
<PAGE>


                              RESULTS OF OPERATIONS

OVERVIEW

Earnings by segment before federal  income taxes and minority  interest  expense
are summarized as follows:

                                                          % Change
                                                       --------------
(In millions, except for %)  1998     1997      1996    98/97   97/96
- ---------------------------------------------------------------------

Workers Compensation .   $   86.2  $   86.8  $   68.4   -0.8%   27.0%
Specialty Commercial .       54.2      65.3      56.5  -16.9%   15.5%
Nonstandard Automobile       37.1      40.7      23.3   -8.7%   74.8%
                         --------  --------  --------    ---    ----            
                            177.5     192.8     148.2   -7.9%   30.1%
Other ................      (20.8)    (16.6)    (20.9) -25.6%   20.3%
                         --------  --------  --------    ---    ----            
                         $  156.7  $  176.2  $  127.3  -11.1%   38.3%
                         ========  ========  ========   ====    ==== 
                                                                   
During the fourth quarter of 1998, the Company  adopted FAS No.131,  "Disclosure
about Segments of an Enterprise and Related  Information."  FAS 131  establishes
new standards for reporting  information  about operating  segments and requires
that the  segments  be based on the  internal  structure  and  reporting  of the
Company's operations.  See footnote 17 to the consolidated  financial statements
for the Company's segment disclosure.

Miscellaneous   income   and   expenses   (primarily   interest,   general   and
administrative  expenses  and other  consolidating  elimination  entries) of the
parent company are reported as "Other" in the above table.

Operating  earnings,  after-tax realized  investment gains, net earnings and per
diluted  common share amounts for the years ended  December 31 are summarized as
follows:

<TABLE>
<CAPTION>
                                                                                % Change
                                                                             --------------
(In millions, except for per share amounts and %) 1998       1997      1996   98/97  97/96
- -------------------------------------------------------------------------------------------

<S>                                          <C>        <C>        <C>         <C>    <C>  
Operating earnings .......                   $    68.6  $    85.7  $   72.9   -19.9%  17.5%
After-tax investment gains                        34.2       30.1      13.7    13.5% 120.0%
                                             ---------  ---------  --------    ----   ----                                 
   Net earnings ..........                   $   102.8  $   115.8  $   86.6   -11.2%  33.7%
                                             =========  =========  ========    ====   ==== 
                                                                             

Per diluted common share:
Operating earnings .......                   $    2.46  $    3.07  $   2.63   -19.8%  16.7%
After-tax investment gains                        1.23       1.08      0.49    13.7% 120.4%
                                             ---------  ---------  --------    ----   ----                                  
   Net earnings ..........                   $    3.69  $    4.15  $   3.12   -11.0%  33.0%
                                             =========  =========  ========    ====   ==== 
                                                                             
</TABLE>


Operating  earnings  represents  earnings  after taxes,  excluding  net realized
investment  gains.  For 1998,  operating  earnings of $68.6  million  reflects a
realignment  of Orion  Specialty  and  third-quarter  losses from the  Company's
limited  partnership  investments.  In the third  quarter of 1998,  the  Company
recorded $12.5 million of net pre-tax charges,  or $0.35 per diluted share on an
after-tax basis, in connection with a realignment of Orion Specialty and related
reserve  strengthening  for exited  business.  In the third quarter of 1998, the
Company  reported  pre-tax  investment  losses  of $14.1  million,  or $0.33 per
diluted  share on an  after-tax  basis,  related to declines in the value of the
Company's limited  partnership  investments which are accounted for on an equity
basis.  These  charges  and losses  have  obscured  continued  strong  operating
performance from the Company's insurance operations, in particular EBI, DPIC and
OrionAuto.  That performance  is combined  with an  increase  in  after-tax
investment  gains to arrive at net  earnings.  For the five  year  period  ended
December  31,  1998,  the  Company's  return on  equity  from net  earnings  and
operating earnings has averaged 15.7% and 12.9% per year, respectively.

                                       34
<PAGE>

Weighted  average  common  shares  and  diluted  equivalents   outstanding  were
27,842,000, 27,900,000 and 27,788,000 for 1998, 1997 and 1996, respectively. The
1996 common stock and per common share data  presented in this document has been
restated to give  effect to the  2-for-1  split of the  Company's  common  stock
issued on July 7, 1997. 

REVENUES
<TABLE>
<CAPTION>

Revenues for the years ended December 31 are summarized as follows:
                                                                    % Change
                                                               -----------------
(In millions, except for %)     1998        1997        1996     98/97    97/96
- --------------------------------------------------------------------------------

<S>                        <C>         <C>         <C>           <C>        <C> 
Net premiums written ....  $ 1,533.6   $ 1,367.1   $ 1,334.1     12.2%      2.5%
                           =========   =========   =========    =====     ===== 
                                                                               
Net premiums earned .....  $ 1,503.0   $ 1,357.7   $ 1,300.8     10.7%      4.4%
Net investment income ...      143.2       164.9       145.4    -13.1%     13.4%
Realized investment gains       52.5        47.8        24.2      9.9%     97.6%
Other income ............       18.0        20.2        23.1    -11.0%    -12.8%
                           ---------   ---------   ---------    -----     -----                                                     
   Total revenues .......  $ 1,716.7   $ 1,590.6   $ 1,493.5      7.9%      6.5%
                           =========   =========   =========    =====     ===== 
</TABLE>
<TABLE>
<CAPTION>
                                                                                   
PREMIUMS WRITTEN

The  Company's net premiums  written by segment for the years ended  December 31
are as follows:
                                                                     % Change
                                                                ------------------
(In millions, except for %)      1998         1997         1996     98/97   97/96
- ----------------------------------------------------------------------------------

<S>                        <C>          <C>          <C>            <C>       <C> 
Workers Compensation .     $    439.5   $    365.1   $    353.0     20.4%     3.4%
Specialty Commercial .          665.1        669.2        725.8     -0.6%    -7.8%
Nonstandard Automobile          429.0        332.8        255.3     28.9%    30.3%
                           ----------   ----------   ----------     ----     ----                                                  
                           $  1,533.6   $  1,367.1   $  1,334.1     12.2%     2.5%
                           ==========   ==========   ==========     ====     ==== 
 </TABLE>
                                                                                
In November  1996,  the Company sold the renewal book of business of its assumed
reinsurance  operation to  concentrate  on  businesses  where the Company  could
better  service its  specialized  niche  markets.  Excluding  premiums from this
operation,  the  Company's net premiums  written  increased by 13.1% in 1998 and
8.1% in 1997 compared to prior year periods.

WORKERS COMPENSATION

Net  premiums  written for Workers  Compensation  increased by 20.4% in 1998 and
3.4% in 1997 compared to prior year periods largely due to new business  written
through EBI's  multi-state  accounts  program  established in 1997 and continued
geographic expansion and penetration.  The increases in net premiums written are
mitigated, in part, by the effects of legislative reforms in certain states that
have led to an increasingly  competitive workers  compensation  marketplace with
lower  premium  rates  as well as a  reduction  in  losses.  Additionally,  1998
reflects  lower premium  retention from a change in EBI's  reinsurance  programs
effective October 1998.

                                       35
<PAGE>

SPECIALTY COMMERCIAL

Net premiums  written from Specialty  Commercial for the years ended December 31
are as follows:

                                                                 % Change
                                                            ------------------
(In millions, except  for %)  1998        1997       1996     98/97    97/96
- ------------------------------------------------------------------------------
Orion Specialty ...       $  376.2    $  402.8   $  409.6     -6.6%    -1.7%
DPIC ..............          185.0       198.7      195.6     -6.9%     1.7%
McGee .............          104.4        57.1       41.6     82.8%    37.4%
                          --------    --------   --------     ----     ----  
                             665.6       658.6      646.8      1.1%     1.8%
Assumed reinsurance           (0.5)       10.6       79.0      (a)      (a)
                          --------    --------   --------     ----     ----    
                          $  665.1    $  669.2   $  725.8     -0.6%    -7.8%
                          ========    ========   ========     ====     ==== 
                                                                      
 (a) - not meaningful

Net premiums written by DPIC for professional  liability  insurance decreased by
6.9% in 1998 compared to 1997  primarily due to rate  reductions  resulting from
the competitive  professional  liability insurance market and growth in its more
heavily  reinsured  products  areas,  partly offset by continual  high levels of
policy  renewals  and  growth in project  policies.  The 1.7%  increase  in 1997
compared to 1996 is primarily  attributable to the DPIC's  continued high levels
of policy  renewals  and new  business  offset in part by rate  reductions  in a
competitive professional liability insurance market.

Orion  Specialty's  net premiums  written  decreased by 6.6% in 1998 compared to
1997 primarily due to its exit of unprofitable  commodity  program  business and
marginal  lines of  business  related  to a  realignment  of this  unit.  Exited
programs during the past two years with the largest year-over-year impact on net
premiums  written  were  truck  liability,  marine,  coal  mine and  nonstandard
automobile  personal injury protection.  Net premiums written also reflect lower
premiums from Orion Specialty's collateral protection business and from Colorado
Casualty,  which was sold on  September  29,  1998 as part of  realigning  Orion
Specialty.  These  decreases  were  partly  offset by higher  premiums  from the
acquisition of Grocers on July 9, 1998.

In 1997 compared to 1996, Orion  Specialty's net premiums  written  decreased by
1.7% primarily due to the  cancellation of marine programs and lower premiums of
the commercial  nonstandard  business of Guaranty National  resulting from agent
and program  cancellations,  increased  competition and lower production.  These
decreases  were  partly  offset  by  higher  premiums   written  by  the  former
Connecticut  Specialty  unit  from  transportation  programs  and  low  exposure
professional liability programs, higher retentions after a change in reinsurance
effective May 1996, and premium volume growth for Orion  Specialty's  collateral
protection business.

McGee's net premiums written  increased by 82.8% in 1998 compared to 1997 due to
the Company's greater  participation in the underwriting  pools managed by McGee
and  increased  premium  retention  reflecting  a change in McGee's  reinsurance
programs  effective  July 1998.  The Company's  participation  in McGee's United
States  pool was 71.5% in 1998,  52% in 1997 and 37% in 1996.  Participation  in
McGee's Canadian pool was 72% in 1998, 61% in 1997 and 49% in 1996.

The  assumed  reinsurance  business  was  sold in  late  1996  resulting  in the
continued decline in net premiums written.

                                       36
<PAGE>

NONSTANDARD AUTOMOBILE

The net premiums  written  growth of 28.9% for  Nonstandard  Automobile  in 1998
compared to 1997 is primarily due to the  acquisitions of Strickland and Unisun,
premium  growth  in  the  monthly   product   business  in  California  and  the
northwestern  United  States  ,  offset  in  part by  rate  reductions  due to a
competitive  market.  Premium  growth in California  is primarily  attributed to
enacted  legislation   requiring  all  drivers  to  maintain  minimum  liability
insurance.

The net premiums  written  growth of 30.3% for  Nonstandard  Automobile  in 1997
compared to 1996 is due to newly-enacted  legislation in the state of California
which requires all drivers to maintain  minimum  liability  insurance  effective
January 1997.  This change in  California  law resulted in a 75% increase in the
Nonstandard  Automobile's  one-month  product  business  to  approximately  $155
million in 1997.

PREMIUMS EARNED

The Company's  premiums earned increased  10.7%, or $145.3 million,  to $1,503.0
million in 1998 and increased  4.4%, or $56.9  million,  to $1,357.7  million in
1997 from $1,300.8  million in 1996.  Premiums earned reflect the recognition of
income from the changing levels of net premium writings.

                             INVESTMENT PERFORMANCE

<TABLE>
<CAPTION>
The pre-tax performance of the Company's  investments,  including net investment
income,   net  realized   gains   (losses)  and  net   unrealized   appreciation
(depreciation) is as follows:

(In millions, except for %)                                   1998         1997         1996
- --------------------------------------------------------------------------------------------
Year ended December 31:
<S>                                                     <C>          <C>          <C>       
Net investment income ................................. $    143.2   $    164.9   $    145.4
                                                        ----------   ----------   ----------                                       
Net realized gains:
   Fixed maturities ...................................       12.5          4.0          2.1
   Equity securities ..................................       40.0         43.8         22.1
                                                        ----------   ----------   ----------                                       
      Total realized gains ............................       52.5         47.8         24.2
                                                        ----------   ----------   ----------                                       
Net unrealized appreciation (depreciation) recorded in 
   stockholders' equity:
   Fixed maturities - available for sale ..............      (30.0)        38.9        (11.1)
   Equity securities ..................................      (50.4)        18.4         18.4
Net unrealized appreciation (depreciation) for
   fixed maturities - held to maturity ................        2.5          1.7         (5.3)
                                                        ----------   ----------   ----------
      Total unrealized appreciation (depreciation) ....      (77.9)        59.0          2.0
                                                        ----------   ----------   ----------                                       
                                                        $    117.8   $    271.7   $    171.6
                                                        ==========   ==========   ==========                                       
Investment yields on average portfolio:
   Pre-tax ............................................        6.0%         7.0%         6.9%
                                                        ==========   ==========   ==========                                    
   After-tax ..........................................        4.7%         5.3%         5.4%
                                                        ==========   ==========   ==========                                       
Carrying value at December 31:
   Fixed maturities and short-term investments ........ $  1,859.2   $  2,010.9   $  1,858.0
   Equity securities ..................................      510.9        438.5        361.7
   Other long-term investments ........................      116.2         94.3         90.1
                                                        ----------   ----------   ----------          
                                                        $  2,486.3   $  2,543.7   $  2,309.8
                                                        ==========   ==========   ==========
</TABLE>


                                       37
<PAGE>

                                                                             
NET INVESTMENT INCOME

Pre-tax net  investment  income  decreased by $21.7  million in 1998 compared to
1997  primarily  due  to  lower  earnings  on  limited  partnership  investments
accounted  for on an equity  basis,  the  continued  shift in the  fixed  income
portfolio from taxable to  tax-advantaged  securities,  which generally  provide
lower income yields than taxable fixed income  securities,  and lower investment
yields.  Additionally,  investment  yields declined from the reinvestment of the
proceeds of matured and called  securities  at declining  rates during the year.
Net investment income was favorably affected by positive operating cash flow.

Net  investment  income  increased  by $19.5  million in 1997  compared  to 1996
primarily  due to a higher  investment  base and a slight  increase  in  pre-tax
investment  yields.  The higher  investment  base for 1997 reflects the proceeds
from the issuance of $125 million of trust preferred  securities in January 1997
and the effects of  positive  operating  cash flow.  These  increases  have been
offset in part by the July 1996 cash outlay of  approximately  $88.2 million for
the purchase of Guaranty National common shares.

Net investment income reflects limited partnership investment equity earnings of
$2.6  million  in 1998,  $17.1  million in 1997 and $16.0  million in 1996.  The
decrease  in limited  partnership  earnings  in 1998 as  compared to 1997 is due
primarily  to a $14.1  million  pre-tax  investment  loss  recorded in the third
quarter of 1998.  This loss was  attributed  to  volatility  and declines in the
financial  markets  during the third  quarter of 1998  resulting in  significant
declines  in  value  of  three  of  the  Company's  larger  limited  partnership
investments.  The increase in limited partnership  earnings for 1997 as compared
to 1996 is primarily attributable to favorable performance for a majority of the
limited  partnership  investments.  Earnings  (losses) from limited  partnership
investments can vary considerably  from  year-to-year.  The Company's  long-term
experience  with  limited  partnership  investments  has been  quite  favorable;
however,  they represented  only 4.5% and 3.6% of total  investments at December
31, 1998 and 1997, respectively.  The Company currently plans to modestly reduce
its limited partnership investments in 1999.

Fixed maturity  investments,  which the Company has both the positive intent and
the ability to hold-to-maturity,  are recorded at amortized cost. Fixed maturity
investments,  which may be sold in response to, among other  things,  changes in
interest rates,  prepayment  risk,  income tax strategies or liquidity needs are
classified as  available-for-sale  and are carried at market value.  At December
31, 1998 and 1997 fixed  maturities and short-term  investments  comprised 74.2%
and 78.8%,  respectively,  of the Company's cash and investments.  The effective
duration of the  Company's  fixed income  investment  portfolio was 5.0 years at
December 31, 1998.

The Company  invests  primarily in investment  grade  securities  and strives to
enhance the average  return of its  portfolio  through  limited  investment in a
diversified  group  of  non-investment   grade  fixed  maturity   securities  or
securities  that are not rated.  The risk of loss due to  default  is  generally
considered greater for non-investment grade securities than for investment grade
securities  because the former,  among other things,  are often  subordinated to
other  indebtedness  of the  issuer  and are often  issued  by highly  leveraged
companies.   At  December  31,  1998  and  1997,  the  Company's  investment  in
non-investment  grade and non-rated  fixed maturity  securities  were carried at
$208.7 million and $256.7 million, respectively. These investments represented a
total of 8.3%  and  10.1%  of cash  and  investments  and 5.0% and 6.6% of total
assets at December 31, 1998 and 1997, respectively.

                                       38
<PAGE>

The Company  monitors the financial  condition of the issuers of securities that
it owns. When conditions are deemed  appropriate,  the Company ceases to accrete
discounts,  or accrue  interest and  dividends  and, in cases where the value of
such  investments is deemed to be other than  temporarily  impaired,  recognizes
losses. The Company's  non-investment  grade securities are highly  diversified,
with an average  investment per issuer of approximately $1.7 million at December
31, 1998.  The largest  non-investment  grade  security had a carrying  value of
$12.0 million at December 31, 1998.

REALIZED AND UNREALIZED INVESTMENT RESULTS

Net realized investment gains are $52.5 million, $47.8 million and $24.2 million
for 1998, 1997 and 1996,  respectively.  Realized investment gains (losses) vary
from period to period,  depending on market conditions relative to the Company's
investment holdings, the timing of investment sales generating gains and losses,
the occurrence of events which give rise to  other-than-temporary  impairment of
investments,  and  other  factors.  Approximately  25% of the 1998 net  realized
investment  gains  resulted from the sale of two  investments  in entities which
were acquired or taken public during the first quarter. In the fourth quarter of
1998, the Company  recorded a $7.0 million  realized loss in connection with the
pending  sale  of  its  investment  in  Intercargo.   Excluding  provisions  for
other-than-temporary impairment, sales of equity securities have resulted in net
gains of $41.1  million,  $44.2  million  and $22.4  million  and sales of fixed
maturity  investments have resulted in net gains of $15.7 million,  $6.0 million
and $3.2 million in 1998, 1997 and 1996, respectively. Realized investment gains
may  be  reduced  by  provisions   for  losses  on   securities   deemed  to  be
other-than-temporarily  impaired.  Impairment  provisions of $1.1 million,  $0.4
million and $0.3 million for equity  securities  and $3.2 million,  $2.0 million
and $1.1 million for fixed maturity  investments  were  recognized in 1998, 1997
and 1996, respectively.  Any such provision is based on available information at
the time and is made in consideration of the decline in the financial  condition
of the issuers of such securities.

Net unrealized investment appreciation  (depreciation) for equity securities and
fixed maturities classified as available-for-sale  are recorded in stockholders'
equity, net of federal taxes. Unrealized investment appreciation  (depreciation)
can vary significantly depending upon fluctuations in interest rates, changes in
credit  spreads and in equity  prices.  For 1998,  equity  securities  and fixed
maturities recorded in stockholders' equity had unrealized depreciation of $50.4
million and $30.0 million, respectively,  after taking $52.5 million of realized
net  gains.  For 1997,  equity  securities  and  fixed  maturities  recorded  in
stockholders'  equity had  unrealized  appreciation  of $18.4  million and $38.9
million,  respectively,  after taking $47.8  million of realized net gains.  See
section titled "Market Risk of Financial Instruments" on pages 47-48.


                                       39
<PAGE>


                               EXPENSES AND OTHER

OPERATING RATIOS

The following table sets forth certain ratios of insurance operating expenses to
premiums earned for the years ended December 31:
      
                                                        1998     1997     1996
                                                       -----    -----    ----- 
Loss and loss adjustment expenses                      67.9%    66.7%    67.9%
Policy acquisition costs and other
   insurance expenses                                  31.0%    31.2%    30.1%
                                                      -----     ----     ----  
     Total before policyholders' dividends             98.9%    97.9%    98.0%
Policyholders' dividends                                1.6%     1.8%     1.8%
                                                      -----     ----     ----  
     Combined ratio                                   100.5%    99.7%    99.8%
                                                      =====     ====     ==== 
                                                       
Loss and loss adjustment expenses ratio by segment:
     Workers Compensation                              57.5%    53.7%    58.8%
     Specialty Commercial                              74.0%    72.1%    71.3%
     Nonstandard Automobile                            69.1%    70.0%    71.3%


The loss ratio for Workers  Compensation  increased in 1998 compared to 1997 due
to the effects of competitive  pricing pressure and a change in loss development
reflecting  upward  adjustments  to initial  reserve  estimates for the 1997 and
prior accidents years. The benefit of EBI's service-oriented  approach,  working
with its  customers  to prevent  losses and reduce claim  costs,  has  partially
offset this impact.  The loss ratio for Workers  Compensation  decreased in 1997
compared to 1996 due to favorable loss development and loss experience  achieved
by EBI through its service-oriented approach.

The loss ratio for  Specialty  Commercial  increased  in 1998  compared  to 1997
primarily  due to $27.8 million of loss reserve  strengthening  recorded in 1998
related  to  business  being  exited  in  connection  with  an  Orion  Specialty
realignment.  Excluding these charges,  the loss ratio for Specialty  Commercial
would  have been  69.7% in 1998.  Additionally,  the loss  ratio  for  Specialty
Commercial   reflects  reserve   strengthening   for  the  Company's  pools  and
associations,  and for the  assumed  reinsurance  business  exited in late 1996.
These  increases were partly offset by an improvement in DPIC's and McGee's loss
ratios in 1998 as compared to 1997.

The loss ratio for  Specialty  Commercial  increased  in 1997  compared  to 1996
primarily  due to losses from certain  programs  cancelled  by Orion  Specialty,
reserve  strengthening  for the Company's pools and associations and reinsurance
business,  and higher estimates for losses and loss adjustment  expenses for the
commercial  automobile line of business written by Guaranty  National.  The 1997
loss ratio  increase has been partly offset by the favorable  effect of a change
in this  segment's mix of business,  particularly  the lower premiums and losses
from the assumed reinsurance business that the Company exited in November 1996.

The loss ratio for  Nonstandard  Automobile  improved  in 1998  compared to 1997
primarily due to a decline in claims frequency and claims severity partly offset
by higher loss expenses.  The  improvement in the  Nonstandard  Automobile  loss
ratio for 1997 compared to 1996 is primarily due to lower claims frequency. This
improvement  has been partly offset by costs  incurred to improve claim handling
and reduce insurance fraud.

                                       40
<PAGE>

The ratios of policy  acquisition costs and other insurance expenses to premiums
earned  (the  "expense  ratio") are 31.0% in 1998,  31.2% in 1997,  and 30.1% in
1996.  Policy  acquisition  costs  include  direct costs,  such as  commissions,
premium  taxes,  and salaries that relate to and vary with the production of new
and renewal  business.  These costs are  deferred  and  amortized as the related
premiums are earned, subject to a periodic test for recoverability. The increase
in the  expense  ratio  in 1997 as  compared  to  1996  is  attributable  to the
Company's continued investment in building its loss prevention  competencies and
the  costs  of  expanding  in  new  territories  and  changing  the  EBI  office
operations.  Additionally, the 1997 increase is the result of higher commissions
at EBI and Orion  Specialty  including a change in  reinsurance  in 1996,  which
provides for lower ceding commissions.  The ratio of policyholders' dividends to
premiums  earned (the  "dividend  ratio") was 1.6% in 1998 and 1.8% in both 1997
and 1996.  The decrease in the  dividend  ratio for 1998 as compared to 1997 was
due to a  change  in  business  mix at  Orion  Specialty  resulting  in a  lower
percentage of policies paying dividends to policyholders.

Provisions for losses and loss adjustment  expenses include  development of loss
and loss adjustment  expense  reserves  relating to prior accident years,  which
increased the calendar year combined ratio by 2.3 percentage  points in 1998 and
0.7  percentage  points in both 1997 and 1996.  During 1998,  the Company's loss
ratio was unfavorably  affected by loss  development in exited programs at Orion
Specialty,  the assumed  reinsurance  business  discontinued in 1996,  pools and
associations (other than from McGee), and workers compensation line of business.
In the third  quarter  of 1998,  the  Company  recorded  $17.0  million  of loss
reserves  pertaining  to prior  accident  years  for  business  being  exited in
connection with the Orion Specialty realignment.  Excluding this charge, adverse
development of prior  accident years  increased the calendar year combined ratio
by 1.1  percentage  points in 1998.  During 1997,  the Company's  loss ratio was
unfavorably affected by loss development in the pools and associations,  assumed
reinsurance business discontinued in 1996 and cancelled program business, partly
reduced by favorable  development in the workers compensation  insurance line of
business.

The Company's  environmental claims principally relate to asbestos and hazardous
waste,  arising from certain liability business written prior to the mid 1980's,
which  business  was  never  a  major  element  of  the  Company's   operations.
Environmental claims are also received from certain pools and associations where
reserves are  established  based on  information  reported to the Company by the
managers  of  those  pools  and  associations.   The  Company  discontinued  its
participation in these reinsurance pools and associations in the mid 1980's.

Establishing   reserve  liabilities  for  environmental  claims  is  subject  to
significant  uncertainties  that make  reserve  estimation  difficult.  Judicial
decisions  have  tended to expand  insurance  coverage  beyond the intent of the
policies.  The  disposition  of such claims  often  requires  lengthy and costly
litigation.  Uncertainties as to required  clean-up remedies and difficulties in
identifying  the  responsible  parties add further to the  complexity of reserve
estimation for these claims.  In recent years,  the Company has  intensified its
efforts  to settle  and close  environmental  claims.  In  recognition  of these
efforts,  reserves have also been  increased to provide for the costs related to
settling  claims.  To help  minimize the cost of losses and claims,  the Company
maintains  a  dedicated   environmental  claims  staff,  which  administers  and
continually  evaluates each claim and its defense and settlement  possibilities.
In 1998,  1997 and 1996,  the Company paid $7.5  million,  $6.8 million and $4.8
million,  respectively,  for the costs of defending  and  settling  such claims.
Claim counts have been  aggregated by year of coverage for each  occurrence  for
which policyholders are being defended, and often include numerous claimants.

As of December 31, 1998 and 1997, the Company has  environmental  claims-related
loss and loss adjustment expense reserves, net of reinsurance  recoverables,  of
$65.7 million and $67.9 million,  respectively.  Claim counts are 515 and 551 at
December 31, 1998 and 1997,  respectively,  for direct  business  written by the
Company that  excludes  pools and  associations.  Following  industry  practice,
counts for asbestos  claims are generally  established for each insured for each
policy.  Counts for environmental claims are based upon each site. In estimating
liabilities  for   environmental-related   claims,  the  Company  considers  all
pertinent   information,   as  it  becomes   available.   The  net  reserve  for
environmental  claims and IBNR increased  $10.9 million in 1997 primarily due to
higher  claims  reported  to  the  Company  by  certain  reinsurance  pools  and
associations,  which is the basis of establishing such reserve,  and higher loss
reserve estimates.

                                       41
<PAGE>

Management  believes  that the Company's  reserves for loss and loss  adjustment
expenses make  reasonable and sufficient  provision for the ultimate cost of all
losses on claims  incurred.  However,  there can be no assurance that changes in
loss trends will not result in additional  development of prior years'  reserves
in the future.  Variability in claim emergence and settlement patterns and other
trends in loss experience can result in future  development  patterns  different
than expected.  The Company  believes that any such development will continue at
the low levels experienced in recent years,  considering  actions that have been
taken to increase reserving levels, improve underwriting standards and emphasize
loss  prevention  and  control.  The  Company's  loss  ratios in  recent  years,
including  development of prior years' losses, have compared favorably with loss
ratios experienced by the industry.

The  Company  limits both  current  losses and future  development  of losses by
ceding business to reinsurers.  The Company  continually  monitors the financial
strength of its  reinsurers  and, to the  Company's  knowledge,  has no material
exposure with regard to potential  unrecognized  losses due to reinsurers having
known financial difficulties.

INTEREST EXPENSE

Interest  expense was $19.4  million in 1998 and $24.7 million for both 1997 and
1996,  decreasing  21.6% in 1998 compared to 1997.  Interest expense declined in
1998 as a result of the  repayment  of the $100  million  bank  indebtedness  of
Guaranty  National  in  February  1998 with  proceeds  from the  issuance of the
Company's 7.701% Trust Preferred Securities.

OTHER EXPENSES

Other expenses were $44.0 million, $45.0 million and $43.0 million in 1998, 1997
and 1996,  respectively.  During the fourth  quarter of 1998, the Company closed
its corporate  office in New York City and integrated  the  investment  function
into the corporate  office  located in  Farmington,  Connecticut.  These actions
resulted in a $2.3  million  pre-tax  charge for  severance  and office  closure
expenses.

EQUITY IN EARNINGS (LOSSES) OF AFFILIATE

Equity in earnings (losses) of affiliate  represents  earnings (losses) from the
Company's  26%  investment in Intercargo  and was $(0.7)  million in 1998,  $8.6
million in 1997 and $(0.4)  million in 1996.  The Company has agreed to sell its
investment in  Intercargo,  which is expected to close late in the first quarter
or early in the second quarter of 1999 pursuant to  Intercargo's  merger with X.
L. America,  Inc., a subsidiary of EXEL Limited.  The Company recorded its share
of  Intercargo's  results in the  subsequent  quarter as Intercargo  reports its
quarterly  earnings after the Company reports its earnings.  In 1997,  equity in
earnings  of   affiliates   reflected  a  pre-tax  gain  of  $7.0  million  from
Intercargo's sale of Kingsway Financial Services.

FEDERAL INCOME TAXES

Federal income taxes,  including tax benefits from trust  preferred  securities,
and the related  effective tax rates are $34.3 million  (25.0%) for 1998,  $42.8
million  (25.8%)  for 1997 and $32.0  million  (25.2%) for 1996.  The  Company's
effective  tax  rates  are less  than the  statutory  tax rate of 35%  primarily
because of income derived from tax-advantaged securities.

                                       42
<PAGE>

In October 1996 the Internal Revenue Service ("IRS") completed an examination of
the Company's federal income tax returns through 1992. Certain tax benefits from
tax attributes existing at the date of the Company's reorganization in 1976 were
not  recognized  pending  completion of the IRS  examination.  Accordingly,  the
Company  recorded a credit to capital  surplus in 1996 for tax benefits of $11.9
million with respect to the 1976  reorganization.  The  recording of this credit
had no impact on the Company's earnings.

MINORITY INTEREST EXPENSE

Minority  interest  expense in trust preferred  securities was $12.8 million for
1998 and $6.9 million for 1997.  Minority  interest  expense in trust  preferred
securities  represents the financing cost, after the federal income tax benefit,
on Orion's 8.73% and 7.701% Trust Preferred Securities. The increase in 1998 and
1997 reflects  minority  interest  expense  associated  with the issuance of the
7.701% and 8.73% Trust  Preferred  Securities in February 1998 and January 1997,
respectively.

Minority interest expense in subsidiary net earnings of $7.0 million in 1997 and
$8.7  million  in 1996  was  recorded  for the  after-tax  portion  of  Guaranty
National's earnings attributable to stockholders of Guaranty National other than
the Company.  Guaranty National became a wholly-owned  subsidiary of the Company
in December 1997.

                         LIQUIDITY AND CAPITAL RESOURCES

The Company's cash flows for the years ended December 31 was as follows:

(In millions)                       1998        1997        1996
- -----------------------------------------------------------------
Cash flows:
Operating activities .......     $   29.9   $  100.0    $  167.7
Investing activities .......         11.3     (207.4)     (132.4)
Financing activities .......        (32.5)     105.1       (27.3)
                                 --------   --------    --------                
                                 $    8.7   $   (2.3)   $    8.0
                                 ========   ========    ========
                                                        
The decrease in operating cash flow for 1998 and 1997 is primarily the result of
higher payments for losses,  policy acquisition costs,  federal income taxes (in
1998) and minority  interest from trust  preferred  securities.  The higher loss
payments  reflect  both  an  acceleration  of  claims  settlement  in two of our
operations  during 1998 and loss  payments  related to the  assumed  reinsurance
business exited by the Company.  Higher payments for policy  acquisition  costs,
are related to the Company's current rate of growth. Federal income tax payments
for 1998  include  $8.5  million of federal tax  payments  related to 1997 and a
$20.0  million  federal tax refund that was received by the Company in the first
quarter of 1999.  Partially  offsetting these increased cash outflows are higher
premiums collected,  reflective of the Company's current rate of growth, as well
as higher investment income collected.

Cash is used in or provided by investment  activities primarily for purchases or
from sales and maturities of investments,  for acquisition  activities,  and for
purchases  of  property  and  equipment.  Investment  purchases  are  funded  by
maturities and sales of  investments,  as well as by the net cash from operating
cash flows after cash provided by or used in financing activities. Cash used for
acquisitions totaled $80.1 million in 1998 and $132.6 million in 1997 (excluding
acquired cash of $17.5  million in 1998 and $1.7 million in 1997).  Cash used in
acquisition  activities (excluding cash acquired) in 1998 included $39.7 million
for purchase of Strickland's nonstandard personal automobile insurance business,
$32.4  million for purchase of Grocers,  $5.1 million  related to  settlement of
purchase  price  contingency  for  Guaranty  National's  acquisition  of  Viking
Insurance Company of Wisconsin in 1995, and $2.9 million to tender the remaining
shares of Guaranty National related to the December 1997 purchase.  In September
1998,  the Company  sold  Colorado  Casualty  providing  cash  proceeds of $13.1
million (net of cash sold with Colorado Casualty and before taxes). Cash used in
acquisition activities (excluding cash acquired) in 1997 included $104.4 million
for the  purchase of  Guaranty  National  common  stock,  $26.2  million for the
purchase  of  Unisun,  and  a  $2.0  million  purchase  price  deposit  for  the
acquisition of Strickland.

                                       43
<PAGE>

Cash used in  financing  activities  included  repayment  of $100  million  bank
indebtedness  of  Guaranty  National  from  net  proceeds  of the  7.701%  Trust
Preferred  Securities  issued in February 1998. The issuance of trust  preferred
securities by the Company  provided $121.9 million and $123.0 million of cash in
1998 and 1997,  respectively.  During  1998,  the Company used $8.0 million from
unsecured  borrowings  under its bank  credit  facility to fund uses of cash and
repaid  $9.4  million  of  assumed  bank  debt  related  to the  acquisition  of
Strickland.  Cash used in financing  activities also includes dividend payments,
scheduled  debt  repayments and payments  related to the Company's  common stock
repurchase  program.  Orion increased the quarterly  dividend rate on its common
stock by 12.5% and 14.3% in the second quarters of 1998 and 1997, respectively.

Orion's uses of cash consist of debt  service,  dividends  to  stockholders  and
overhead  expenses.  These cash uses are funded from  existing  available  cash,
financing  transactions  and  receipt of  dividends,  reimbursement  of overhead
expenses,  debt service costs from loans due from  subsidiaries,  and amounts in
lieu of federal  income taxes from  Orion's  insurance  subsidiaries.  Orion has
received  $55.2  million,  $42.8 million and $35.3  million in  dividends,  $8.3
million,  $8.1 million and $7.4  million for  overhead  expenses and federal tax
payments of $20.8  million,  $9.5 million and $7.5  million  from its  insurance
subsidiaries  in 1998,  1997 and 1996,  respectively.  Payments of  dividends by
Orion's insurance subsidiaries must comply with insurance regulatory limitations
concerning   stockholders'  dividends  and  capital  adequacy.  State  insurance
regulators have broad discretionary authority with respect to limitations on the
payment  of  dividends  by  insurance   companies.   Limitations  under  current
regulations are well in excess of Orion's cash requirements.

Orion's insurance subsidiaries maintain liquidity in their investment portfolios
substantially  in  excess of that  required  to pay  claims  and  expenses.  The
insurance  subsidiaries  held cash and short-term  investments of $242.4 million
and $160.4 million at December 31, 1998 and 1997, respectively. The consolidated
policyholders'  surplus of Orion's insurance subsidiaries was $732.1 million and
$789.0  million at  December  31,  1998 and 1997,  respectively.  The  Company's
statutory  operating  leverage  ratios of trailing  twelve  months net  premiums
written to  policyholders'  surplus was 2.1:1 at December  31, 1998 and 1.8:1 at
December 31, 1997.

On July 8, 1998 the Company  entered  into a five year credit  agreement  with a
group of banks which  provides for unsecured  borrowings up to $150 million,  of
which $8.0 million was  outstanding at December 31, 1998. The Company intends to
use the credit  facility  for  general  corporate  purposes,  which may  include
acquisitions.  Borrowings  under the credit  agreement  bear  interest  at LIBOR
(London  Interbank  Offered Rate) plus a margin based upon the Company's  credit
ratings.  The credit agreement  requires the Company to maintain certain defined
financial covenants including a maximum debt to total capitalization ratio and a
minimum  combined  statutory  surplus.  Also,  the credit  agreement  limits the
Company's   ability  to  incur  secured   indebtedness  or  certain   contingent
obligations except for indebtedness  secured by liens specifically  permitted by
the credit agreement and additional secured indebtedness with a principal amount
not exceeding a defined percentage of the Company's  consolidated net worth. The
Company is in  compliance  with the terms of this credit  agreement.  Management
does not believe that the credit  agreement's  covenants or  limitations  unduly
restrict the Company's operations or limit Orion's ability to acquire additional
indebtedness.

                                       44
<PAGE>

The terms of Orion's  indentures  for its $100 million of 7.25% Senior Notes due
2005 and its $110  million of 9.125%  Senior  Notes due 2002 limit the amount of
liens  and   guarantees  by  the  Company  and  its  ability  to  incur  secured
indebtedness  without equally and ratably  securing the senior notes. The senior
notes are  non-callable  to  maturity.  Management  does not believe  that these
limitations unduly restrict the Company's operations or limit Orion's ability to
pay  dividends on its stock.  At December 31, 1998 the Company is in  compliance
with the terms of its  senior  note  indentures.  Management  believes  that the
Company continues to have substantial  sources of capital and liquidity from the
capital markets and bank borrowings.

On January  13,  1997 Orion  issued $125  million of 8.73%  Junior  Subordinated
Deferrable  Interest  Debentures due January 1, 2037 (the "8.73% Debentures") to
Orion Capital Trust I ("Trust I"), a Delaware statutory business trust sponsored
by Orion.  Trust I simultaneously  sold $125 million of 8.73% capital securities
(the "8.73% Trust Preferred Securities") which have substantially the same terms
as the 8.73%  Debentures.  The net  proceeds  from the sale of the  8.73%  Trust
Preferred  Securities were used in part for the acquisition of Guaranty National
common  stock in December  1997.  The 8.73% Trust  Preferred  Securities  may be
redeemed without premium on or after January 1, 2007.

On February  2, 1998 Orion  issued $125  million of 7.701%  Junior  Subordinated
Deferrable Interest  Debentures due April 15, 2028 (the "7.701%  Debentures") to
Orion  Capital  Trust II ("Trust  II"),  a  Delaware  statutory  business  trust
sponsored by Orion. Trust II then sold $125 million of 7.701% capital securities
(the "7.701% Trust Preferred  Securities"),  which have  substantially  the same
terms as the 7.701% Debentures.  Approximately $100 million of net proceeds from
the sale of the  7.701%  Trust  Preferred  Securities  were  used to repay  bank
indebtedness  of Guaranty  National in February 1998. The 7.701% Trust Preferred
Securities are non-callable to maturity.

The  8.73%  and  7.701%  Trust  Preferred  Securities  are  subordinated  to all
liabilities  of the Company.  The Company may defer  interest  distributions  on
these  capital  securities;  however,  during  any period  when such  cumulative
distributions have been deferred,  Orion may not declare or pay any dividends or
distributions on its common stock.

The  Company  issued a  2-for-1  split of its  common  stock on July 7,  1997 to
shareholders  of record on June 23, 1997.  The Company has  repurchased  836,100
shares,  42,916  shares and 482,228  shares of its common  stock at an aggregate
cost of $35.6 million,  $1.5 million and $11.2 million under the Company's stock
repurchase program in 1998, 1997 and 1996, respectively.  The Company's Board of
Directors  increased  authorization  for  purchases  of its  common  stock by an
additional $75 million in 1998. The remaining stock purchase  authorization  was
$42.5 million at March 1, 1999.

                                LEGAL PROCEEDINGS

Orion and its  subsidiaries  are routinely  engaged in litigation  incidental to
their  businesses.  Management  believes  that  there are no  significant  legal
proceedings  pending  against the  Company  which,  net of reserves  established
therefore,  are likely to result in  judgments  for amounts that are material to
the  financial  condition,  liquidity or results of  operations of Orion and its
consolidated subsidiaries, taken as a whole.


                                       45
<PAGE>

                              YEAR 2000 COMPLIANCE

The "Year 2000 problem"  exists because many computer  programs which  companies
use rely on only the last two digits to refer to a particular year. As a result,
these  computer  programs may interpret the Year 2000 as 1900. If not corrected,
computer software may fail or create erroneous results.  The potential impact of
the  Year  2000  problem  on  business,   financial  and  governmental  entities
throughout  the world is not known and,  if not timely  corrected,  may  broadly
affect the national economy in which we operate.

The Company concluded that as an extensive user of technology, it has a material
exposure to the Year 2000 problem and has taken steps to assess and address that
exposure.  In response to this issue,  the Company has inventoried and assessed,
for all its operations and locations, its insurance policy issuance, billing and
collection,  claims  paying,  and  other  operational  systems,  along  with the
hardware and software used in its computing  facilities,  embedded chips used in
its physical structures,  third party  data-exchanges,  and reliance on external
business  relations.  This  work has been  carried  out by the  Company  through
central coordination  supported by dedicated teams working at each Company site.
Progress has been reviewed regularly by senior management.  The process by which
the  Company  is  managing  its Year  2000  efforts  has also been  reviewed  by
independent consultants.

The Company  began  addressing  its computer  programs in 1996 at the  locations
where  its  most  significant  technology  concentration  exists.  Similar  work
commenced shortly thereafter at other locations.

As of December  31, 1998,  the Company had  completed  approximately  95% of its
scheduled  remediation of critical  production  systems for processing Year 2000
dates.  This places the  Company on or ahead of its plan for  meeting  Year 2000
processing needs.  Non-critical systems will be tested and critical systems will
be  re-tested  during  1999.  The total costs to test or modify  these  existing
systems,  which  include both  internal and external  costs of  programming  and
testing,  is estimated to be approximately $19.4 million, of which $15.8 million
has been expensed ($2.4 million through 1997 and $13.4 million in 1998).

With a timely start on correcting  the Year 2000  problem,  the Company has been
able to  address  this  potential  exposure.  This has  allowed  the  Company to
continue  replacement of outdated  systems with newer versions  offering greater
functionality  and  cost  efficiencies.  The  Company  completed  replacing  its
financial,  personnel,  and  payroll  systems  in 1998 and began  phasing in new
integrated  processing  systems for certain of its operations in 1999. The total
cost  for  these  major  technology   improvement   projects  are  estimated  at
approximately  $13.1 million of which $11.7 million had been capitalized through
December 31, 1998.  Additional  technology projects are planned for 1999 as Year
2000  projects  wind down.  All costs are being funded  through  operating  cash
flows.

In addition to addressing its own hardware,  software and  processing  exposure,
the  Company  has been  engaged  since  1996 in a  process  of  identifying  and
prioritizing critical suppliers and customers at the direct interface level, and
communicating  with them about their plans and progress in  addressing  the Year
2000 problem.

The Company has mailed letters to significant  vendors and service providers and
has verbally  communicated with many strategic customers to determine the extent
to which  interfaces with such entities are vulnerable to Year 2000 problems and
whether the products and services  purchased  from or by such  entities are Year
2000 compliant. As of December 31, 1998, the Company had received responses from
approximately  65% of the third  parties of whom it has  inquired and 90% of the
companies that have responded have provided written  assurances that they expect
to address all their significant Year 2000 problems on a timely basis.

                                       46
<PAGE>

Evaluations  of the most  critical  third  parties  have been  initiated.  These
evaluations will be followed by the development of contingency plans, which have
been prepared for third  parties  having near term Year 2000 impact or are being
developed for other third parties,  with completion  during the first quarter of
1999.  The  Company  believes  that this  aspect of its Year 2000  effort was on
schedule at December 31, 1998.

A follow-up  mailing to significant  vendors and service  providers that did not
initially respond, or whose responses were deemed unsatisfactory by the Company,
is expected to be completed by March 31, 1999.  The Company will also expand its
survey to vendors and service  providers who do not directly  interface with the
Company's systems.

The  Company  presently  believes  that the  Year  2000  problems  will not pose
significant  operational  problems  for the Company.  However,  if all Year 2000
problems are not properly identified, or assessment, remediation and testing are
not effected  timely with  respect to Year 2000  problems  that are  identified,
there can be no assurance that the Year 2000 issue will not materially adversely
impact the Company's  results of  operations  or adversely  affect the Company's
relationships with customers, vendors, or others.

The Company is unable to  determine  at this time  whether the  consequences  of
counter-parties  Year 2000 failures will have a material impact on the Company's
results of operations,  liquidity or financial condition. The possibility exists
that a portion of its third-party  distribution  channels may not be ready, that
communications with its agents could be disrupted,  that underwriting data, such
as motor vehicle reports, could be unobtainable, that the claim settling process
could be delayed or that the  frequency  and severity of losses may increase due
to  external  factors.  Where  concern  appears  justified  about an  aspect  of
readiness, contingency plans have been prepared or are being developed. However,
there can be no assurance that  unanticipated Year 2000 issues of other entities
will not have a material  adverse impact on the Company's  systems or results of
operations.

This is a Year 2000 Readiness Disclosure  statement.  Readers are cautioned that
forward-looking statements contained in "Year 2000 Compliance" should be read in
conjunction with the Company's  disclosures under the heading:  "Forward-Looking
Statements."

                      MARKET RISK OF FINANCIAL INSTRUMENTS

The Company is subject to market risk arising from the  potential  change in the
value  of  its  various  financial  instruments.  These  changes  may  be due to
fluctuations  in interest  rates,  and  changes in credit  spreads and in equity
prices.  The  level  of  market  risk is  influenced  by many  factors,  such as
volatility, correlation and liquidity. Potential gains or losses from changes in
market  conditions can be estimated through  statistical  models that attempt to
predict  within a  specified  confidence  level  the " value  at risk"  based on
historical  price  and  volatility   movements.   For  example,   if  historical
probabilities  indicate that the change in the value of a fixed income  security
would not be expected to exceed $1 million with a 95 percent  probability within
a given  time  period,  then  the  security's  value  at  risk  at a 95  percent
confidence level for that period is $1 million.

The major  components of market risk affecting the Company are interest rate and
equity risk. The Company has a fixed income investment portfolio, which includes
non-redeemable preferred stocks and short term investments,  with a market value
of $2,139.8 million at December 31, 1998 that is subject to changes in value due
to changes in market interest rates. Within the fixed income portfolio,  certain
mortgage-backed and asset-backed securities ($145.0 million of value at December
31,  1998) are  exposed  to  accelerated  prepayment  risk  generally  caused by
interest rate  movements.  Should interest rates decline,  mortgage  holders are
more likely to refinance  existing  mortgages at lower  rates.  Acceleration  of
repayments could unfavorably affect future investment income, if reinvestment of
the  cash  received   from   repayments   is  in  lower   yielding   securities.
Statistically,  the Company's  estimated  prepayment risk was not significant at
December 31, 1998.

                                       47
<PAGE>

In addition to interest  rate risk,  the Company's  common  equity  portfolio of
$242.4  million at  December  31,  1998 is subject to changes in value  based on
changes in equity prices in United States markets.  The Company's  common equity
portfolio  is highly  correlated  with the S&P 500 and Russell  2000  indices in
equal amounts.

The Company's  portfolio includes  investments in limited  partnerships  ($111.1
million at December 31, 1998) that generally provide higher investment  returns,
but also carries  higher  volatility  and market risk  compared to the Company's
other  investments.   Changes  in  the  market  value  of  limited   partnership
investments can vary  considerably  from  year-to-year.  However,  the long-term
performance of the Company's limited partnership investments has been favorable.
The effect of limited  partnership  investments  is not included in the value at
risk disclosure shown below.

The Company's  exposure to foreign  exchange  risk arising from the  possibility
that  changes  in  foreign  currency  exchange  rate  will  impact  the value of
financial instruments is not significant.

The Company manages its total investments, so that at all times, there are fixed
income  securities  that are  adequate  in amount and  duration to meet the cash
requirements of current  operations and longer term  liabilities,  as well as to
meet  insurance  regulatory  requirements  with  respect  to  investments  under
specific state  insurance laws. To the extent that there are funds available for
investment beyond these requirements, the investment objective for such funds is
to maximize total return within a prudent level of risk, taking into account the
potential  impact on the  volatility  of reported  earnings  and  reserves.  The
Company  shall adjust  investment  risk to offset or complement  insurance  risk
based upon total corporate risk tolerance. The Company has investment guidelines
for fixed  income  and equity  portfolios  covering  portfolio  characteristics,
permitted investments, diversification and performance benchmarks.

Value at risk  estimates  are  presented  in the table below and  represent  the
potential after-tax change in value of the Company's invested assets,  which, to
the extent  unrealized,  would generally be included  directly in  stockholders'
equity.  Caution should be used in evaluating the Company's  overall market risk
from the information below, since actual results could differ materially because
the  information  was developed  using estimates and assumptions as described in
this  section.   These  estimates  exclude  any  potentially  offsetting  effect
resulting  from  movements in the economic  value of the Company's  liabilities,
most importantly,  loss reserves and reinsurance  recoverables on unpaid losses.
The estimates  shown in the table were calculated  using Monte Carlo  simulation
involving 5,000  stochastic  paths with a 95 percent  confidence  level based on
weekly  correlation's  and  volatilities  based upon observed  values for 1991 -
1998. Mean  assumptions  included no change in weekly interest rates and an 8.0%
annual  appreciation for the common equity portfolio.  The Company's total value
at risk includes a diversification  benefit since interest rate and equity risks
are only partially correlated.

         The overall  after-tax  value at risk for the  Company at December  31,
1998 was as follows:

(In millions)
- ---------------------------------------------
Interest rate risk                  $    19.5
Equity risk                               6.0
Diversification benefit                  (9.8)
                                    ---------
Total                               $    15.7
                                    =========

                                       48
<PAGE>

                     ACCOUNTING PRONOUNCEMENTS TO BE ADOPTED

In June 1998,  the  Financial  Accounting  Standards  Board  issued FAS No. 133,
Accounting  for Derivative  Instruments  and Hedging  Activities.  This standard
requires  companies  to record all  derivatives  on the balance  sheet as either
assets or liabilities and measure those instruments at fair value. The manner in
which  companies  are to record  gains or losses  resulting  from changes in the
values of those derivatives  depends on the use of the derivative and whether it
qualifies  for hedge  accounting.  This  standard is effective for the Company's
financial  statements  beginning January 1, 2000, with early adoption permitted.
The Company is currently evaluating the impact of the adoption of this statement
and the potential effect on its financial position or results of operations.

In March 1998,  the AICPA issued SOP 98-1,  Accounting for the Costs of Computer
Software  Developed  or Obtained  for  Internal  Use.  This  statement  provides
guidance on accounting for costs of computer software  developed or obtained for
internal  use  including  when  incurred  costs  are and are  not  eligible  for
capitalization.  This statement is effective for 1999 financial  statements with
early adoption permitted.  The Company is currently evaluating the impact of the
adoption of this  statement and the potential  effect on its financial  position
and result of operations.

                           FORWARD-LOOKING STATEMENTS

All  statements  made in this  annual  report  that  do not  reflect  historical
information  are  forward-looking  statements  within the meaning of the Private
Securities  Litigation  Reform  Act of  1995.  Such  forward-looking  statements
involve known and unknown risks,  uncertainties and other factors that may cause
the actual results,  performance or achievements of the Company to be materially
different  from any future  results,  performance or  achievements  expressed or
implied by the  forward-looking  statements.  Such factors include,  among other
things,  (i) general  economic  and  business  conditions;  (ii)  interest  rate
changes;  (iii)  competition  and  regulatory  environment  in which the Company
operates;  (iv)  claims  frequency;  (v)  claims  severity;  (vi)  medical  cost
inflation;  (vii) increases in the cost of property repair; (viii) the number of
new and renewal  policy  applications  submitted to the Company;  (ix) Year 2000
problems and (x) other  factors over which the Company has little or no control.
The  Company's  expectation  that  its plan for  Year  2000  Compliance  will be
completed on schedule  depends,  in large part, on the Company's own efforts and
expenditures on hardware, software and systems, which is on schedule as to those
exposures  which the  Company  has been  able to  identify.  However,  Year 2000
problems could also arise because of unanticipated non-compliance on the part of
vendors,  agents,  customers  and other  third  parties  including  governmental
entities.  Significant  Year 2000 problems could materially and adversely affect
future  performance  and  results  of  operations.  The  Company  disclaims  any
obligation  to update or to publicly  announce the impact of any such factors or
any  revisions to any  forward-looking  statements  to reflect  future events or
developments.

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

   See section "Market Risk of Financial Instruments" on pages 47- 48.


                                       49
<PAGE>

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                              REPORT OF MANAGEMENT

     The  management  of  Orion  Capital  Corporation  is  responsible  for  the
consolidated  financial  statements and the information  included  therein.  The
consolidated financial statements are fairly presented and have been prepared in
accordance  with generally  accepted  accounting  principles  appropriate in the
circumstances,  and,  where  necessary,  include  amounts based on  management's
informed estimates and judgments.

     The  Company has a system of internal  control  which it believes  provides
reasonable  assurance that assets are safeguarded from loss or unauthorized use,
that transactions are recorded in accordance with management's policies and that
the  financial  records are reliable for  preparing  financial  statements.  The
system of internal  control  includes  written  policies and procedures that are
communicated to all appropriate personnel and updated as necessary.

     Compliance with the system of internal  control is continuously  maintained
and monitored by management.  The internal audit staff of the Company  evaluates
and reports on the  adequacy of and  adherence to these  controls,  policies and
procedures.  In  addition,  as part of its audit of the  consolidated  financial
statements,  Deloitte & Touche LLP,  the  independent  auditors for the Company,
perform an  evaluation  of the  system of  internal  control to the extent  they
consider  necessary  to  express  an  opinion  on  the  consolidated   financial
statements.  Both the  internal  auditors  and  Deloitte  & Touche  LLP  provide
recommendations  concerning the system of internal control, and management takes
actions,   which   are   believed   to  be   appropriate   responses   to  these
recommendations.

     The Audit and Information  Services  Committee of the Board of Directors is
comprised of independent directors, and has general responsibility for oversight
of financial  controls and audit activities of the Company and its subsidiaries.
The Audit and  Information  Services  Committee,  which  reports  to the  Board,
annually  reviews  the  qualifications  of the  independent  auditors  and meets
periodically with them, the internal auditors and management to review the plans
and results of the audits.  Both  internal and  independent  auditors  have free
access to the Audit and  Information  Services  Committee,  without  members  of
management  present,  to discuss the adequacy of the system of internal  control
and any other matters  which they believe  should be brought to the attention of
the Committee.



W. Marston Becker                                       Michael L. Pautler
Chairman & Chief Executive Officer                      Senior Vice President &
                                                        Chief Financial Officer


                                       50
<PAGE>

                          INDEPENDENT AUDITORS' REPORT

Board of Directors and Stockholders
Orion Capital Corporation
Farmington, Connecticut

     We have  audited  the  accompanying  consolidated  balance  sheets of Orion
Capital  Corporation and  subsidiaries as of December 31, 1998 and 1997, and the
related  consolidated  statements of earnings,  stockholders'  equity,  and cash
flows for each of the three years in the period ended  December  31,  1998.  Our
audits also included the financial  statement  schedules  listed in the Index at
Item 14(a)2.  These financial  statements and financial  statement schedules are
the responsibility of the Company's management. Our responsibility is to express
an opinion on the financial  statements and financial  statement schedules 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,  such consolidated  financial statements present fairly, in
all material respects,  the financial position of Orion Capital  Corporation and
subsidiaries  as of  December  31,  1998  and  1997,  and the  results  of their
operations  and their cash flows for each of the three years in the period ended
December 31, 1998 in conformity with generally accepted  accounting  principles.
Also, in our opinion,  such financial  statement  schedules,  when considered in
relation  to the  basic  consolidated  financial  statements  taken  as a whole,
present fairly in all material respects the information set forth therein.


DELOITTE & TOUCHE LLP


Hartford, Connecticut
February 22, 1999
(except for Note 20, as to
which the date is March 11, 1999)

                                       51
<PAGE>

                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET
                                     ASSETS

                                                               December 31,
                                                         ----------------------
(In millions)                                                 1998       1997
- -------------------------------------------------------------------------------
Assets:
Investments: -
Fixed maturities, at amortized cost
   (market $272.7 - 1998 and $322.4 - 1997) ..........   $    260.6 $    312.8
Fixed maturities, at market (amortized cost
   $1,305.5 - 1998 and $1,395.4 - 1997) ..............      1,349.9    1,469.8
Common stocks, at market (cost $200.3 -
   1998 and $163.0 - 1997) ...........................        242.4      245.4
Non-redeemable preferred stocks, at market
   (cost $269.1 - 1998 and $183.6 - 1997) ............        268.5      193.1
Other long-term investments ..........................        116.2       94.3
Short-term investments ...............................        248.7      228.3
                                                         ---------- ---------- 
      Total investments ..............................      2,486.3    2,543.7

Cash .................................................         18.0        9.3
Accrued investment income ............................         27.0       29.6
Investment in affiliate ..............................         22.8       31.3
Accounts and notes receivable ( less allowance for
   doubtful accounts $3.4 - 1998 and $4.1 - 1997) ....        217.2      189.3
Reinsurance recoverables and prepaid reinsurance .....        801.5      622.2
Deferred policy acquisition costs ....................        155.6      147.1
Property and equipment ( less accumulated depreciation
   $49.0 - 1998 and $35.9 - 1997) ....................         95.4       70.8
Excess of cost over fair value of net assets acquired
   ( less accumulated amortization $33.6 - 1998
   $27.4 - 1997) .....................................        167.7      140.0
Deferred federal income taxes ........................         26.7        1.0
Other assets .........................................        146.2       99.8
                                                         ---------- ----------
      Total assets ...................................   $  4,164.4 $  3,884.1
                                                         ========== ==========
[FN]
                                                         
                 See Notes to Consolidated Financial Statements
</FN>
                                       52
<PAGE>                                   

                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET
                      LIABILITIES AND STOCKHOLDERS' EQUITY

                                                              December 31,
                                                         ----------------------
(In millions, except for share amounts)                       1998      1997
- -------------------------------------------------------------------------------
Liabilities:
Policy liabilities: -
  Losses ................................................$ 1,602.1  $ 1,476.4
  Loss adjustment expenses ..............................    415.6      395.3
  Unearned premiums .....................................    564.0      551.6
  Policyholders' dividends ..............................     17.9       20.5
                                                         ---------  ---------
Total policy liabilities ................................  2,599.6    2,443.8
Notes payable ...........................................    217.4      310.2
Other liabilities .......................................    370.1      282.0
                                                         ---------  ---------
Total liabilities .......................................  3,187.1    3,036.0
                                                         ---------  --------- 
Commitments and Contingencies (Notes 13 and 14)

Company-obligated mandatorily redeemable preferred
   capital securities of subsidiary trusts holding solely
   the junior subordinated debentures of the Company ....    250.0      125.0

Stockholders' equity:
Preferred stock, authorized 5,000,000 shares; issued
   and outstanding - none
Common stock, $1 par value; authorized 50,000,000
   shares; issued 30,675,300 shares .....................     30.7       30.7
Capital surplus .........................................    149.6      152.1
Retained earnings .......................................    553.2      469.5
Accumulated other comprehensive income ..................     58.5      109.2
Treasury stock, at cost (3,505,091 shares -
  1998 and 3,069,756 shares - 1997)......................    (57.8)     (34.3)
Deferred compensation on restricted stock ...............     (6.9)      (4.1)
                                                         ---------  ---------
    Total stockholders' equity ..........................    727.3      723.1
                                                         ---------  ---------
    Total liabilities and stockholders' equity ..........$ 4,164.4  $ 3,884.1
                                                         =========  =========
[FN]
                                                        
                 See Notes to Consolidated Financial Statements
</FN>
                                       53
<PAGE>                                 


<TABLE>
<CAPTION>
                    ORION CAPITAL CORPORATON AND SUBSIDIARIES
                       CONSOLIDATED STATEMENT OF EARNINGS

                                                      Year Ended December 31,
                                                    ---------------------------
(In millions, except for per share amounts)              1998      1997      1996
- ----------------------------------------------------------------------------------
Revenues:
<S>                                                 <C>        <C>       <C>      
Premiums earned .................................   $ 1,503.0  $ 1,357.7 $ 1,300.8
Net investment income ...........................       143.2      164.9     145.4
Realized investment gains .......................        52.5       47.8      24.2
Other income ....................................        18.0       20.2      23.1
                                                    ---------  --------- ---------
 Total revenues .................................     1,716.7    1,590.6   1,493.5
                                                    ---------  --------- ---------
Expenses:
Losses incurred .................................       800.6      701.3     694.5
Loss adjustment expenses ........................       219.9      204.2     188.5
Amortization of deferred policy acquisition costs       417.9      387.2     363.6
Other insurance expenses ........................        48.0       36.6      27.9
Dividends to policyholders ......................        24.8       24.0      23.6
Interest expense ................................        19.4       24.7      24.7
Other expenses ..................................        44.0       45.0      43.0
Restructuring expenses and other (Note 3) .......       (15.3)        --        --
                                                    ---------  --------- ---------
 Total expenses .................................     1,559.3    1,423.0   1,365.8
                                                    ---------  --------- ---------
Earnings before equity in earnings (loss) of          
  affiliate, federal income taxes and minority
  interest expense ..............................       157.4      167.6     127.7
Equity in earnings (loss) of affiliate ..........        (0.7)       8.6      (0.4)
Earnings before federal income taxes and            ---------  --------- ---------
  minority interest expense .....................       156.7      176.2     127.3
Federal income taxes ............................        41.1       46.5      32.0
Minority interest expense:
  Subsidiary trust preferred securities, net
    of federal income taxes .....................        12.8        6.9        --
  Subsidiary net earnings .......................          --        7.0       8.7
                                                    ---------  --------- ---------
 Net earnings ...................................   $   102.8  $   115.8 $    86.6
                                                    =========  ========= =========
 Net earnings per common share:
    Basic .......................................   $    3.78  $    4.24 $    3.16
                                                    =========  ========= =========
    Diluted .....................................   $    3.69  $    4.15 $    3.12
                                                    =========  ========= =========
</TABLE>
[FN]
                                                  
                 See Notes to Consolidated Financial Statements
</FN>
                                       54
<PAGE>                                  


<TABLE>
<CAPTION>
                    ORION CAPITAL CORPORATON AND SUBSIDIARIES
                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

                                                            Year Ended December 31,
                                        --------------------------------------------------------------
(In millions)                                   1998                 1997                  1996
- ------------------------------------------------------------------------------------------------------
Common Stock:
<S>                                     <C>        <C>        <C>        <C>        <C>        <C>
Balance, beginning of period            $  30.7               $  15.3               $  15.3
Stock issued in 2-for-1
common stock split                            -                  15.4                     -
                                        -------               -------               ------- 
Balance, end of period                  $  30.7               $  30.7               $  15.3
                                        =======               =======               =======
Capital Surplus:
Balance, beginning of period            $ 152.1               $ 158.6               $ 146.7
Exercise of stock options and net
issuance of restricted stock               (2.5)                  0.5                     -
Acquisition of Guaranty National              -                   8.4                     -
Recognition of pre-reorganization
   federal income tax benefits                -                     -                  11.9
Stock issued in 2-for-1
common stock split                            -                 (15.4)                    -
                                        -------               -------               ------- 
Balance, end of period                  $ 149.6               $ 152.1               $ 158.6
                                        =======               =======               =======
Retained Earnings:
Balance, beginning of period            $ 469.5               $ 370.8               $ 298.5
Net earnings                              102.8    $ 102.8      115.8    $ 115.8       86.6    $  86.6
                                                   -------               -------               -------
Dividends declared                        (19.1)                (17.1)                (14.3)
                                        -------               -------               ------- 
Balance, end of period                  $ 553.2               $ 469.5               $ 370.8
                                        =======               =======               =======
Accumulated Other
Comprehensive Income:
Balance, beginning of period            $ 109.2               $  70.1               $  59.3
Unrealized investment
gains (losses), net of taxes                         (52.4)                 41.3                   9.0
Unrealized foreign exchange
translation gains (losses), net of taxes               1.7                  (2.2)                  1.8
                                                   -------               -------               -------     
Other comprehensive income (loss)         (50.7)     (50.7)      39.1       39.1       10.8       10.8
                                        -------    -------    -------    -------    -------    ------- 
Comprehensive income                               $  52.1               $ 154.9               $  97.4
                                                   =======               =======               =======
Balance, end of period                  $  58.5               $ 109.2               $  70.1
                                        =======               =======               =======
Treasury Stock:
Balance, beginning of period            $ (34.3)              $ (35.0)              $ (26.5)
Exercise of stock options and net
issuance of restricted stock               13.4                   3.2                   2.7
Common stock issued pursuant to
employee stock purchase plan                1.1                     -                     -
Acquisition of treasury stock             (38.0)                 (2.5)                (11.2)
                                        -------               -------               ------- 
Balance, end of period                  $ (57.8)              $ (34.3)              $ (35.0)
                                        =======               =======               ======= 
Deferred Compensation on
Restricted Stock:
Balance, beginning of period            $  (4.1)              $  (3.1)              $  (2.3)
Net issuance of restricted stock           (4.3)                 (1.9)                 (1.8)
Amortization of deferred
compensation on restricted stock            1.5                   0.9                   1.0
                                        -------               -------               ------- 
Balance, end of period                  $  (6.9)              $  (4.1)              $  (3.1)                                 
                                        =======               =======               =======                                  
                                                                         
</TABLE>
[FN]

                 See Notes to Consolidated Financial Statements
</FN>
                                       55
<PAGE>                             


<TABLE>
<CAPTION>
                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENT OF CASH FLOWS

                                                                Year Ended December 31,
                                                         -----------------------------------
(In millions)                                                 1998         1997        1996
- --------------------------------------------------------------------------------------------
Cash flows from operating activities:
<S>                                                      <C>         <C>         <C>       
Premiums collected ..................................... $  1,521.9  $  1,364.5  $  1,330.3
Net investment income collected ........................      145.7       140.1       127.1
Losses and loss adjustment expenses paid ...............   (1,009.7)     (892.1)     (794.9)
Policy acquisition costs paid ..........................     (456.5)     (401.1)     (387.7)
Federal income tax payments ............................      (57.1)      (28.4)      (30.3)
Dividends paid to policyholders ........................      (27.5)      (26.0)      (20.1)
Interest paid ..........................................      (20.5)      (23.8)      (24.1)
Payments on trust preferred securities .................      (17.6)       (5.1)         --
Other payments .........................................      (48.8)      (28.1)      (32.6)
                                                         ----------  ----------  ----------
Net cash provided by operating activities ..............       29.9       100.0       167.7
                                                         ----------  ----------  ----------
Cash flows from investing activities:
Sales of fixed maturities available-for-sale ...........    1,014.5       308.3       250.9
Sales of equity securities .............................      447.9       199.7       153.2
Maturities of fixed maturity investments
   available-for-sale ..................................      144.5       100.4       144.2
Maturities of fixed maturity investments
   held-to-maturity ....................................       60.5        20.1        34.6
Investments in fixed maturities
   available-for-sale ..................................   (1,005.0)     (595.9)     (449.5)
Investments in equity securities .......................     (533.1)     (204.1)      (83.4)
Investments in fixed maturities
   held-to-maturity ....................................         --       (14.3)       (8.6)
Net sales (purchases) of short-term investments ........      (18.5)      108.5       (78.1)
Acquisition of businesses, net of cash acquired ........      (62.6)     (130.9)      (81.8)
Sale of business, net of cash sold .....................       13.1          --          --
Purchases of property and equipment, net ...............      (30.5)      (18.5)      (14.9)
Other receipts (payments) ..............................      (19.5)       19.3         1.0
                                                         ----------  ----------  ----------
Net cash provided by (used in) investing activities ....       11.3      (207.4)     (132.4)
                                                         ----------  ----------  ----------
Cash flows from financing activities:
Net proceeds from issuance of trust preferred securities      121.9       123.0          --
Proceeds from stock issued under employee benefit plans         2.3         0.6          --
Repayment of notes payable, net ........................     (102.0)       (0.8)       (1.3)
Purchases of common stock ..............................      (35.6)       (1.5)      (10.7)
Dividends paid to stockholders .........................      (18.5)      (18.0)      (15.3)
Other receipts (payments) ..............................       (0.6)        1.8          --
                                                         ----------  ----------  ----------
Net cash (used in) provided by financing activities ....      (32.5)      105.1       (27.3)
                                                         ----------  ----------  ----------
Net increase (decrease) in cash ........................        8.7        (2.3)        8.0
Cash balance, beginning of period ......................        9.3        11.6         3.6
                                                         ----------  ----------  ----------
Cash balance, end of period ............................ $     18.0  $      9.3  $     11.6
                                                         ==========  ==========  ==========
</TABLE>
[FN]
                                                        
                 See Notes to Consolidated Financial Statements
</FN>
                                       56
<PAGE>                             
 

<TABLE>
<CAPTION>
       
                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
               CONSOLIDATED STATEMENT OF CASH FLOWS - (Continued)

                                                                Year Ended December 31,
                                                         ----------------------------------
(In millions)                                                  1998        1997        1996
- -------------------------------------------------------------------------------------------
Reconciliation of net earnings to net cash
   provided by operating activities:
<S>                                                      <C>         <C>         <C>       
Net earnings ..........................................  $    102.8  $    115.8  $     86.6
                                                         ----------  ----------  ----------
                                                            
Adjustments:
Depreciation and amortization .........................        15.9        13.4        12.1
Amortization of excess of cost over fair
   value of net assets acquired .......................         6.7         3.2         3.1
Deferred federal income taxes .........................         3.6         4.5        10.0
Equity in (earnings) loss of affiliates,
   net of dividends received ..........................         1.0        (8.2)        0.7
Realized investment gains .............................       (52.5)      (47.8)      (24.2)
Non-cash investment income ............................        (1.6)      (19.0)      (17.8)
Amortization (accretion) of fixed maturity investments         (1.5)       (2.5)        1.4
Restructuring expenses and other (Note 3) .............       (15.3)         --          --
Minority interest expense in subsidiary net earnings ..          --         7.0         8.7
Other .................................................         0.6         1.5         2.1

Changes in assets and liabilities, net of acquisitions,
   divestiture and restructuring:
Decrease (increase) in accrued investment income ......         2.0        (2.3)        1.2
(Increase) decrease in accounts and notes receivable ..       (28.8)        1.4         7.5
Increase in reinsurance recoverables
   and prepaid reinsurance ............................      (123.0)      (91.0)      (78.0)
Increase in deferred policy acquisition costs .........       (11.9)       (8.1)      (20.9)
Increase in other assets ..............................       (16.0)      (10.8)      (34.3)
Increase in losses ....................................        60.5        47.4       115.2
Increase in loss adjustment expenses ..................        20.0        29.6        32.4
Increase in unearned premiums .........................        38.4        45.6        58.9
Increase (decrease) in policyholders' dividends .......        (2.7)       (2.0)        3.5
Increase (decrease) in other liabilities ..............        31.7        22.3        (0.5)
                                                         ----------  ----------  ----------
 Total adjustments and changes ........................       (72.9)      (15.8)       81.1
                                                         ----------  ----------  ----------
Net cash provided by operating activities .............  $     29.9  $    100.0  $    167.7
                                                         ==========  ==========  ==========
</TABLE>
[FN]

                 See Notes to Consolidated Financial Statements
</FN>
                                       57
<PAGE>                            



                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  Years Ended December 31, 1998, 1997 and 1996

Note 1 - Significant Accounting Policies

     Basis of  Financial  Statement  Presentation  - Orion  Capital  Corporation
("Orion") and its wholly-owned subsidiaries (collectively the "Company") operate
principally in the property and casualty  insurance  business.  The consolidated
financial  statements  and  notes  thereto  are  presented  in  accordance  with
generally  accepted  accounting  principles  ("GAAP")  for property and casualty
insurance  companies  and  include the  accounts  of Orion and its  wholly-owned
subsidiaries.  The  Company's  investment  in its  unconsolidated  affiliate  is
accounted  for using the equity  method (See Note 4). All material  intercompany
balances and transactions have been eliminated. The preparation of the Company's
consolidated financial statements in conformity with GAAP requires the Company's
management to make estimates and assumptions that affect the amounts reported in
these consolidated  financial  statements and accompanying notes. Actual results
could differ from those estimates.

     Regulation  -  The  Company's   insurance   subsidiaries   are  subject  to
comprehensive  regulation  by  various  state  insurance  departments  including
regulations  limiting dividend payments to Orion and intercompany  transactions.
Under these  regulations,  the maximum dividends  permitted at December 31, 1998
for the  ensuing  twelve  months,  without  prior  approval,  aggregated  $135.5
million.  However, state insurance regulators have broad discretionary authority
with  respect to approving  the payment of  dividends  by  insurance  companies.
Policyholders'   surplus  of  Orion's  insurance   subsidiaries   determined  in
accordance with prescribed  statutory  accounting  practices  amounted to $732.1
million  and  $789.0  million  at  December  31,  1998 and  1997,  respectively.
Statutory  net income  amounted  to $151.5  million,  $146.1  million and $107.9
million for 1998, 1997 and 1996, respectively.

     Cash - For  purposes  of the  consolidated  statement  of cash  flows,  the
Company considers only demand deposit accounts to be cash.

     Investments - Fixed maturity  investments  include bonds,  preferred stocks
with mandatory redemption features, and certificates of deposit that mature more
than one year after the balance sheet date. Fixed maturity  investments that the
Company has both the  positive  intent and the  ability to hold to maturity  are
recorded at amortized  cost.  Fixed maturity  investments,  which may be sold in
response to, among other things,  changes in interest  rates,  prepayment  risk,
income tax strategies or liquidity  needs are  classified as  available-for-sale
and are carried at market  value.  Common  stocks and  non-redeemable  preferred
stocks are also  carried at market  value.  Fluctuations  in the market value of
these available-for-sale  securities are recorded as unrealized investment gains
or losses and  credited  or charged to  stockholders'  equity.  Other  long-term
investments   principally   include  equity   ownership   interests  in  limited
partnerships,  which  are  recorded  using  the  equity  method  of  accounting.
Short-term investments include certificates of deposit and commercial paper that
mature  within one year of the balance  sheet date,  money  market  accounts and
United States  Treasury  Bills.  Short-term  investments  are recorded at market
value,  which  approximates  cost.  Market values are generally  based on quoted
market prices or dealer quotes. Realized investment gains and losses,  including
provision for other than  temporary  impairment of  investment  securities,  are
recognized on the specific identification method.

     Deferred Policy  Acquisition Costs - Costs that vary with, and are directly
related  to,  the  production  of new and  renewal  business  are  deferred  and
amortized as the related  premiums are earned.  These costs  primarily  comprise
commissions,  premium taxes and salaries.  The test for  recoverability  of such
deferred  

                                       58
<PAGE>



                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

costs includes the consideration of net investment income.

     Excess of Cost Over Fair Value of Net  Assets  Acquired - The excess of the
cost of  acquiring  subsidiaries  over  the  fair  value  of  their  net  assets
("goodwill")  is  amortized  on a  straight-line  basis over periods of 25 to 40
years. The Company evaluates the recoverability of goodwill from expected future
cash flows,  and  impairments  would be  recognized  in  operating  results if a
permanent diminution in value were to occur.

     Revenue  Recognition  - Premiums  are earned on a daily pro rata basis over
the policy period.  A provision is made for  anticipated  retrospective  premium
adjustments  and audit  premiums.  Direct and assumed  premiums  are reduced for
reinsurance ceded to other insurers.

     Policy  Liabilities  and  Reinsurance  - Loss and loss  adjustment  expense
liabilities are established in  consideration  of individual  cases for reported
losses and past  experience for incurred but not yet reported  losses  ("IBNR").
Estimated reinsurance receivables are recognized in a manner consistent with the
liabilities relating to the underlying reinsured contracts. At December 31, 1998
and 1997, long-term disability workers compensation loss reserves are carried at
$46.0 million and $52.9 million,  respectively,  in the  consolidated  financial
statements  at net  present  value  using a  statutory  interest  rate of  3.5%.
Policyholders'  dividends  on  participating  policies  are accrued at estimated
payment  rates  as the  related  premiums  are  earned.  Participating  business
represented  19% and 18% of premiums  in-force  at  December  31, 1998 and 1997,
respectively.  As a percent of premiums earned,  participating business amounted
to 19% in 1998, 18% in 1997 and 16% in 1996.

     Federal Income Taxes - The Company  recognizes  taxes payable or refundable
for the current  year,  and deferred  taxes for the future tax  consequences  of
differences  between  the  financial  reporting  and tax  basis  of  assets  and
liabilities.  Deferred tax assets and liabilities are measured using enacted tax
rates expected to apply to taxable income in the years the temporary differences
are expected to reverse.

     Earnings  Per Common  Share - In the fourth  quarter of 1997,  the  Company
adopted Statement of Financial  Accounting  Standards ("FAS") No. 128, "Earnings
per Share," for all periods presented. Basic earnings per share computations are
based on the average  number of shares of common  stock  outstanding  during the
year.  Diluted earnings per share reflect the assumed exercise and conversion of
all securities,  including stock options.  All common stock and per share common
stock data presented has been restated to give effect to the 2-for-1 stock split
of the Company's common stock issued on July 7, 1997.

     Comprehensive  Income - As of January 1, 1998 the  Company  adopted FAS No.
130, "Reporting  Comprehensive Income". This statement establishes standards for
the reporting and  presentation  of  comprehensive  income and its components in
financial   statements.   Comprehensive   income   encompasses  all  changes  in
shareholders'  equity (except those arising from transactions with shareholders)
and  includes  net  income,   net   unrealized   capital   gains  or  losses  on
available-for-sale securities and foreign currency translation adjustments. This
standard  requires  additional  disclosures  and does not affect  the  Company's
financial position or results of operations.

     Segment  disclosures  - During the  fourth  quarter  of 1998,  the  Company
adopted FAS No. 131,  "Disclosure  about  Segments of an Enterprise  and Related
Information." FAS 131 establishes new standards for reporting  information about
operating  segments  and  related   disclosures  about  products  and  services,
geographic areas and major customers.  It requires that the segments be based on
the

                                       59
<PAGE>

                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

internal  structure and reporting of the Company's  operations.  The adoption of
FAS 131 did not materially effect the Company's  primary  financial  statements,
but did affect the disclosure of segment information contained in Note 17 to the
consolidated  financial statement.  The segment disclosures for prior years have
been restated to conform to the current year presentation.

     Reclassifications  - The 1997 and 1996  consolidated  financial  statements
have been reclassified to conform to the 1998 presentation.

Note 2 - Acquisitions

     Grocers - On July 9, 1998 the Company  completed the acquisition of Grocers
Insurance Group ("Grocers") from United Grocers,  Inc ("United").  Grocers is an
Oregon-based  specialty  insurance  holding company serving the grocery and food
service  industry.  In 1997,  Grocers reported  approximately $23 million of net
premiums  written,   principally   general   liability,   property  and  workers
compensation  with the majority of its volume  concentrated in the  Northwestern
states.  The  purchase  price was $36.7  million in cash  including  acquisition
expenses of $ 0.4 million.  The Company made cash  payments of $32.4  million in
1998  related to the  purchase  of  Grocers.  At  December  31, 1998 the Company
retained $4.0 million of the purchase price due to United to secure  obligations
of United and Grocers. The Company used cash and short-term  investments to fund
the purchase.  The acquisition was accounted for as a purchase and  accordingly,
Grocers has been included in the  Company's  consolidated  financial  statements
from the date of acquisition. The total consideration exceeded the fair value of
the net assets  acquired by  approximately  $8.1 million and is being  amortized
over 25 years. The pro forma consolidated  results of the Company's  operations,
as if the Grocers  purchase had been made as of the beginning of the year, would
not be materially different than reported herein.

     Strickland - On April 30, 1998 the Company completed the acquisition of the
nonstandard  personal  automobile  insurance  business of North Carolina - based
Strickland  Insurance Group, Inc.  ("Strickland").  The acquisition included two
insurance companies, a premium finance company, a claims adjusting company and a
general  agency in  Florida.  In 1997,  Strickland  reported  approximately  $99
million of personal  automobile  gross  premiums  written and $46 million of net
premiums  written.  The  purchase  price was  $44.1  million  in cash  including
acquisition  expenses of $0.2  million.  The Company made cash payments of $39.7
million in 1998 and $2.0 million in 1997 related to the  Strickland  acquisition
with $2.4  million of the  purchase  price  including  interest  retained by the
Company  in part to secure  obligations  of  Strickland.  Simultaneous  with the
acquisition,  the  Company  repaid $9.4  million of  Strickland  bank debt.  The
acquisition  includes a purchase price contingency for loss development incurred
by the acquired business during the period from the acquisition date to December
31, 2000 relating to accident years prior to the  acquisition  date. The Company
used cash and short-term  investments to fund the  acquisition.  The acquisition
was accounted for as a purchase and accordingly,  the acquired business has been
included in the Company's  consolidated  financial  statements  from the date of
acquisition.  The total consideration  exceeded the fair value of the net assets
acquired by  approximately  $28.7 million and is being  amortized over 25 years.
The pro  forma  consolidated  results  of the  Company's  operations,  as if the
Strickland  purchase had been made as of the beginning of the year, would not be
materially different than reported herein.

     Unisun - On December  16,  1997,  the Company  purchased  Unisun  Insurance
Company  ("Unisun") from Michigan Mutual Insurance  Company for $26.2 million in
cash  including  acquisition  expenses  of $0.2  million.  Unisun is the largest
automobile  insurance  facility  carrier in South 

                                       60
<PAGE>

                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Carolina and also writes personal automobile insurance in the States of Alabama,
Georgia and North Carolina.  Total net premiums  written by Unisun for 1997 were
approximately  $20.0  million.   The  acquisition   includes  a  purchase  price
contingency for loss  development  incurred by Unisun during the period from the
acquisition  date to December 31, 2002  relating to accident  years prior to the
acquisition date. The acquisition of Unisun was accounted for as a purchase, and
accordingly, Unisun has been included in the Company's financial statements from
the date of  acquisition.  The total  consideration  exceeded the estimated fair
value of net assets of Unisun by $5.3 million,  which is being amortized over 25
years. The pro forma consolidated results of the Company's operations, as if the
Unisun  purchase  had been made as of the  beginning  of the year,  would not be
materially different than reported herein.

     Guaranty  National  Corporation  1997  purchase - The  Company  completed a
tender  offer that  increased  its  ownership of Guaranty  National  Corporation
("Guaranty  National") from  approximately 81% to 100% on December 10, 1997. The
Company  purchased the remaining or 2,970,000 shares of Guaranty National common
stock in 1997 that were held by minority interest shareholders for $36 per share
in cash ("1997 GNC  Purchase").  Immediately  following  the 1997 GNC  Purchase,
Guaranty  National was merged into a wholly owned  subsidiary of the Company and
delisted as a publicly traded company on the New York Stock Exchange. As part of
the merger,  450,238 outstanding stock options granted by Guaranty National were
converted into 358,090 stock options of the Company,  with  equivalent  terms as
the Guaranty National options except for the exercise price,  which was adjusted
to reflect the difference between the then current stock prices.

     The 1997 GNC Purchase was recorded as a step acquisition using the purchase
method of accounting. The aggregate purchase price was $116.1 million, including
stock  options  converted  of $8.4  million  and  acquisition  expenses  of $0.8
million.  The Company  recorded the excess of the cost over the  estimated  fair
value of the 19.7% interest in Guaranty  National's net assets  acquired  during
1997 of $59.5 million and eliminated the related minority  interest.  The excess
of the cost over  fair  value  will be  amortized  over 27  years,  which is the
remaining  amortization  period for goodwill recorded upon the Company's initial
investment in Guaranty National.

     Guaranty National  Corporation 1996 purchase - On July 2, 1996, the Company
completed a tender offer for 4,600,000 shares of Guaranty  National common stock
("1996  GNC  Purchase").  Together  with the  open-market  purchase  of  120,000
additional  shares on July 17,  1996,  the Company  increased  its  ownership of
Guaranty National from 49.5% to approximately  81%. The aggregate purchase price
of approximately $88.2 million, including expenses, was paid in cash.

     The 1996 GNC Purchase was recorded as a step acquisition using the purchase
method of accounting as of June 30, 1996. The assets and liabilities of Guaranty
National were  consolidated in the Company's  financial  statements and minority
interest for approximately 19% of Guaranty  National's  shareholders  equity was
recorded. Beginning in 1996, all revenues and expenses of Guaranty National have
been consolidated  with those of the Company,  and minority interest expense has
been  recorded  for  the  portion  of  Guaranty  National's  earnings  that  was
attributable  to the  shares  not  owned  by  the  Company  until  it  became  a
wholly-owned subsidiary.

     The  increase in the  Company's  ownership  in 1996 to over 80% of Guaranty
National  allowed the  inclusion  of Guaranty  National in Orion's  consolidated
federal  income tax return,  as well as the reversal of a deferred tax liability
previously  established  by the  Company  for  its  share  of the  undistributed
earnings 

                                       61
<PAGE>

                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

of Guaranty  National.  The excess of cost over the estimated  fair value of the
31.5% interest in Guaranty  National's net assets  acquired during 1996 was $9.1
million,  after the  reversal of $21.5  million of deferred  taxes,  and will be
amortized  over 28  years,  which  was the  remaining  amortization  period  for
goodwill recorded upon Orion's initial investment in Guaranty National.

Pro  forma  information,  as if  Guaranty  National  was  100%  owned  as of the
beginning of 1996, is as follows for the year ended December, 31:

(In millions, except for per share amounts)        1997       1996
- --------------------------------------------------------------------------

Total revenues                               $   1,590.5  $   1,491.2
                                             ===========  ===========
Net earnings                                 $     116.9  $      93.8
                                             ===========  ===========
Net earnings per diluted share               $      4.16  $      3.35
                                             ===========  ===========

Note 3 - Orion Specialty Realignment

     In the  third  quarter  of  1998,  the  Company  announced  an  accelerated
realignment  of its Orion  Specialty  unit to address lines that had not met the
Company's growth and profitability expectations. The realignment continued Orion
Specialty's shift away from commodity  business,  primarily  commercial auto and
transportation,  to  a  smaller  number  of  more  client-focused  programs  and
specialty  niches.  The 1998  realignment  has included the  discontinuation  of
approximately  $100 million in annualized net written  premiums of  unprofitable
commodity  and marginal  lines of business,  the reduction of  approximately  90
employees  related to the exited  business,  and the sale of Colorado  Casualty.
Colorado  Casualty  produced  approximately  $55 million in annual net premiums,
which   consisted   largely  of  business   that  did  not  fit  the   Company's
specialization strategy.

     The Company  recorded  severance and program  termination  expenses of $7.0
million and asset write downs of $1.9 million  related to the exited business in
the third  quarter of 1998.  On September  29, 1998,  the Company sold  Colorado
Casualty resulting in a pre-tax gain of approximately $24.2 million. Charges for
severance and program  termination  expenses and asset write-offs,  and the gain
from the sale of Colorado  Casualty,  representing  a net pre-tax  gain of $15.3
million,  are reflected as  "Restructuring  expenses and other" in the Company's
Consolidated Statement of Earnings.

The restructuring  liability activity for the year ended December 31, 1998 is as
follows:

(In millions)
- -------------------------------------------------------------------

Balance at December 31, 1997                            $        -
   Restructuring expenses                                      8.9
   Actions taken:
   Asset write-downs                                          (1.9)
   Severance and program termination costs                    (1.9)
                                                        ----------
Balance at December 31, 1998                            $      5.1
                                                        ==========

                                       62
<PAGE>



                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

     In connection with the third quarter realignment,  the Company completed an
actuarial  analysis for the business to be exited  resulting in a provision  for
losses and loss  adjustment  expenses of $27.8  million in the third  quarter of
1998.  The Company will continue in 1999 to assess Orion  Specialty's  remaining
programs.

Note 4 - Investment in Affiliate

     As of  December  31,  1998,  the Company  owned 26% of the common  stock of
Intercargo  Corporation  ("Intercargo"),  a publicly held  company.  The Company
records its share of  Intercago's  operating  results on a quarterly  lag basis,
after  Intercargo  has reported its financial  results.  In December  1998,  the
Company agreed to sell its investment in Intercargo for $22.8 million or $12 per
share in cash  pursuant to  Intercargo's  merger  with X. L.  America,  Inc.,  a
subsidiary  of EXEL  Limited.  The  Company  reduced the  carrying  value of its
investment  in Intercargo  to $22.8  million  resulting in $7.0 million  pre-tax
realized  investment  loss  during  December  1998.  The sale of  Intercargo  is
expected  to be complete in the late first  quarter or early  second  quarter of
1999, subject to regulatory approval.

     The carrying  values of the Company's  investment in affiliates  were $22.8
million at  December  31,  1998 and $31.3  million at  December  31,  1997.  The
carrying  value  included $3.0 million and $10.5 million of goodwill at December
31, 1998 and 1997,  respectively.  In August 1997,  Intercargo recognized a gain
before  taxes   of  $49.4  million  from the  sale of  substantially  all of its
interest in Kingsway  Financial  Services.  The Company reflected its portion of
the Kingsway sale by recording a gain before taxes of $7.0 million in the fourth
quarter of 1997.

     Summarized  financial  information for the Company's affiliate is set forth
below:

(In millions)                               1998      1997      1996
- ---------------------------------------------------------------------
Year Ended December 31:
Revenues .............................   $  63.7   $ 117.8   $  74.5
Expenses .............................      62.6      65.2      74.8
                                         -------   -------   -------            
                                             1.1      52.6      (0.3)
Federal income (taxes) benefit .......      (2.3)    (15.9)      0.2
                                         -------   -------   -------         
Net earnings (loss) ..................   $  (1.2)  $  36.7   $  (0.1)
                                         =======   =======   =======            
Company's proportionate share,
   including goodwill amortization (a)   $  (0.7)  $   8.6   $  (0.4)
                                         =======   =======   ======= 
                                     
                                                                

(In millions)                                         1998      1997
- ----------------------------------------------------------------------
At December 31:
Cash and investments                               $ 109.6   $ 131.8
Other assets                                          55.6      54.0
                                                   -------   -------
                                                     165.2     185.8
Policy liabilities                                   (70.3)    (72.7)
Other liabilities                                    (13.8)    (29.2)
                                                   -------   -------

Stockholders' equity                               $  81.1   $  83.9
                                                   =======   =======

(a) 1998 excludes $7.0 million pre-tax realized investment loss.


                                       63
<PAGE>



                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

<TABLE>
<CAPTION>
Note 5 - Investments

The  amortized  cost  and  estimated  market  values  of  investments  in  fixed
maturities,  equity securities and short-term  investments at December 31 are as
follows:

                                                            Gross      Gross   Estimated
                                               Amortized  Unrealized Unrealized  Market
(In millions)                                     Cost      Gains     Losses      Value
- -----------------------------------------------------------------------------------------
1998:
Held-to-maturity securities:
   United States Government and
<S>                                             <C>       <C>       <C>        <C>      
      government agencies and authorities       $    81.4 $     3.2 $       -  $    84.6
   States, municipalities and
      political subdivisions                        156.1       8.4         -      164.5
   Corporate securities                              23.1       0.5         -       23.6
                                                --------- --------- ---------  ---------
                                                $   260.6 $    12.1 $       -  $   272.7
                                                ========= ========= =========  =========
Available-for-sale securities:
   United States Government and
      Government agencies and authorities       $    69.0 $     1.9 $    (0.3) $    70.6
   States, municipalities and
      political subdivisions                        684.1      41.1      (1.4)     723.8
   Foreign governments                                4.1       0.6         -        4.7
   Corporate securities                             447.6      20.7     (19.3)     449.0
   Mortgage-backed securities
      (exclusive of government agencies)            100.7       2.5      (1.4)     101.8
   Equity securities                                469.4      78.9     (37.4)     510.9
   Short-term investments                           248.7         -         -      248.7
                                                --------- --------- ---------  ---------
                                                $ 2,023.6 $   145.7 $   (59.8) $ 2,109.5
                                                ========= ========= =========  =========
1997:
Held-to-maturity securities:
   United States Government and
      government agencies and authorities       $   122.7 $     1.8 $    (0.5)     124.0
   States, municipalities and
      political subdivisions                        166.9       7.6         -      174.5
   Corporate securities                              23.2       0.7         -       23.9
                                                --------- --------- ---------  ---------
                                                $   312.8 $    10.1 $    (0.5) $   322.4
                                                ========= ========= =========  =========
Available-for-sale securities:
   United States Government and
     government agencies and authorities        $   381.7 $    22.5 $    (2.9) $   401.3
   States, municipalities and
      political subdivisions                        439.5      30.6      (0.2)     469.9
   Foreign governments                                4.6       0.5         -        5.1
   Corporate securities                             526.5      27.4      (4.5)     549.4
   Mortgage-backed securities
      (exclusive of government agencies)             43.1       1.0         -       44.1
   Equity securities                                346.6     101.4      (9.5)     438.5
   Short-term investments                           228.3         -         -      228.3
                                                --------- --------- ---------  ---------
                                                $ 1,970.3 $   183.4 $   (17.1) $ 2,136.6
                                                ========= ========= =========  =========
</TABLE>

                                       64
<PAGE>



                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Net investment income for the years ended December 31 is as follows:

(In millions)                                  1998      1997      1996
- ------------------------------------------------------------------------

Net investment income:
Fixed maturities ............              $  109.2  $  115.8  $   98.2
Equity securities ...........                  19.4      18.4      19.9
Other long-term investments .                   2.6      17.4      16.1
Short-term investments ......                  10.8      16.3      13.2
Accounts and notes receivable                   0.7       0.5       0.3
Other .......................                   3.2       0.1       0.3
                                           --------  --------  --------        
Total investment income .....                 145.9     168.5     148.0
Less investment expenses ....                   2.7       3.6       2.6
                                           --------  --------  --------         
       Net investment income               $  143.2  $  164.9  $  145.4
                                           ========  ========  ========
                                 
                                                     

Certain information  concerning realized and unrealized gains (losses) for fixed
maturities and equity securities during the years ended December 31 is set forth
below:

(In millions)                                  1998      1997      1996
- ------------------------------------------------------------------------

Fixed maturities available-for-sale:
  Gross realized gains ....................$   31.1  $   12.0  $   10.3
  Gross realized losses ...................   (15.4)     (7.4)     (7.1)
  Provision for other than temporary
     Impairment ...........................    (3.2)     (2.0)     (1.1)
                                           --------  --------  --------        
                                           $   12.5  $    2.6  $    2.1
                                           ========  ========  ========
                                                                             
  Change in unrealized gains (losses)
     Recorded in stockholders' equity .....$  (30.0) $   38.9  $  (11.1)
                                           ========  ========  ========         
Equity securities:
  Gross realized gains ....................$   80.9 $    51.5  $   29.0
  Gross realized losses (a) ...............   (39.8)     (7.3)     (6.6)
  Provision for other than temporary
     Impairment ...........................    (1.1)     (0.4)     (0.3)
                                           --------  --------  --------         
                                           $   40.0 $    43.8  $   22.1
                                           ========  ========  ========         
  Change in unrealized gains (losses)
     Recorded in stockholders' equity .....$  (50.4) $   18.4  $   18.4
                                           ========  ========  ========
                                                                                

(a) 1998  includes  $7.0  million  realized  loss related to the planned sale of
Intercargo.

                                       65
<PAGE>


                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

     The  amortized  cost and  estimated  market  values of fixed  maturity  and
short-term investments at December 31, 1998, by contractual fiscal maturity, are
shown below. Expected maturities will differ from contractual maturities because
issuers of securities may have the right to call or prepay  obligations  with or
without call or prepayment penalties.

<TABLE>
<CAPTION>
                                            Fixed Maturities            Fixed Maturities
                                            Held-to-Maturity           Available-for-Sale
                                       ---------------------------  -----------------------
                                                      Estimated                 Estimated
                                           Amortized    Market      Amortized     Market
(In millions)                                 Cost       Value          Cost       Value
- -------------------------------------------------------------------------------------------

<S>                                        <C>         <C>         <C>          <C>       
Due in one year or less ..............     $    8.7    $     8.8   $    264.7   $    264.9
Due after one year through five years         173.4        179.4        256.9        252.1
Due after five years through ten years         34.7         37.1        266.0        278.1
Due after ten years ..................         43.8         47.4        655.6        691.3
                                           --------   ----------   ----------   ----------                                     
                                              260.6        272.7      1,443.2      1,486.4
Mortgage-backed securities ...........           --           --        111.0        112.2
                                           --------   ----------   ----------   ----------                                     
                                           $  260.6   $    272.7   $  1,554.2   $  1,598.6
                                           ========   ==========   ==========   ==========
</TABLE>
                                         
                                                                              
     Other long-term investments had aggregate carrying values of $116.2 million
at December 31, 1998 and $94.3 million at December 31, 1997  including  mortgage
loans on real estate of $2.2 million and $2.3 million,  respectively.  Estimated
market  values of mortgage  loans and other  long-term  investments  approximate
their  carrying  values.  The carrying  value of the  Company's  investments  in
principal-only  securities and interest-only  securities  totaled  approximately
$1.5 million at December 31, 1998.

     The  carrying  value  of  securities  on  deposit  with  state   regulatory
authorities in accordance with statutory requirements totaled $242.4 million and
$223.4  million  at  December  31,  1998  and  1997,   respectively.   Excluding
investments in securities of the United States Government and its agencies,  the
Company had  investments  in only one issuer (AAA rated fixed income  securities
totaling  $26.7  million)  that  exceeded  $25.0  million.  The Company had $0.2
million of fixed maturity  investments  for which it was not accruing income for
both 1998 and 1997.

Note 6 - Reinsurance

     In the normal  course of business,  the  Company's  insurance  subsidiaries
reinsure certain risks,  generally on an  excess-of-loss or pro rata basis, with
other companies to limit exposure to losses.  Reinsurance does not discharge the
primary  liability  of the original  insurer.  As of December 31, 1998 and 1997,
recoverables for reinsurance ceded to the Company's two largest  reinsurers were
an aggregate of $71.7 million and $132.8 million,  respectively.  As of December
31,  recoverables  for  reinsurance  ceded to the two largest McGee pool members
other than the Company  aggregated $50.6 million for 1998, and $54.7 million for
1997, and the Company had ceded  balances  payable to these pool members of $6.3
million and $21.0 million, respectively.


                                       66
<PAGE>


                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

     The table below  illustrates the effect of reinsurance on premiums  written
and premiums earned for the years ended December 31:

(In millions, except for %)                   1998          1997          1996
- -------------------------------------------------------------------------------
Direct premiums written ............... $  1,862.0    $  1,521.3    $  1,431.4
Reinsurance assumed ...................      117.8          72.0         174.7
                                        ----------    ----------    ----------  
Gross premiums written ................    1,979.8       1,593.3       1,606.1
Reinsurance ceded .....................     (446.2)       (226.2)       (272.0)
                                        ----------    ----------    ----------  
Net premiums written .................. $  1,533.6    $  1,367.1    $  1,334.1
                                        ==========    ==========    ==========
Percentage of amount assumed to net ...        7.7%          5.3%         13.1%
                                        ==========    ==========    ==========  
Direct premiums earned ................ $  1,810.6    $  1,500.8    $  1,388.9
Reinsurance assumed ...................      116.8         106.1         182.5
                                        ----------    ----------    ----------  
Gross premiums earned .................    1,927.4       1,606.9       1,571.4
Reinsurance ceded .....................     (424.4)       (249.2)       (270.6)
                                        ----------    ----------    ----------  
Net premiums earned ................... $  1,503.0    $  1,357.7    $  1,300.8
                                        ==========    ==========    ==========  
Loss and loss adjustment expenses
   incurred recoverable from reinsurers $    457.2    $    165.4    $    174.3
                                        ==========    ==========    ==========

     Reinsurance   recoverables   and  prepaid   reinsurance   includes  prepaid
reinsurance  of $129.8  million  at  December  31,  1998 and  $125.5  million at
December 31, 1997.


                                       67
<PAGE>


                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Note 7- Loss and Loss Adjustment Expense Reserves

     An analysis of the  Company's  calendar  year net loss and loss  adjustment
expense  reserves for the three years ended  December 31, 1998 is  summarized in
the  following  table.  The 1996 current  year  provision  and payments  include
favorable loss development for Guaranty National of $1.0 million and payments of
$144.8 million  attributable to periods prior to the  consolidation  of Guaranty
National's results in the Company's financial statements.

(In millions)                              1998         1997         1996
- --------------------------------------------------------------------------

Net balance, beginning of year .     $  1,390.7   $  1,368.4   $    994.0
Effect of acquisitions and other           16.9          8.9        286.3
                                     ----------   ----------   ----------      
                                        1,407.6      1,377.3      1,280.3
                                     ----------   ----------   ----------       
Provision:
   Current year ................          986.6        896.3        874.1
   Prior years .................           33.9          9.2          8.9
                                     ----------   ----------   ----------       
                                        1,020.5        905.5        883.0
                                     ----------   ----------   ----------       
Payments:
   Current year ................          450.3        370.9        499.2
   Prior years .................          559.4        521.2        295.7
                                     ----------   ----------   ----------       
                                        1,009.7        892.1        794.9
                                     ----------   ----------   ----------       
Net balance, end of year .......        1,418.4      1,390.7      1,368.4
   Add reinsurance recoverables           599.3        481.0        417.3
                                     ----------   ----------   ----------       
Balance, end of year ...........     $  2,017.7   $  1,871.7   $  1,785.7
                                     ==========   ==========   ==========
                                
                                                          
     Loss reserve estimates are based on forecasts of the ultimate settlement of
claims and are  subject to  uncertainty  with  respect  to future  events.  Loss
reserve  amounts are based on  management's  informed  estimates and  judgments,
using data currently  available.  Reserve  amounts and the underlying  actuarial
factors and  assumptions  are  regularly  analyzed  and  adjusted to reflect new
information. Such re-evaluation is a normal, recurring activity that is inherent
in the process of loss reserve  estimation and  therefore,  no assurances can be
given that reserve  development  will not occur in the future.  During the three
years ended  December  31, 1998 a  substantial  portion of the loss  development
experienced  by the  Company  resulted  from  pools  and  associations,  assumed
reinsurance,  and certain  discontinued  lines and program  business  (including
$17.0 million in 1998 related to Orion Specialty realignment), partly reduced by
favorable development in workers compensation.


                                       68
<PAGE>

                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

     An analysis of the Company's loss and loss adjustment expense environmental
reserves  and claim  counts  for the three  years  ended  December  31,  1998 is
presented  below.  Claim counts  (excluding  pools and  associations)  have been
aggregated by year of coverage for each occurrence for which  policyholders  are
being defended, and often include numerous claimants.

<TABLE>
<CAPTION>
                                                1998             1997            1996
                                         ------------------ ---------------- --------------- 
                                                    Claim            Claim           Claim
(In millions, except for claims count)    Amount    Counts   Amount  Counts  Amount  Counts
- ----------------------------------------------------------- ---------------- ---------------  
<S>                                      <C>         <C>    <C>        <C>   <C>       <C>
Net balance, beginning of year           $  67.9     551    $  57.0    632   $  34.6   474

   Provision ..................              5.3               17.7             24.4
   Payments ...................             (7.5)              (6.8)            (4.8)
   Acquisitions ...............               --                 --              2.8    70
                                         -------            -------          -------                                  
Net balance, end of year ......             65.7     515       67.9    551      57.0   632
   Add reinsurance recoverables             13.0               12.3             12.5
                                         -------            -------          -------                                  
Balance, end of year ..........          $  78.7            $  80.2          $  69.5
                                         =======            =======          =======
</TABLE>
                                    
                                                                      

     The  Company's  environmental  claims  principally  relate to asbestos  and
hazardous waste,  arising from certain  liability  business written prior to the
mid  1980's,  which  business  was  never  a  major  element  of  the  Company's
operations.  Environmental  claims  are also  received  from  certain  pools and
associations where reserves are established based on information reported to the
Company by the managers of those pools and associations. In view of the lines of
insurance that the Company has traditionally written,  environmental claims have
not  represented,  and are not expected to  represent in the future,  a material
portion of the Company's total claims.

     Establishing  reserve  liabilities for  environmental  claims is subject to
significant   uncertainties  that  make  reserve  estimation  difficult.   Legal
decisions  have  tended to expand  insurance  coverage  beyond the intent of the
policies.  The Company does not use  discounting in determining its reserves for
environmental claims. IBNR of $45.6 million and $51.0 million is included in net
reserves for environmental  claims at December 31, 1998 and 1997,  respectively.
The net reserve for  environmental  claims and IBNR  increased in 1997 primarily
due to higher claims reported to the Company by certain pools and  associations,
which is the  basis of  establishing  such  reserve,  and  higher  loss  reserve
estimates.


                                       69
<PAGE>

                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Note 8 - Notes Payable

     Notes  payable are recorded at face value less  unamortized  discount.  The
carrying  value and  estimated  market  value of notes  payable at  December  31
consist of the following:

                                                                  Estimated
                                            Carrying Value       Market Value
                                         ------------------ -------------------
(In millions)                             1998       1997       1998       1997
- ----------------------------------------------------------- -------------------

$110.0 face amount, 9.125% Senior
   Notes, due September 1, 2002 .     $  109.9   $  109.9   $  118.9   $  121.2
$100.0 face amount, 7.25% Senior
   Notes, due July 15, 2005 .....         99.5       99.4      102.9      103.2
Bank credit facility ............          8.0         --        8.0         --
Loan agreement with banks .......           --      100.0         --      100.0
Collateralized term loan ........           --        0.9         --        0.9
                                      --------   --------   --------   -------- 
                                      $  217.4   $  310.2   $  229.8   $  325.3
                                      ========   ========   ========   ========
                                      
                                                                      

     On July 8, 1998 the Company entered into a credit agreement with a group of
banks ("Bank Credit  Facility")  which  provides for unsecured  borrowings up to
$150 million.  The Bank Credit Facility expires on July 8, 2003 and provides for
two  one-year  extension  periods.  The  Company  intends to use the Bank Credit
Facility for general corporate  purposes,  which may include  acquisitions.  The
Bank Credit Facility carries an annual facility fee on the unused amounts of the
credit  facility.  Borrowings  under the Bank Credit  Facility  bear interest at
LIBOR  (London  Interbank  Offered  Rate) plus a margin based upon the Company's
credit  ratings.  The Bank  Credit  Facility  requires  the  Company to maintain
certain  financial  covenants  including a maximum debt to total  capitalization
ratio of 0.4 to 1.0, as defined,  and a minimum  combined  statutory  surplus of
$650 million plus 30% of the Company's  aggregate  combined annual statutory net
income.  The Bank Credit Facility limits the Company's  ability to incur secured
indebtedness or certain contingent  obligations except for indebtedness  secured
by liens  specifically  permitted  by the Bank Credit  Facility  and  additional
secured  indebtedness with a principal amount not exceeding 10% of the Company's
consolidated net worth, as defined.

     The indentures for the 7.25% Senior Notes and the 9.125% Senior Notes limit
the amount of liens and guarantees by the Company,  and the Company's ability to
incur  secured  indebtedness  without  equally and ratably  securing  the senior
notes.

     The $100  million  borrowings  under the loan  agreement  between  Guaranty
National and several banks  outstanding at December 31, 1997 was fully repaid by
the  Company in  February  1998 from  proceeds  of the sale of the 7.701%  Trust
Preferred Securities (See Note 9).

     As of December 31, 1998  maturities of the  Company's  notes payable are as
follows: 2002 - $110.0 million, 2003 - $8.0 million, and 2005 - $100.0 million.

                                       70
<PAGE>

                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Note 9 - Trust Preferred Securities

     Company-Obligated Mandatorily Redeemable Preferred Capital Securities
of Subsidiary  Trusts Holding Solely the Junior  Subordinated  Debentures of the
Company ("Trust Preferred Securities") at December 31 comprise the following:

                                                               Estimated
                                         Carrying Value      Market Value
                                       -----------------   ----------------
(In millions)                            1998      1997      1998      1997
- ---------------------------------------------------------------------------
8.73% Trust Preferred Securities
  due January 1, 2037                 $ 125.0   $ 125.0   $ 119.0   $ 137.5
7.701% Trust Preferred Securities                                
  due April 15, 2028                    125.0         -     112.0         -
                                      -------   -------   -------   -------
                                      $ 250.0   $ 125.0   $ 231.0   $ 137.5
                                      =======   =======   =======   =======

     On January 13, 1997 Orion issued $125 million of 8.73% Junior  Subordinated
Deferrable  Interest  Debentures due January 1, 2037 (the "8.73% Debentures") to
Orion Capital Trust I ("Trust I"), a Delaware statutory business trust sponsored
by Orion.  Trust I simultaneously  sold $125 million of 8.73% capital securities
(the "8.73% Trust Preferred Securities") which have substantially the same terms
as the 8.73%  Debentures.  The net  proceeds  from the sale of the  8.73%  Trust
Preferred  Securities were used in part for the acquisition of Guaranty National
common  stock in December  1997.  The 8.73% Trust  Preferred  Securities  may be
redeemed without premium on or after January 1, 2007.

     On February 2, 1998 Orion issued $125 million of 7.701% Junior Subordinated
Deferrable Interest  Debentures due April 15, 2028 (the "7.701%  Debentures") to
Orion  Capital  Trust II ("Trust  II"),  a  Delaware  statutory  business  trust
sponsored by Orion. Trust II then sold $125 million of 7.701% capital securities
(the "7.701% Trust Preferred  Securities"),  which have  substantially  the same
terms as the 7.701% Debentures.  Approximately $100 million of net proceeds from
the sale of the  7.701%  Trust  Preferred  Securities  were  used to repay  bank
indebtedness of Guaranty National in February 1998.

     The 8.73% and 7.701% Trust  Preferred  Securities  are  subordinate  to all
liabilities  of the Company.  The Company may defer  interest  distributions  on
these  Trust  Preferred  Securities;   however,  during  any  period  when  such
cumulative  distributions  have been deferred,  Orion may not declare or pay any
dividends or distributions on its common stock. The Company registered the Trust
Preferred   Securities  under  the  Securities  Act  of  1933.  The  Trusts  are
consolidated in the Company's financial statements because they are wholly-owned
by the  Company.  The sole  assets of the  Trusts are the  Debentures  issued by
Orion. Orion has given its partial guarantee, which when taken together with the
Company's  obligations  under the declaration of the Trust, the Debentures,  and
the  indenture  pursuant  to which the Trust  Preferred  Securities  are  issued
including its obligations to pay costs,  expenses,  debts and liabilities of the
Trusts (other than with respect to the Trust Preferred  Securities),  provides a
full  and  unconditional  guarantee  of  amounts  due  on  the  Trust  Preferred
Securities.

                                       71
<PAGE>
                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Note 10 - Federal Income Taxes

     Orion and its wholly-owned  subsidiaries file a consolidated federal income
tax return,  including  Guaranty  National from July 2, 1996.  Substantially all
federal income taxes incurred by Orion and its  subsidiaries  relate to domestic
operations.

     In  October  1996  the  Internal  Revenue  Service  ("IRS")   completed  an
examination of the Company's  federal income tax returns  through 1992.  Certain
tax  benefits  from  tax  attributes  existing  at the  date  of  the  Company's
reorganization  in  1976  were  not  recognized  pending  completion  of the IRS
examination.  Accordingly,  the Company  recorded a credit to capital surplus in
1996 for tax benefits of $11.9 million with respect to the 1976  reorganization.
The recording of this credit had no impact on the Company's earnings.


     The  components  of the  provision  (benefit)  for federal  income taxes on
income from  operations and  allocations of taxes  (benefits) to other items for
the years ended December 31 are as follows:
<TABLE>
<CAPTION>

(In millions)                                                 1998      1997      1996
- ---------------------------------------------------------------------------------------

Taxes on income from operations before minority interest:
<S>                                                         <C>       <C>       <C>   
   Current .................................................$ 37.5    $ 42.0    $ 22.0
   Deferred ................................................   3.6       4.5      10.0
                                                            ------    ------    ------                              
                                                              41.1      46.5      32.0
Tax benefit from trust preferred securities ................  (6.8)     (3.7)       --
                                                            ------    ------    ------                             
   Total tax expense .......................................  34.3      42.8      32.0
Taxes allocated to stockholders' equity for:
   Unrealized appreciation (depreciation) of securities .... (28.0)     22.8       2.0
   Pre-reorganization income tax benefits ..................    --        --     (11.9)
   Other ...................................................  (1.5)     (2.0)      0.6
                                                            ------    ------    ------                              
                                                            $  4.8    $ 63.6    $ 22.7
                                                            ======    ======    ======
</TABLE>

                                       72
<PAGE>
                                                            
                                                                                

                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

     The tax effects of the temporary  differences  comprising the Company's net
deferred tax asset at December 31 are as follows:

(In millions)                               1998      1997
- -----------------------------------------------------------
Deferred tax assets:
   Loss reserve discounting ........     $  71.8   $  72.2
   Unearned premium reserves .......        32.6      30.1
   Policyholders' dividends ........         6.3       7.1
   Retiree medical benefits ........         5.4       4.6
   Deferred compensation ...........         5.0       7.8
   Other ...........................        20.9      19.8
                                         -------   -------                    
                                           142.0     141.6
                                         -------   -------                    
Deferred tax liabilities:
   Deferred policy acquisition costs        54.7      51.5
   Unrealized investment gains .....        30.2      58.4
   Investment income ...............        18.3      16.5
   Other ...........................        12.1      14.2
                                         -------   -------                    
                                           115.3     140.6
                                         -------   -------                    
      Net deferred tax asset .......     $  26.7   $   1.0
                                         =======   =======
                                       
                                                        
     A reconciliation of expected federal income tax expense on pre-tax earnings
at regular corporate rates to actual tax expense for the years ended December 31
is as follows:
<TABLE>
<CAPTION>


(In millions, except for %)           1998               1997               1996
- ----------------------------------------------------------------------------------------   
                                  Amount    Rate     Amount    Rate     Amount    Rate
<S>                              <C>        <C>     <C>        <C>     <C>        <C>  
Expected income tax expense      $  48.0    35.0%   $  58.0    35.0%   $  44.6    35.0%
Tax-exempt interest ........       (13.1)   -9.6%     (11.5)   -6.9%     (10.2)   -8.0%
Dividends-received deduction        (5.7)   -4.2%      (5.6)   -3.3%      (6.5)   -5.1%
Amortization of goodwill ...         4.2     3.1%       1.1     0.6%       1.0     0.8%
Other ......................         0.9     0.7%       0.8     0.4%       3.1     2.5%
                                 -------    ----    -------    ----    -------    ----                                            
Actual income tax expense ..     $  34.3    25.0%   $  42.8    25.8%   $  32.0    25.2%
                                 =======    ====    =======    ====    =======    ==== 
</TABLE>
                            
                                                                               
Note 11 - Employee Benefit Plans

     The  Company  maintains  401(k)  and  Profit  Sharing  Plan(s)   ("Plans"),
qualified under the Internal Revenue Code Section 401(a) for eligible  employees
of the Company. (These Plans include the Orion Capital 401(k) and Profit Sharing
Plan,  Orion Capital  Corporation  Retirement  Savings Plan for the Employees of
Guaranty National  Insurance Company and Wm. H. McGee & Co., Inc. Profit Sharing
Plan.) Employee and employer  matched  contributions to the Plans are limited to
the extent  allowable  under the Plans and in accordance  with Internal  Revenue
Code limits.  The Plans also provide a provision that allows the Company to make
annual  profit  sharing  contributions  to the  Plans  based  on  percentage  of
employee's compensation.  The profit sharing contribution is determined annually
by the Company.  Employees  vest in the Company's  contributions  on a graduated
scale over a six-year or  seven-year  period.  In addition to the active  plans,
Strickland,  acquired in April 1998, froze its 401(k) defined  contribution plan
for all its eligible  employees.  The Company has adopted  supplemental  benefit
plans to provide


                                       73
<PAGE>

                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

accrual of benefits for those eligible  employees who receive less than the full
employer  contributions  to the  Company's  qualified  plans as a result  of the
Internal Revenue Code limitations.

     During 1998,  the  Company's  shareholders  approved the  Employees'  Stock
Purchase Plan to allow eligible employees of the Company and its subsidiaries to
purchase, through payroll deductions, shares of the Company's common stock at 90
percent of the fair market value at specified  dates.  In May 1998,  the Company
reserved  300,000  shares of its common stock for issuance  under the Employees'
Stock Purchase Plan. The initial purchase period began on July 1, 1998 and ended
December 31, 1998,  resulting in 29,851 shares  issued at an aggregate  purchase
price of $1.1  million.  At  December  31,  1998  approximately  24% of eligible
employees  participated  in the plan and 270,149  shares are reserved for future
issuance under the plan.

     The Company maintains incentive plans for key employees, including the 1982
Long-Term Performance Incentive Plan and the Equity Incentive Plan (together the
"Incentive Plans"). Orion has awarded both stock options and restricted stock to
members of the Company's management under the Incentive Plans. All stock options
are granted by Orion with exercise prices at fair market value at date of grant,
and are intended to qualify to the maximum  extent  possible as incentive  stock
options.  Stock  options  become  exercisable  from  the  first  through  fourth
anniversaries  of the date of grant,  and  expire  ten  years  after the date of
grant. Restricted stock is considered issued and outstanding when awarded. There
are restrictions as to its transferability,  which restrictions  generally lapse
in 25%  increments  over four or five year periods  from the date of grant.  For
certain employees,  the restrictions fully lapse after three years from the date
of grant if the participant  remains  employed with the Company.  As of December
31, 1998, the number of shares of stock  reserved  under the Incentive  Plans is
1,693,152,  of which 1,611,442 are for outstanding  stock options and 81,710 are
available for future awards under the Incentive Plans.  Included in 1997 granted
options  of  696,600  were  358,090  of  stock  options  relating  to  the  1997
acquisition of Guaranty National.


                                       74
<PAGE>

                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

<TABLE>
<CAPTION>
     A summary of the status of Orion's  stock option plans at December 31, 1998
and for the three years then ended is presented below:

(Shares in thousands)             1998                1997               1996
- --------------------------------------------------------------------------------------
                                      Weighted            Weighted           Weighted
                                      Average             Average            Average
                                      Exercise            Exercise           Exercise
                             Options   Price      Options  Price      Options  Price

<S>                          <C>      <C>          <C>    <C>          <C>    <C>    
Beginning of year ........   1,452.4  $ 25.16      893.7  $ 18.07      588.3  $ 12.40
                             
   Granted ...............     538.9    37.39      696.6    32.39      374.1    25.68
   Cancelled .............     (75.8)   31.37      (33.1)   29.42      (13.9)   17.14
   Exercised .............    (304.1)   13.47     (104.8)   11.41      (54.8)    9.47
                             -------             -------               -----   
End of year ..............   1,611.4    31.10    1,452.4    25.16      893.7    18.07
                             =======  =======    =======  =======      =====  =======                                         
                                                                     
Exercisable at end of year     594.4  $ 23.59      646.1  $ 16.95      402.0  $ 11.48
                             =======  =======    =======  =======      =====  =======                                       
</TABLE>


(Shares in thousands)                  December 31, 1998
- -------------------------------------------------------------------------------
                                   Weighted   Weighted                Weighted
      Range of                      Average    Average                Average
      Exercise           Options   Exercise   Remaining    Options    Exercise
       Prices          Outstanding   Price      Years    Exercisable    Price

 $  10.01  - $ 17.50      167.3   $  15.12      5.1        167.3     $   15.12
    17.51  -   25.00      310.5      21.48      6.9        210.3         21.44
    25.01  -   40.00      791.2      32.32      9.0        140.4         25.89
    40.01  -   46.00      305.4      43.87      8.8         76.4         43.87
    46.01  -   57.00       37.0      52.95      9.3            -             -
                        -------                        --------- 
    10.01  -   57.00    1,611.4      31.10      8.1        594.4         23.59
                        =======   ========      ===    =========     =========


     The Company applies Accounting  Principles Board Opinion No. 25 and related
interpretations  in  accounting  for stock  options  granted under the Incentive
Plans and the Employees' Stock Purchase Plan. Accordingly,  no compensation cost
has been recognized for activities related to these plans. Had compensation cost
for these plans been recognized  pursuant to FAS 123 "Accounting for Stock-Based
Compensation,"  the  Company's  net earnings and earnings per diluted share on a
proforma basis for the years ended  December 31, 1998,  1997 and 1996 would have
been approximately  $100.8 million or $3.62 per diluted share, $114.9 million or
$4.12  per  diluted  share,  and  $86.5  million  or $3.11  per  diluted  share,
respectively.

     The weighted average fair value of options granted was $10.62 per share for
1998, $14.08 per share for 1997 and $14.58 per share for 1996. The fair value of
options  granted  was  estimated  on  the  date  of  grant  using  the  binomial
option-pricing model with the following weighted-average  assumptions:  dividend
yield of 1.9% - 1998 and 1996,  and 1.5% - 1997;  expected  volatility  of 22% -
1998, 23% - 1997 and 19% - 1996;  risk free interest rate of 5.4% - 1998, 5.5% -
1997 and 6.0% - 1996;  and expected  life 7.0 years - both 1998 and 1997 and 7.1
years in 1996.

                                       75
<PAGE>

                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

     During  1998 and 1997  Orion  granted  26,000  and  69,000  stock  options,
respectively,  to directors at fair market value,  which become  exercisable one
year from the date of grant and expire in ten years.

     Orion granted 130,263 shares of restricted stock at a weighted average fair
value of $40.91 per share during 1998,  57,202 shares at $43.95 per share during
1997 and 92,636  shares at $25.61 per share for 1996.  As of December  31, 1998,
the restrictions have not lapsed on 224,013 shares of restricted stock. The fair
market value of restricted  stock on the date of issuance is amortized  over the
vesting period during which the restrictions lapse.

     The total expense for 1998, 1997 and 1996 for the above savings, retirement
and employee benefit plans,  excluding  amortization of deferred compensation on
restricted   stock,   was  $10.1  million,   $10.9  million  and  $9.5  million,
respectively.

Note 12 - Postretirement Medical Benefits and Defined Benefit Pension Plans

     During the fourth quarter of 1998, the Company  adopted FAS 132 "Employers'
Disclosures  about Pensions and Other  Postretirement  Benefits," which modifies
the Company's disclosure of such benefits.

     The Company and subsidiaries  provide  postretirement  benefits to eligible
employees,  who have  attained age 55 and have 10 years of  consecutive  service
immediately  prior to  retirement.  The  Company  premium  subsidy  provided  to
eligible participants electing continuation of medical Plan benefits coverage is
a service formula based on years of service up to a maximum of 25 years.

     McGee has a  noncontributory  defined benefit  retirement plan covering all
eligible  employees.  Unisun,  which was  acquired in December  1997,  froze its
defined benefit pension plan for all of its eligible employees.

                                       76
<PAGE>

                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


     The Company's benefit obligation, plan assets and recorded balances for the
years ended December 31 are as follows:
<TABLE>
<CAPTION>
                                                                              Postretirement
                                                        Pension Benefits         Benefits
                                                      --------------------   -------------------
(In millions, except for %)                             1998        1997       1998       1997
- --------------------------------------------------------------------------   -------------------
Change in benefit obligation:
<S>                                                   <C>        <C>         <C>        <C>   
Benefit obligation, beginning of year ..............  $  30.6    $  23.0     $  6.2     $  9.8
   Service cost ....................................      0.9        0.8        0.5        1.0
   Interest cost ...................................      2.1        1.6        0.5        0.7
   Actuarial losses (gains) and amendments .........      1.7        1.1        0.7       (4.9)
   Acquisitions ....................................       --        5.8        0.5         --
   Benefit paid, net of participants' contributions      (2.1)      (1.7)      (0.5)      (0.4)
                                                      -------    -------     -------    ------                                     
Benefit obligation, end of year ....................     33.2       30.6        7.9        6.2
                                                      -------    -------     -------    ------                                     
Change in plan assets:
Fair value of plan assets, beginning of year .......     27.9       19.4         --         --
   Return on plan assets ...........................      4.0        2.6   
   Acquisitions ....................................       --        7.1         --         --
   Employer contributions ..........................      0.9        0.5        0.5        0.4
   Benefits paid, net of participants' contributions     (2.1)      (1.7)      (0.5)      (0.4)
                                                      -------    -------     -------    ------                                     
Fair value of plan assets, end of year .............     30.7       27.9         --         --
                                                      -------    -------     -------    ------                                     
Funded status ......................................     (2.5)      (2.7)      (7.9)      (6.2)
Unrecognized net gains .............................     (1.4)      (1.2)      (7.1)      (8.9)
                                                      -------    -------     -------    ------                                     
   Accrued benefit cost ............................  $  (3.9)   $  (3.9)    $ (15.0)   $(15.1)
                                                      =======    =======     =======    ====== 
                                                  
                                                                                              
Weighted-average assumptions as
   of December 31:
Discount rate ......................................     6.75%       7.0%      6.75%      7.0%
Rate of compensation increase ......................      5.0%       5.0%
Expected return on plan assets .....................   8.0%-9.0%  8.0%-9.0%

</TABLE>

<TABLE>
<CAPTION>
     The  components of net periodic  benefit costs for the years ended December
31 are as follows:
                                                                                         Postretirement
                                                   Pension Benefits                         Benefits
                                         ---------------------------------    ----------------------------------
(In millions)                                 1998        1997        1996         1998         1997        1996
- --------------------------------------------------------------------------    ----------------------------------
Components of net periodic benefit cost:

<S>                                      <C>         <C>         <C>          <C>          <C>         <C>      
Service cost                             $     0.9   $     0.8   $     0.8    $     0.5    $     1.0   $     1.1
Interest cost                                  2.1         1.6         1.6          0.5          0.7         0.7
Return on plan assets                         (2.1)       (1.5)       (1.5)           -            -           -
Recognized net gains                             -           -           -         (1.2)        (0.5)       (0.5)
                                         ---------   ---------   ---------    ---------    ---------   ---------
Net periodic benefit cost                $     0.9   $     0.9   $     0.9    $    (0.2)   $     1.2   $     1.3
                                         =========   =========   =========    =========    =========   ========= 

</TABLE>

                                       77
<PAGE>


                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

     The  expected   health  care  cost  trend  rates  used  to  calculate   the
postretirement  benefits  obligation  were  15.0%  for 1998  and 8.5% for  1999,
decreasing  linearly  each year until it  reaches 5% for 2006 and future  years.
Assumed  health care cost trend rates have a  significant  effect on the amounts
reported for the  postretirement  medical benefit plans. A one  percentage-point
change in assumed health care cost trend rates would have the following effects:

(In millions)                              1-Percentage Point Change
- ---------------------------------------------------------------------
                                                1998       1997
                                              --------   --------
Effect on total of service and interest
   cost components                            $    0.1   $    0.3
Effect on postretirement benefit obligation   $    0.8   $    0.6


     Orion  maintained  a  non-qualified  defined  benefit  retirement  plan for
members of the Board of Directors who are not  employees.  On December 31, 1997,
the Company  terminated this plan resulting in $0.3 million of benefits payments
in January 1998 with the remaining  accrued  benefits of $0.4 million to be paid
with  interest in future  periods.  Benefits  were based on years of service and
director fee levels at retirement or termination date of the plan.

Note 13 - Commitments

     Minimum lease  commitments at December 31, 1998,  with the majority  having
initial lease periods from one to twenty-five years, are as follows:

(In millions)
- ------------------------------------------
1999                           $      22.6
2000                                  20.2
2001                                  15.7
2002                                  12.5
2003                                  10.0
2004 and thereafter                   37.8
                               -----------
   Minimum lease commitments   $     118.8
                               ===========


     Rent expense amounted to $20.2 million, $23.1 million and $19.8 million for
1998, 1997 and 1996, respectively. Substantially all leases are for office space
and equipment.  A number of lease  commitments  contain  renewal options ranging
from one to thirty years.

Note 14 - Contingencies

     Orion and its subsidiaries are routinely  engaged in litigation  incidental
to their  businesses.  Management  believes that there are no significant  legal
proceedings  pending  against the  Company  which,  net of reserves  established
therefore,  are likely to result in  judgments  for amounts that are material to
the  financial  condition,  liquidity or results of  operations of Orion and its
consolidated subsidiaries, taken as a whole.


                                       78
<PAGE>

                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Note 15 - Stockholders' Equity and Earnings Per Common Share

     During 1998, the Company  repurchased 836,100 shares of its common stock at
an aggregate cost of $35.6 million under the stock repurchase program authorized
by the Board of Directors and repurchased  45,615 shares at an aggregate cost of
$2.4 million  related to its employee  benefit  plans.  The Company  repurchased
42,916  shares for $1.5 million in 1997 and 482,228  shares for $11.2 million in
1996 under the stock repurchase program.

     Orion  declared  dividends  on its  common  stock of $19.1  million,  $17.1
million and $14.3 million, or $0.70, $0.62 and $0.51 per share in 1998, 1997 and
1996, respectively.

     A  reconciliation  of basic and diluted  earnings per share ("EPS") for the
years ended December 31 is as follows:
     
                                                  Net     Average    Per Share
(In millions, except for per share amounts)    Earnings   Shares       Amount
- -------------------------------------------------------------------------------
1998 -
Basic EPS:
Net earnings available to
   common stockholders                       $   102.8        27.2  $     3.78
                                                                    ==========
Stock options and awards                             -         0.6
                                             ---------   ---------
Diluted EPS:
Net earnings available to common
   stockholders with assumed exercises       $   102.8        27.8  $     3.69
                                             =========   =========  ==========
1997 -
Basic EPS:
Net earnings available to
   common stockholders                       $   115.8        27.3  $     4.24
                                                                    ==========
Stock options and awards                             -         0.6
                                             ---------   ---------
Diluted EPS:
Net earnings available to common
   stockholders with assumed exercises       $   115.8        27.9  $     4.15
                                             =========   =========  ==========
1996 -
Basic EPS: 
Net earnings available to
   common stockholders                       $    86.6        27.4  $     3.16
                                                                    ==========
Stock options and awards                             -         0.4
                                             ---------   ---------
Diluted EPS:
Net earnings available to common
   stockholders with assumed exercises       $    86.6        27.8   $    3.12
                                             =========   =========   =========

     Effective as of  September  11, 1996,  Orion  redeemed its old  stockholder
rights plan and adopted a new Stockholder Rights Plan ("Rights Plan"). Under the
Rights Plan each outstanding  share of common stock includes one preferred stock
purchase right ("Right"). The Rights Plan is designed to assure

                                       79
<PAGE>

                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

stockholders  that  they  will  receive  equitable  treatment  in the event of a
proposed takeover.  Under the Rights Plan, each holder of a Right is entitled to
buy two-hundredth of a share of Series B Junior  Participating  Preferred Stock.
The  Rights  become  exercisable  (i) if an  acquiror  gains  a 15%  or  greater
beneficial ownership interest in Orion's outstanding common stock, on other than
fair and favorable terms to all  stockholders or (ii) following the commencement
of a tender offer or exchange offer that would result in an acquiror  owning 15%
or more of  Orion's  outstanding  common  stock.  Each  Right  not owned by such
acquiror  will enable the holder to purchase,  at an initial  purchase  price of
$100,  common  stock  having a value of twice the  Right's  purchase  price.  In
addition,  under  certain  circumstances  if Orion is  involved in a merger each
Right will entitle its holder to purchase,  at the Right's then current purchase
price,  common shares of such other company  having a value of twice the Right's
purchase  price.  Until 1998,  the Rights Plan provided  that, in the event of a
change in control for a period of 180 days,  Rights  could be  redeemed  only by
action of the continuing Directors. That restriction was removed in 1998.

Note 16 - Accumulated Other Comprehensive Income

Accumulated  other  comprehensive  income balances,  net of taxes, for the years
ended December 31 are as follows:

                              Unrealized    Unrealized Foreign   Accumulated
                              Unrealized        Exchange       Accumulated Other
                           Investment Gains   Translation        Comprehensive
(In millions)                  (Losses)      Gains (Losses)      Income (Loss)
- --------------------------------------------------------------------------------
1998:
Balance, beginning of year       $  113.6        $   (4.4)         $  109.2
Current year change                 (52.4)            1.7             (50.7)
                                 --------        --------          --------   
Balance, end of year             $   61.2        $   (2.7)         $   58.5
                                 ========        ========          ========
                                 
1997:
Balance, beginning of year       $   72.3        $   (2.2)         $   70.1
Current year change                  41.3            (2.2)             39.1
                                 --------        --------          --------
Balance, end of year             $  113.6        $   (4.4)         $  109.2
                                 ========        ========          ========
1996:
Balance, beginning of year       $   63.3        $   (4.0)         $   59.3
Current year change                   9.0             1.8              10.8
                                 --------        --------          --------   
Balance, end of year             $   72.3        $   (2.2)         $   70.1
                                 ========        ========          ========

     The pre-tax  unrealized  investment  gains  (losses) were $(80.4)  million,
$62.9 million and $14.0 million for the year ended  December 31, 1998,  1997 and
1996,  respectively.  The pre-tax unrealized foreign exchange  translation gains
(losses) were $2.6 million,  $(3.4)  million and $2.8 million for the year ended
December 31, 1998, 1997 and 1996, respectively.


                                       80
<PAGE>
                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

     The components of change in accumulated other comprehensive  income related
to changes in unrealized investment gains (losses) for 1998 are as follows:

(In millions)
- --------------------------------------------------------------
Unrealized investment holding gains (losses)
   arising during the period, net of taxes         $      2.6
Reclassification adjustment for gains (losses)
   Included in net earnings, net of taxes               (55.0)
Net investment gains (losses) recognized in        ----------
   other comprehensive income                      $    (52.4)
                                                   ==========

     Pre-tax  unrealized  investment  holding gains (losses) arising during 1998
was $4.4 million. Pre-tax reclassification  adjustment for gains included in net
earnings was $84.7 million.

Note 17 - Segment Information

The Company  reports its insurance  operations in three segments at December 31,
1998. These  reportable  segments  comprise  operating units of the Company that
have different  insurance  products and services,  market focus and  operational
structure. The Company reportable segments comprise:

Workers  Compensation - this segment  provides  workers  compensation  insurance
         products and services sold by the EBI Companies.

Specialty  Commercial  -  this  segment  markets  various  specialty  commercial
     products and services and includes professional liability insurance through
     DPIC Companies;  client-focused  specialty insurance programs through Orion
     Specialty;  underwriting  management  specializing in ocean marine,  inland
     marine and commercial  property  insurance through Wm. H. McGee;  insurance
     for  international  trade  through the Company's 26% interest in Intercargo
     Corporation;  and also  includes  the run-off  operations  of the  Company'
     assumed  reinsurance  business,  SecurityRe,  which was sold in late  1996.
     McGee and  Intercargo are expected to be sold in 1999 as discussed in Notes
     20 and 4.

Nonstandard   Automobile  -  specializes  in  nonstandard   personal  automobile
     insurance sold by OrionAuto.

                                       81
<PAGE>
                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

     Financial  information  for the  Company's  segments  for the  years  ended
December 31 is shown below:

(In millions)                                     1998         1997        1996
- -------------------------------------------------------------------------------
Net Premiums Written:
   Workers Compensation ..................  $    439.5   $    365.1  $    353.0
   Specialty Commercial ..................       665.1        669.2       725.8
   Nonstandard Automobile ................       429.0        332.8       255.3
                                            ----------   ----------  ---------- 
      Consolidated .......................  $  1,533.6   $  1,367.1  $  1,334.1
                                            ==========   ==========  ==========
                                                                                
Revenues:
Workers Compensation -
   Premiums earned .......................  $    429.8   $    362.1  $    356.8
   Net investment income .................        35.2         41.8        38.2
   Realized investment gains .............        19.1         13.8         6.8
   Other income ..........................         0.6          0.3         0.2
                                            ----------   ----------  ---------- 
      Total Workers Compensation .........       484.7        418.0       402.0
                                            ----------   ----------  ---------- 
Specialty Commercial -
   Premiums earned .......................       656.0        673.2       686.5
   Net investment income .................        82.9         90.5        82.4
   Realized investment gains .............        30.0         28.7        13.2
   Other income ..........................        14.0         19.7        22.7
                                            ----------   ----------  ---------- 
      Total Specialty Commercial .........       782.9        812.1       804.8
                                            ----------   ----------  ---------- 
Nonstandard Automobile -
   Premiums earned .......................       417.2        322.4       257.5
   Net investment income .................        21.2         21.8        19.7
   Realized investment gains .............         3.1          5.5         6.3
                                            ----------   ----------  ---------- 
      Total Nonstandard Automobile .......       441.5        349.7       283.5
                                            ----------   ----------  ---------- 
Other ....................................         7.6         10.8         3.2
                                            ----------   ----------  ---------- 
      Consolidated .......................  $  1,716.7   $  1,590.6  $  1,493.5
                                            ==========   ==========  ========== 
Pre-tax Earnings before Minority Interest:
   Workers Compensation ..................  $     86.2   $     86.8  $     68.4
   Specialty Commercial ..................        54.2         65.3        56.5
   Nonstandard Automobile ................        37.1         40.7        23.3
   Other .................................       (20.8)       (16.6)      (20.9)
                                            ----------   ----------  ---------- 
      Consolidated .......................  $    156.7   $    176.2  $    127.3
                                            ==========   ==========  ==========
                                                                                
Identifiable Assets at December 31:
   Workers Compensation ..................  $    989.7   $    936.2
   Specialty Commercial ..................     2,240.5      2,066.2
   Nonstandard Automobile ................       883.3        811.4
   Other .................................        50.9         70.3
                                            ----------   ----------             
      Consolidated .......................  $  4,164.4   $  3,884.1
                                            ==========   ==========

                                       82
<PAGE>
                                                                      

                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

     The  miscellaneous  income and expenses  (primarily  interest,  general and
administrative  expenses  and other  consolidating  elimination  entries) of the
parent company are reported as "Other" in the above table.

     The accounting  policies of the segments are the same as those described in
Note 1 to the consolidated  financial  statements included herein.  Investments,
net  investment  income and  realized  investment  gains are  allocated  to each
segment  based on the cash flows of these  segments.  Earnings  for the segments
represents  earnings  (loss) before federal  income taxes and minority  interest
expense,  and  includes  an  allocation  of payroll,  office and other  expenses
incurred  by the parent  company  to support  the  operations  of the  Company's
segments.  Earnings for Specialty  Commercial  include equity earnings (loss) of
affiliate of $(0.7) million in 1998,  $8.6 million in 1997 and $(0.4) million in
1996.  Additionally,   identifiable  assets  for  Specialty  Commercial  include
investment  in  affiliate,  Intercargo,  of $22.8  million and $31.3  million at
December 31, 1998 and 1997, respectively.

     Less than 2% of the  Company's  premiums are derived from  operating  units
located outside the United States. Substantially all of the Company's long-lived
assets are located in the United States.  No one single customer  represents 10%
or more of the Company's revenue for 1998, 1997 and 1996.

Note 18 - Selected Quarterly Financial Data (Unaudited)

     Quarterly  results of operations and earnings per common share for 1998 and
1997 are summarized as follows:

<TABLE>
<CAPTION>            
                                              First     Second        Third       Fourth
(In millions, except for per share amounts)  Quarter    Quarter      Quarter      Quarter
- -------------------------------------------------------------------------------------------
<S>                                         <C>         <C>          <C>          <C>      
Premiums earned .....................       $  348.8    $  370.4     $  396.5     $   387.3
Net investment income ...............           41.4        42.5         22.3          37.0
Realized investment gains ...........           29.0        22.7          0.4           0.4
Other income ........................            5.6         7.0          2.1           3.3
                                            --------    --------     --------     ---------                                     
   Total revenues ...................       $  424.8    $  442.6     $  421.3     $   428.0
                                            ========    ========     ========     =========                                        
   Net earnings .....................       $   42.2    $   38.2     $    2.3     $    20.1
                                            ========    ========     ========     =========                                        
Net earnings per basic common share .       $   1.54    $   1.39     $   0.08     $    0.75
                                            ========    ========     ========     =========                                       
Net earnings per diluted common share       $   1.50    $   1.36     $   0.08     $    0.74
                                            ========    ========     ========     =========
                                                                                   

1997:
Premiums earned .....................       $  324.0    $  335.2     $  347.4     $   351.0
Net investment income ...............           40.2        41.3         40.8          42.6
Realized investment gains ...........           15.8         8.4          5.2          18.5
Other income ........................            4.9         5.2          5.0           5.1
                                            --------    --------     --------     ---------                                    
   Total revenues ...................       $  384.9    $  390.1     $  398.4     $   417.2
                                            ========    ========     ========     =========                                        
   Net earnings .....................       $   29.5    $   25.4     $   24.5     $    36.4
                                            ========    ========     ========     =========                                    
Net earnings per basic common share .       $   1.08    $   0.93     $   0.90     $    1.33
                                            ========    ========     ========     =========                                    
Net earnings per diluted common share       $   1.06    $   0.91     $   0.88     $    1.30
                                            ========    ========     ========     =========
                                                                                     
</TABLE>

Earnings  per share  are  computed  independently  for the  quarters  presented.
Therefore,  the sum of the quarterly  earnings per share may not equal the total
computed for the year.

                                       83
<PAGE>

                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Note 19 - Accounting Standards Not Yet Adopted

     In June 1998, the Financial  Accounting Standards Board issued FAS No. 133,
Accounting  for Derivative  Instruments  and Hedging  Activities.  This Standard
requires  companies  to record all  derivatives  on the balance  sheet as either
assets or liabilities and measure those instruments at fair value. The manner in
which  companies  are to record  gains or losses  resulting  from changes in the
values of those derivatives  depends on the use of the derivative and whether it
qualifies  for hedge  accounting.  This  Standard is effective for the Company's
financial  statements  beginning January 1, 2000, with early adoption permitted.
The Company is currently evaluating the impact of the adoption of this statement
and the potential effect on its financial position or results of operations.

     In March  1998,  the AICPA  issued  SOP 98-1,  Accounting  for the Costs of
Computer  Software  Developed  or Obtained  for  Internal  Use.  This  Statement
provides  guidance on  accounting  for costs of computer  software  developed or
obtained for internal use including when incurred costs are and are not eligible
for  capitalization.  This Statement is effective for 1999 financial  statements
with early adoption permitted. The Company is currently evaluating the impact of
the  adoption  of this  Statement  and the  potential  effect  on its  financial
position and results of operations.

Note 20 - Subsequent Event

     As a part of the Company's  reshaping to focus  resources on high potential
lines of business,  on March 11, 1999,  the Company  announced  the signing of a
definitive  agreement to sell McGee.  The transaction is expected to be complete
by April 1999, subject to regulatory approvals and other closing conditions.



                                       84
<PAGE>



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

          None.
                                    PART III

     Pursuant to General Instruction G(3) to this form, the information required
by Part III (Items 10, 11, 12 and 13) hereof is  incorporated  by reference from
the Company's  definitive  proxy  statement for its Annual Meeting to be held on
May 25, 1999. The Company intends to file the proxy material, which involves the
election of directors,  not later than 120 days after the close of the Company's
fiscal year.

                                    PART IV

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

(a)1   Financial Statements:

The following financial statements are included in Part II, Item 8.
                                                                          Page

Report of Management                                                        50

Independent Auditors' Report                                                51

Orion Capital Corporation and Subsidiaries:
     December 31, 1998 and 1997 Consolidated Balance Sheet               52-53

     For the years ended December 31, 1998, 1997 and 1996:-
        Consolidated Statement of Earnings                                  54
        Consolidated Statement of Stockholders' Equity                      55
        Consolidated Statement of Cash Flows                             56-57

     Notes to the Consolidated Financial Statements                      58-84

(a)2.   Financial Statement Schedules:

     Selected Quarterly  Financial Data - for the years ended           
     December 31, 1998, and 1997 - Included in Part II, Item 8.

     Schedule  I Consolidated Summary of Investments - Other than
                 Investments in Related Parties - December 31, 1998.       S-1

              II Condensed Financial Information of Registrant -
                 December 31, 1998, 1997 and 1996              S-2 through S-8

             III Supplementary Insurance Information -
                 December 31, 1998, 1997 and 1996                          S-9

                                       85
<PAGE>

               V Valuation and Qualifying Accounts -
                 December 31, 1998, 1997 and 1996                         S-10

              VI Supplemental Information For Property - Casualty Insurance
                 Underwriters - December 31, 1998, 1997 and 1996          S-11

     Schedules  other than those  listed  above are  omitted for the reason that
they are not  required or are not  applicable,  or the required  information  is
shown in the Financial Statements or notes thereto.

     (a)3.   Exhibits:

Exhibit 2(i) Agreement and Plan of Merger dated as of October 31, 1997,  between
Guaranty  National  Corporation  and  Orion;  filed  as  Exhibit  (c)(1)  to the
Company's Tender Offer Statement on Schedule 14D-1; filed on November 5, 1997.

Exhibit 3(i) Restated  Certificate of Incorporation of Orion, as amended on June
5, 1997;  filed as Exhibit 3(i) to the Company's  Annual Report on Form 10-K for
1997.

Exhibit  3(ii)  By-Laws of Orion,  as amended on September  11,  1996;  filed as
Exhibit 3(ii) to the Company's Annual Report on Form 10-K for 1996.

Exhibit 4(i)  Certificate  of  Designation,  Preferences  and Rights of Series B
Junior  Participating  Preferred Stock of Orion, dated September 17, 1996; filed
as Exhibit 4(i) to the Company's Annual Report on Form 10-K for 1996.

Exhibit 4(ii) Specimen  certificate  representing shares of Orion's Common Stock
(proof of March 27,  1989);  filed as  Exhibit  4(xii) to the  Company's  Annual
Report on Form 10-K for 1988.

Exhibit 4(iii) Indenture,  dated as of September 8, 1992,  between Orion and the
Connecticut  National  Bank  (now  known as  Fleet  Bank  Connecticut,  National
Association),  as Trustee of Orion's 9 1/8% Senior Notes due  September 1, 2002;
filed as Exhibit 4(v) to the Company's Annual Report on Form 10-K for 1992.

Exhibit 4(iv)  Specimen  certificate  representing  Orion's 9 1/8% Senior Notes;
filed as Exhibit 4(vi) to the Company's Annual Report on Form 10-K for 1992.

Exhibit 4(v) Senior Debt Indenture, dated as of July 17, 1995, between Orion and
the State Street Bank and Trust Company of Connecticut, National Association, as
Trustee of Orion's 7 1/4% Senior Notes due July 15,  2005;  filed as Exhibit 4.9
to the Company's Current Report on Form 8-K, filed on July 14, 1995.

Exhibit 4(vi) First Supplemental  Indenture to the Senior Debt Indenture;  filed
as Exhibit 4.9(a) to the Company's Current Report on Form 8-K, filed on July 14,
1995.

Exhibit 4(vii) Specimen  Certificate  representing  Orion's 7 1/4% Senior Notes;
filed as Exhibit  4.9(b) to the Company's  Current  Report on Form 8-K, filed on
July 14, 1995.

                                       86
<PAGE>

Exhibit 4(viii)  Indenture,  dated as of February 5, 1998, between Orion and the
Bank of New York, as Trustee of Orion's  7.701% Junior  Subordinated  Deferrable
Interest Debentures;  filed as Exhibit 4(viii) to the Company's Annual Report on
Form 10-K for 1997.

Exhibit  4(ix)  Indenture,  dated as of January 13, 1997,  between Orion and the
Bank of New York,  as Trustee of Orion's  8.73% Junior  Subordinated  Deferrable
Interest  Debentures;  filed  as  Exhibit  4.1  to  the  Company's  Registration
Statement on Form 4 (No. 333- 21205).

Exhibit 4(x) Form of Exchange Debenture  Certificate  representing Orion's 8.73%
Junior Subordinated Deferrable Interest Debentures;  filed as Exhibit 4.2 to the
Company's Registration Statement on Form S-4 (No. 333-21205),  filed on February
5, 1997.

Exhibit  4(xi)  Certificate  of Trust of Orion  Capital  Trust  II,  dated as of
February 2, 1998;  filed as Exhibit 4(xi) to the Company's Annual Report on Form
10-K for 1997.

Exhibit  4(xii)  Certificate  of  Trust of Orion  Capital  Trust I,  dated as of
January 3, 1997; filed as Exhibit 4.3 to the Company's Registration Statement on
Form S-4 (No. 333- 21205), filed on February 5, 1997.

Exhibit  4(xiii)  Declaration  of Trust of Orion  Capital  Trust II, dated as of
February 2, 1998;  filed as Exhibit  4(xiii) to the  Company's  Annual Report on
Form 10-K for 1997.

Exhibit  4(xiv)  Declaration  of  Trust of Orion  Capital  Trust I,  dated as of
January 3, 1997; filed as Exhibit 4.4 to the Company's Registration Statement on
Form S-4 (No. 333-21205), filed on February 5, 1997.

Exhibit 4(xv) Amended and Restated  Declaration  of Trust of Orion Capital Trust
II, dated as of February 5, 1998; filed as Exhibit 4(xv) to the Company's Annual
Report on Form 10-K for 1997.

Exhibit 4(xvi) Amended and Restated  Declaration of Trust of Orion Capital Trust
I,  dated  as of  January  13,  1997;  filed  as  Exhibit  4.5 to the  Company's
Registration Statement on Form S-4 (No. 333-21205), filed on February 5, 1997.

Exhibit 4(xvii) Form of Certificate evidencing 8.73% Exchange Capital Securities
of Orion  Capital  Trust I; filed as Exhibit 4.6 to the  Company's  Registration
Statement on Form S-4 (No. 333-21205).

Exhibit 4(xviii) Capital Securities Guarantee Agreement, dated as of January 13,
1997, delivered by Orion as Guarantor and relating to the 8.73% Exchange Capital
Securities; filed as Exhibit 4.7 to the Company's Registration Statement on Form
S-4 (No. 333-21205).

Exhibit 4(xix) Capital Securities Guarantee  Agreement,  dated as of February 5,
1998,  delivered  by Orion as  Guarantor,  and  relating  to the 7.701%  Capital
Securities of Orion  Capital Trust II; filed as Exhibit  4(xix) to the Company's
Annual Report on Form 10-K for 1997.

                                       87
<PAGE>

Exhibit 4(xx) Form of Certificate  evidencing 7.701% Capital Securities of Orion
Capital  Trust II included as part of Exhibit  4(xv);  filed as Exhibit 4(xx) to
the Company's Annual Report on Form 10-K for 1997.

Exhibit   4(xxi)  Form  of  Certificate   representing   Orion's  7.701%  Junior
Subordinated  Deferrable  Interest  Debentures  (filed as  Exhibit A to  Exhibit
4(viii).

Exhibit 4(xxii) Credit Agreement, dated as of July 8, 1998, between the Company,
the lenders named therein,  First Union National Bank, as Administrative  Agent,
Bank if America National Trust and Savings Association,  as Documentation Agent,
and  Fleet  National  Bank,  as  Syndication  Agent;  filed as  Exhibit 4 to the
Company's Quarterly Report on Form 10-Q for June 30, 1998.

Exhibit 10(xx)  Amendment,  dated February 14, 1995, to the Letter  Agreement by
and between Orion  Capital  Corporation  and  Intercargo  Corporation;  filed as
Exhibit 10(xxiii) to the Company's Annual Report on Form 10-K for 1994.

Exhibit 10(xxi) Second Amendment, dated August 12, 1997, to the Letter Agreement
by and between Orion Capital Corporation and Intercargo  Corporation);  filed as
Exhibit 10(xxi) to the Company's Annual Report on Form 10-K for 1997.

Exhibit 10(i)* Orion's Deferred Compensation Plan, as amended;  filed as Exhibit
10(i) to the Company's Annual Report on Form 10-K for 1991.

Exhibit 10(ii)* Orion's 1982 Long-Term  Performance  Incentive Plan, as amended;
filed as Exhibit 10(ii) to the Company's Annual Report on Form 10-K for 1996.

Exhibit  10(iii)*  Orion's  1994 Stock Option Plan for  Non-Employee  Directors;
filed as Exhibit 10(iii) to the Company's Annual Report on Form 10-K for 1994.

Exhibit 10(iv)*  Employment  Agreement between Raymond W. Jacobsen and Orion, as
amended  and  restated as of  December 6 1995;  filed as Exhibit  10(vii) to the
Company's Annual Report on Form 10-K for 1995.

Exhibit 10(v)* Employment  Agreement between W. Marston Becker and Orion,  dated
as of October 31, 1995; filed as Exhibit 10(viii) to the Company's Annual Report
on Form 10-K for 1995.

Exhibit 10(vi)* Amendment to Employment  Agreement between W. Marston Becker and
Orion,  dated as of  January 1, 1997;  filed as Exhibit  10(x) to the  Company's
Annual Report on Form 10-K for 1996.

Exhibit 10(vii) Lease Agreement  between  Connecticut UTF, Inc., as lessor,  and
Security  Insurance  Company of Hartford  ("Security"),  as lessee,  dated as of
December 19, 1984; filed as Exhibit 10(xxxiii) to the Company's Annual Report on
Form 10-K for l984.


*Management contract or compensatory plan or arrangement.

                                       88
<PAGE>


Exhibit 10(viii) Second  Assignment of Lease and Agreement from Connecticut UTF,
Inc. to Security,  dated as of December 19, 1984; filed as Exhibit  10(xxxiv) to
the Company's Annual Report on Form 10-K for 1984.

Exhibit 10(ix)  Purchase Money Second  Mortgage from  Connecticut  UTF, Inc., as
mortgagor,  to Security,  as mortgagee,  dated as of December 19, 1984; filed as
Exhibit 10(xxxvi) to the Company's Annual Report on Form 10-K for 1984.

Exhibit  10(x)  Purchase  Money  Note,  in the face amount of  $2,800,000,  from
Connecticut  UTF, Inc. to Security,  dated  December 19, 1984;  filed as Exhibit
10(xxxvi) to the Company's Annual Report on Form 10-K for l984.

Exhibit  10(xi)  Guarantee  from Orion to  Connecticut  UTF,  Inc.,  dated as of
December 19, 1984, guaranteeing the performance of Security under its lease with
Connecticut  UTF,  Inc.;  filed as Exhibit  10(xxxvii) to the  Company's  Annual
Report on Form 10-K for 1984.

Exhibit  10(xii) Form of  Indemnification  Agreement,  dated as of June 3, 1987,
between Orion and each of its Directors and Executive Officers; filed as Exhibit
10(xi) to the Company's Annual Report on Form 10-K for 1987.

Exhibit 10(xiii) Rights Agreement, dated as of September 11, 1996, between Orion
and First Chicago Trust Company of New York, as Successor  Rights Agent to Chase
Mellon;  filed as Exhibit 10(v) to the Company's  Annual Report on Form 10-K for
1998.

Exhibit 10(xiv)* Orion  Supplemental  Benefits Plan, filed as Exhibit 10(xxv) to
the Company's Annual Report on Form 10-K for 1991.

Exhibit 10(xv) Orion's Equity Incentive Plan, dated September 11, 1996; filed as
Exhibit 10(xx) to the Company's Annual Report on Form 10-K for 1996.

Exhibit 10(xvi) Letter Agreement, dated September 13, 1993, by and between Orion
and Intercargo  Corporation;  filed as Exhibit  10(xxii) to the Company's Annual
Report on Form 10-K for 1993.

Exhibit  10(xvii)  Purchase  Agreement by and between Sun Alliance USA, Inc. and
Orion,  dated as of June 30,  1995;  filed as Exhibit  10(xxv) to the  Company's
Annual Report on Form 10-K for 1995.

Exhibit 10(xviii)* Amended and Restated Employment  Agreement between W. Marston
Becker and Orion,  dated July,  1998;  filed as Exhibit  10(i) to the  Company's
Annual Report on Form 10-K for 1998.

Exhibit 10(xix)* Amended and Restated  Employment  Agreement  between W. Marston
Becker and Orion,  dated as of January 30, 1999;  filed as Exhibit 10(ii) to the
Company's Annual Report on Form 10-K for 1998.

*Management contract or compensatory plan or arrangement.

                                       89
<PAGE>

Exhibit  10(xx)*  Form of  Employment  Agreement  between  Orion and each of its
Senior  Executive  Officers dated February 1999; filed as Exhibit 10(iii) to the
Company's Annual Report on Form 10-K for 1998.

Exhibit 10(xxi) Letter  Agreement dated December 1, 1998,  between Orion Capital
Corporation  and XL  America,  Inc.,  a Delaware  Corporation;  filed as Exhibit
10(iv) to the Company's Annual Report on Form 10-K for 1998.

*Management contract or compensatory plan or arrangement

     Copies of exhibits  may be obtained  upon  payment of a $0.50 per page fee.
Such requests should be made in writing to: Corporate  Secretary,  Orion Capital
Corporation, 9 Farm Springs Road, Farmington, CT 06032.

     (b)  Reports on Form 8-K:
          None.

     (c)  Filed exhibits:

          See Exhibit Index.


                                       90
<PAGE>



                                   SIGNATURES


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

                            ORION CAPITAL CORPORATION



By: /s/ W. Marston Becker                             March 25, 1999
- -------------------------

W. Marston Becker
   Chairman of the Board
   and Chief Executive Officer


By: /s/ Michael L. Pautler                            March 25, 1999
- --------------------------

      Michael L. Pautler
      Senior Vice President and
      Chief Financial Officer



                                       91
<PAGE>

     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
report has been signed below by the following  persons  (including a majority of
the members of the Board of Directors of the  Registrant)  in the capacities and
on the dates indicated:

Signature and Title                                        Date

/s/ W. Marston Becker                                 March 25, 1999
- ---------------------
    W. Marston Becker
     Chairman of the Board

/s/ Gordon F. Cheesbrough                             March 25, 1999
- -------------------------
    Gordon F. Cheesbrough
     Director

/s/ John C. Colman                                    March 25, 1999
- ------------------
    John C. Colman
     Director

/s/ David H. Elliott                                  March 25, 1999
- --------------------
    David H. Elliott
     Director

/s/ Victoria R. Fash                                  March 25, 1999
- --------------------
    Victoria R. Fash
     Director

/s/ Robert H. Jeffrey                                 March 25, 1999
- --------------------
    Robert H. Jeffrey
     Director

/s/ Gordon W. Kreh                                    March 25, 1999
- ------------------
    Gordon W. Kreh
     Director

/s/ Warren R. Lyons                                   March 25, 1999
- -------------------
    Warren R. Lyons
     Director

/s/ James K. McWilliams                               March 25, 1999
- -----------------------
    James K. McWilliams
     Director

/s/ Ronald W. Moore                                   March 25, 1999
- -------------------
    Ronald W. Moore
     Director

/s/ William B. Weaver                                 March 25, 1999
- ---------------------
    William B. Weaver
     Director


                                       92
<PAGE>

                                  EXHIBIT INDEX

Exhibit  10(i)  Amended and  Restated  Employment  Agreement  between W. Marston
Becker and Orion, dated July 1998.

Exhibit  10(ii)  Amended and Restated  Employment  Agreement  between W. Marston
Becker and Orion, dated as of January 30, 1999.

Exhibit  10(iii)  Form of  Employment  Agreement  between  Orion and each of its
Senior Executive Officers dated February 1999.

Exhibit 10(iv) Letter  Agreement  dated December 1, 1998,  between Orion Capital
Corporation and XL America, Inc., a Delaware Corporation.

Exhibit 10(v) Rights  Agreement,  dated as of September 11, 1996,  between Orion
Capital  Corporation  and First  Chicago Trust Company of New York, as Successor
Rights Agent to Chase Mellon.

Exhibit 11 Statement re: computation of earnings per common share.

Exhibit 21 Subsidiaries of Orion.

Exhibit 23 Consent of Deloitte & Touche, LLP.

Exhibit 27 Financial Data Schedules.




                                       93
<PAGE>
                                                                    SCHEDULE I

                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
                 CONSOLIDATED SUMMARY OF INVESTMENTS-OTHER THAN
                         INVESTMENTS IN RELATED PARTIES
                                December 31, 1998
(In millions)
- -------------------------------------------------------------------------------
          Column A                       Column B     Column C       Column D
                                                                  Amount Shown
                                                       Market       on Balance
     Type of Investment                    Cost        Value          Sheet
- -------------------------------------------------------------------------------

Fixed maturities held-to-maturity:
   Bonds -
      United States Government and
         government agencies and
         Authorities ...............     $     81.4   $    84.6   $    81.4
      States, municipalities and
         political subdivisions ....          156.1       164.5       156.1
      All other corporate bonds ....           23.1        23.6        23.1
                                         ----------   ---------   ---------     
                                             260.6       272.7       260.6
                                         ----------   ---------   ---------     
Fixed maturities available-for-sale:
   Bonds -
      United States Government and
         government agencies and
         authorities ...............           69.0        70.6        70.6
      States, municipalities and
         political subdivisions ....          684.1       723.8       723.8
      Foreign governments ..........            4.1         4.7         4.7
      All other corporate bonds ....          447.6       449.0       449.0
   Redeemable preferred stocks .....          100.7       101.8       101.8
                                         ----------   ---------   ---------     
                                            1,305.5     1,349.9     1,349.9
                                         ----------   ---------   ---------     
Equity securities:
   Common stocks -
      Public utilities .............            1.6         1.7         1.7
      Banks, trusts and insurance
         Companies .................           15.1        39.2        39.2
      Industrial, miscellaneous and
         all other .................          183.6       201.5       201.5
   Non-redeemable preferred stocks .          269.1       268.5       268.5
                                         ----------   ---------   ---------     
                                              469.4       510.9       510.9
                                         ----------   ---------   ---------     
Mortgage loans on real estate ......            2.2         2.2         2.2
Other long-term investments ........          114.0       114.0       114.0
Short-term investments .............          248.7       248.7       248.7
                                         ----------   ---------   ---------     
         Total investments .........     $  2,400.4   $ 2,498.4   $ 2,486.3
                                         ==========   =========   =========

                                       S-1
<PAGE>
                                         
                                                                              
                                                
                                                                   SCHEDULE II

                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
                  CONDENSED FINANCIAL INFORMATION OF REGISTRANT
                            ORION CAPITAL CORPORATION
                                  BALANCE SHEET



                                     ASSETS

                                                                 December 31,
                                                           --------------------
(In millions)                                                   1998       1997
- -------------------------------------------------------------------------------

Fixed maturities, at market (cost $0.3) ................... $    0.2   $    0.2
Non-redeemable preferred stocks, at market (cost $27.8) ...     27.8         --
Short-term investments ....................................      4.3       68.7
Cash ......................................................      0.2        0.4
Notes receivable and other assets .........................      8.6        5.3
Deferred federal income taxes .............................     27.4        9.4
Investment in subsidiaries ................................  1,035.5      947.1
Loans receivable due from affiliates ......................     99.0         --
Due from affiliates .......................................      3.5         --
Excess of cost over fair value of net assets acquired .....     43.4       98.9
                                                            --------   -------- 
   Total assets ........................................... $1,249.9   $1,130.0
                                                            ========   ========
                                                                                
                      LIABILITIES AND STOCKHOLDERS' EQUITY


Other liabilities ......................................... $   55.2   $   55.8
Due to affiliates .........................................       --       16.8
Notes payable .............................................    217.4      209.3
                                                            --------   -------- 
   Total liabilities ......................................    272.6      281.9
Company-obligated mandatorily redeemable preferred
   capital securities of subsidiary trusts holding solely
   the junior subordinated debentures of the Company ......    250.0      125.0
Stockholders' equity ......................................    727.3      723.1
                                                            --------   -------- 
   Total liabilities and stockholders' equity ............. $1,249.9   $1,130.0
                                                            ========   ========
[FN]
                                                            
                                                                                
           See Notes to Condensed Financial Statements of Registrant

</FN>

                                       S-2
<PAGE>
                                      
                                                                   SCHEDULE II


                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
                  CONDENSED FINANCIAL INFORMATION OF REGISTRANT
                            ORION CAPITAL CORPORATION
                             STATEMENT OF EARNINGS



                                                     Year Ended December 31,
                                                 -----------------------------
(In millions)                                       1998       1997      1996
- ------------------------------------------------------------------------------

Revenues:
   Net investment income .....................   $    1.7  $    8.4   $   1.9
   Interest income on affiliate loans ........        6.1        --        --
   Other income ..............................        0.8       0.6       0.4
                                                 --------  -------- ---------   
                                                      8.6       9.0       2.3
                                                 --------  -------- ---------   
Expenses:
   Interest ..................................       18.4      18.4      17.8
   General and administrative ................       10.0       6.2       3.7
   Amortization of excess of cost over fair
      value of net assets acquired ...........        1.9       2.0       1.9
                                                 --------  -------- ---------   
                                                     30.3      26.6      23.4
                                                 --------  -------- ---------   
Loss before federal income taxes, equity in
   net earnings of subsidiaries and minority
   interest expense ..........................      (21.7)    (17.6)    (21.1)
Federal income taxes .........................       41.1      45.0      30.1
                                                 --------  -------- ---------   

Loss before equity in net earnings of
   subsidiaries and minority interest expense       (62.8)    (62.6)    (51.2)
Equity in net earnings of subsidiaries .......      178.4     185.3     137.8
Minority interest expense in subsidiary trusts
   preferred securities, net of federal income
   taxes .....................................       12.8       6.9        --
                                                 --------  -------- --------- 
      Net earnings ...........................      102.8     115.8      86.6
Other comprehensive income, net of tax:          --------  -------- --------- 
   Unrealized investment gains (losses) ......      (52.4)     41.3       9.0
   Unrealized foreign exchange translation
      gains (losses) .........................        1.7      (2.2)      1.8
                                                 --------  -------- ---------
      Other comprehensive income .............      (50.7)     39.1      10.8
                                                 --------  -------- --------- 
         Comprehensive income ................   $   52.1  $  154.9 $    97.4
                                                 ========  ======== =========
[FN]
                                                 
                                                         
            See Notes to Condensed Financial Statements of Registrant

</FN>


                                   S-3  
<PAGE>


                                                        
                                                                  SCHEDULE II


                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
                  CONDENSED FINANCIAL INFORMATION OF REGISTRANT
                            ORION CAPITAL CORPORATION
                            STATEMENT OF CASH FLOWS



                                                      Year Ended December 31,
                                                    ---------------------------
(In millions)                                         1998     1997    1996
- -------------------------------------------------------------------------------

Cash flows from operating activities:
   Dividends received from subsidiaries ..........   $ 55.2  $  42.8  $ 35.3
   Net investment income collected ...............      4.6      8.0     1.9
   Interest income received from affiliates ......      7.0       --      --
   Interest paid .................................    (20.4)   (17.3)  (17.3)
   Payments on trust preferred securities ........    (17.6)    (5.1)     --
   Other receipts (payments) .....................    (11.6)     7.9     6.4
                                                     ------  -------  ------    
      Net cash provided by operating activities ..     17.2     36.3    26.3
                                                     ------  -------  ------    
Cash flows from investing activities:
   Sales (purchases) of equity securities ........    (27.0)     0.2      --
   Net sales (purchases) of short-term investments     64.4    (36.0)   22.8
   Purchases of Guaranty National common stock ...     (2.9)  (104.4)  (20.7)
   Issuance of loans to affiliates, net ..........    (99.0)      --      --
   Purchase of Grocers Insurance Group ...........    (32.4)      --      --
   Other payments ................................      1.4     (0.2)   (2.6)
                                                     ------  -------  ------    
      Net cash used in investing activities ......    (95.5)  (140.4)   (0.5)
                                                     ------  -------  ------    

Cash flows from financing activities:
   Net proceeds from issuance of trust preferred
      securities .................................    121.9    123.0      --
   Proceeds from loan with banks, net ............      8.0       --      --
   Proceeds from exercise of stock options .......      2.3      0.6      --
   Dividends paid to stockholders ................    (18.5)   (18.0)  (14.9)
   Purchases of common stock .....................    (35.6)    (1.5)  (10.5)
   Other receipts (payments) .....................       --      0.1      --
                                                     ------  -------  ------    
      Net cash provided by (used in) financing
         activities ..............................     78.1    104.2   (25.4)
                                                     ------  -------  ------    
      Net (decrease) increase in cash ............     (0.2)     0.1     0.3
   Cash balance, beginning of year ...............      0.4      0.3      --
                                                     ------  -------  ------    
   Cash balance, end of year .....................   $  0.2  $   0.4  $  0.3
                                                     ======  =======  ======
[FN]
                                                    
                                                                            
            See Notes to Condensed Financial Statements of Registrant

</FN>

                                       S-4
<PAGE>


                                                                   SCHEDULE II

                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
                  CONDENSED FINANCIAL INFORMATION OF REGISTRANT
                            ORION CAPITAL CORPORATION
                     STATEMENT OF CASH FLOWS - (Continued)



                                                  Year Ended December 31,
                                                ---------------------------
(In millions)                                       1998     1997     1996
- ---------------------------------------------------------------------------

Reconciliation of net earnings to net cash
  provided by operating activities:
Net earnings .................................   $ 102.8  $ 115.8  $  86.6
                                                 -------  -------  -------
                                                                           
Adjustments:
   Equity in net earnings of subsidiaries ....    (178.4)  (185.3)  (137.8)
   Consolidating elimination of subsidiaries
      income taxes ...........................      51.1     40.1     35.5
   Dividends received from subsidiaries ......      55.2     42.8     35.3
   Depreciation and amortization .............       3.8      3.0      3.0
   Deferred federal income taxes .............       3.6      3.1     10.0
   Other .....................................        --      0.1      0.4

Change in assets and liabilities, net:
   Decrease (increase) in notes receivable and
      other ..................................      (1.3)     1.1     (2.2)
   Increase (decrease) in other liabilities ..       0.7     11.6     (3.7)
   Change in amounts due to/from affiliates ..     (20.3)     4.0     (0.8)
                                                 -------  -------  -------      
      Total adjustments and changes ..........     (85.6)   (79.5)   (60.3)
                                                 -------  -------  -------      
   Net cash provided by operating activities .   $  17.2  $  36.3  $  26.3
                                                 =======  =======  =======
                                                                            
[FN]

            See Notes to Condensed Financial Statements of Registrant
</FN>

                                       S-5
<PAGE>


                                                                   SCHEDULE II

                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
                  CONDENSED FINANCIAL INFORMATION OF REGISTRANT
                  Years Ended December 31, 1998, 1997, and 1996

Note 1 - Expense Reimbursement, Management Fees and Dividends from Subsidiaries

     During 1996 through 1998 the Registrant was reimbursed for payroll,  office
rental and other  expenses  incurred  by it to  support  the  operations  of its
insurance  subsidiaries.  This  reimbursement of $8.3 million,  $8.1 million and
$7.4  million  in 1998,  1997 and  1996,  respectively,  is  accounted  for as a
reduction of general and administrative  expenses.  The Registrant also received
an annual investment  management fee from Guaranty National  Corporation of $0.6
million in 1998,  1997 and 1996.  The  Registrant was reimbursed for federal tax
expenses pursuant to tax sharing agreements with its subsidiaries.

     The Registrant has received $55.2 million,  $42.8 million and $35.3 million
in  dividends  from  its  insurance   subsidiaries   in  1998,  1997  and  1996,
respectively.  Payments of dividends by the Registrant's  insurance subsidiaries
must comply  with  insurance  regulatory  limitations  concerning  stockholders'
dividends  and  capital   adequacy.   State  insurance   regulators  have  broad
discretionary  authority with respect to limitations on the payment of dividends
by  insurance  companies.   Under  current  regulation,  the  maximum  dividends
permitted from the Registrant's  insurance subsidiaries at December 31, 1998 for
the ensuing twelve months, without prior approval, aggregated $135.5 million.

Note 2 - Notes Payable

     Notes payable at December 31 consist of the following:

(In millions)                                    1998        1997
- -----------------------------------------------------------------

$110,000,000 face amount, 9.125% Senior
   Notes, due September 1, 2002               $  109.9  $   109.9
$100,000,000 face amount, 7.25% Senior
   Notes, due July 15, 2005                       99.5       99.4
Loan agreement with banks                          8.0          -
                                              --------- ---------
                                              $  217.4  $   209.3
                                              ========= =========

     On July 8, 1998 the Company entered into a credit agreement with a group of
banks ("Bank Credit  Facility")  which  provides for unsecured  borrowings up to
$150.0 million.  The Bank Credit  Facility  expires on July 8, 2003 and provides
for two one-year extension  periods.  The Company intends to use the Bank Credit
Facility for general corporate  purposes,  which may include  acquisitions.  The
Bank Credit Facility carries an annual facility fee on the unused amounts of the
credit  facility.  Borrowings  under the Bank Credit  Facility  bear interest at
LIBOR  (London  Interbank  Offered  Rate) plus a margin based upon the Company's
credit  ratings.  The Bank  Credit  Facility  requires  the  Company to maintain
certain  financial  covenants  including a maximum debt to total  capitalization
ratio of 0.4 to 1.0, as defined,  and a minimum  combined  statutory  surplus of
$650.0 million plus 30% of the Company's aggregate combined annual statutory net
income.  The Bank Credit Facility limits the Company's  ability to incur secured
indebtedness or certain contingent  obligations except for indebtedness  secured
by liens specifically



                                       S-6
<PAGE>

                                       
                                                                   SCHEDULE II

                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
                  CONDENSED FINANCIAL INFORMATION OF REGISTRANT
                  Years Ended December 31, 1998, 1997, and 1996

permitted by the Bank Credit Facility and additional secured indebtedness with a
principal  amount not exceeding 10% of the Company's  consolidated net worth, as
defined.

     The  indentures  for the 7.25% Senior Notes and for Orion's  9.125%  Senior
Notes limit the amount of liens and guarantees by the Company, and the Company's
ability to incur secured  indebtedness  without equally and ratably securing the
senior notes.

     As of December 31, 1998  maturities of the  Company's  notes payable are as
follows: 2002 - $110.0 million; 2003 - $8.0 million; and 2005 - $100.0 million.

Note 3 - Trust Preferred Securities

     Company-Obligated  Mandatorily  Redeemable  Preferred Capital Securities of
Subsidiary  Trusts  Holding  Solely the Junior  Subordinated  Debentures  of the
Company ("Trust Preferred Securities") comprise the following at December 31:

(In millions)                                1998      1997
- ------------------------------------------------------------
8.73% Trust Preferred Securities
  due January 1, 2037                   $   125.0 $   125.0
7.701% Trust Preferred Securities
  due April 15, 2028                        125.0         -
                                        --------- ---------
                                        $   250.0 $   125.0
                                        ========= =========

     On January 13, 1997 the  Registrant  issued  $125  million of 8.73%  Junior
Subordinated  Deferrable  Interest  Debentures  due  January 1, 2037 (the "8.73%
Debentures") to Orion Capital Trust I ("Trust I"), a Delaware statutory business
trust sponsored by the Registrant.  Trust I simultaneously  sold $125 million of
8.73% capital  securities  (the "8.73% Trust Preferred  Securities")  which have
substantially the same terms as the 8.73% Debentures.  The 8.73% Trust Preferred
Securities may be redeemed without premium on or after January 1, 2007.

     On February 2, 1998 the  Registrant  issued $125  million of 7.701%  Junior
Subordinated  Deferrable  Interest  Debentures  due April 15, 2028 (the  "7.701%
Debentures")  to Orion  Capital  Trust II ("Trust  II"),  a  Delaware  statutory
business trust sponsored by the  Registrant.  Trust II then sold $125 million of
7.701% capital securities (the "7.701% Trust Preferred Securities"),  which have
substantially the same terms as the 7.701% Debentures.

     The 8.73% and 7.701% Trust  Preferred  Securities  are  subordinate  to all
liabilities  of the Company.  The Company may defer  interest  distributions  on
these  Trust  Preferred  Securities;   however,  during  any  period  when  such
cumulative  distributions have been deferred,  the Registrant may not declare or
pay any dividends or  distributions  on its common stock. The sole assets of the
Trusts are the Debentures issued by the Registrant. 



                                      S-7
<PAGE>


                                                                   SCHEDULE II

                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
                  CONDENSED FINANCIAL INFORMATION OF REGISTRANT
                  Years Ended December 31, 1998, 1997, and 1996

     The Registrant has given its partial  guarantee,  which when taken together
with  the  Company's  obligations  under  the  declaration  of  the  Trust,  the
Debentures,  and the indenture pursuant to which the Trust Preferred  Securities
are  issued  including  its  obligations  to  pay  costs,  expenses,  debts  and
liabilities  of the  Trusts  (other  than with  respect  to the Trust  Preferred
Securities),  provides a full and unconditional  guarantee of amounts due on the
Trust Preferred Securities.

Note 4 - Loan Receivable Due from Affiliates

     In February  1998, the  Registrant  entered into a ten-year  $100.0 million
senior  unsecured  revolving  loan with Guaranty  National  Corporation of which
$89.6 million was outstanding at December 31, 1998. Interest accrues at 6.5% per
annum for the first two-year  period of this loan and then will reprice over the
remaining loan period. This loan was funded from the proceeds of the sale of the
7.701% Trust Preferred  Securities (see Note 3). Guaranty  National  Corporation
used the loan proceeds to repay its bank indebtedness.

     In April 1998, the Registrant entered into a $10.0 million revolving credit
loan with a subsidiary  acquired in the  Strickland  purchase.  The  outstanding
balance  under  this loan  ($9.4  million at  December  31,  1998) is secured by
eligible  receivables of the subsidiary  borrower and accrues  interest at prime
rate plus a margin (8.5% at December 31, 1998).

Note 5 - Comprehensive Income

     As of  January  1, 1998 the  Registrant  adopted  FAS No.  130,  "Reporting
Comprehensive  Income".  This statement  establishes standards for the reporting
and  presentation  of  comprehensive  income  and its  components  in  financial
statements. Comprehensive income encompasses all changes in shareholders' equity
(except  those  arising from  transaction  with  shareholders)  and includes net
income,  net  unrealized   investment  gains  or  losses  and  foreign  currency
translation adjustments.  This standard requires additional disclosures and does
not affect the  Registrant's  financial  position or results of operations.  For
Registrant financial  statements only,  comprehensive income is displayed on the
Statements of Earnings.

     Stockholders'  equity includes  accumulated other  comprehensive  income of
$58.5  million and $109.2  million at December 31, 1998 and 1997,  respectively,
primarily comprising unrealized investment gains.

Note 6 - Subsequent Event

     As a part of the Company's  reshaping to focus  resources on high potential
lines of business, on March 11, 1999, the Registrant announced  the signing of a
definitive  agreement to sell McGee.  The transaction is expected to be complete
by April 1999, subject to regulatory approvals and other closing conditions.



                                         S-8
<PAGE>

                                                       
                                                                                
SCHEDULE III

<TABLE>
<CAPTION>
                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
                       SUPPLEMENTARY INSURANCE INFORMATION
                                  (In millions)
- ----------------------------------------------------------------------------------------------------------------------------------

  Column A       Column B    Column C  Column D Column E  Column F  Column G   Column H   Column I    Column J   Column K  Column L
                              Reserve
                           For Unpaid           Dividends                               Amortization
                  Deferred    Losses              Payable                        Losses  of Deferred               Policy-
                  Policy    and Loss               to                 Net      and Loss    Policy       Other    holders'
               Acquisition Adjustment Unearned  Policy-  Premiums Investment Adjustment Acquisition  Insurance  Dividend  Premiums
  Segment          Costs    Expenses   Premiums  Holders   Earned    Income    Expenses     Costs     Expenses   Expenses  Written
                                                                  (a)
- --------------------------------------------------------------------------------------------------------------------------------
1998:
Workers
<S>                 <C>     <C>       <C>      <C>     <C>      <C>         <C>         <C>        <C>        <C>         <C>     
  Compensation...   $  48.5 $   440.3 $   95.7 $  17.4 $  429.8 $   35.2    $  247.1    $  110.9   $  15.1    $  24.7     $  439.5
Specialty
  Commercial ....      89.2   1,326.7    390.7     0.5    656.0     82.9       485.1       210.9      23.2        0.1        665.1
Nonstandard
  Automobile ....      17.9     250.7     77.6      --    417.2     21.2       288.3        96.1       9.7         --        429.0
Other ...........        --        --      --       --       --      3.9          --          --        --         --           --
                    ------- --------- -------- ------- -------- --------    --------    --------   -------    -------     -------- 
                    $ 155.6 $ 2,017.7 $  564.0 $  17.9 $1,503.0 $  143.2    $1,020.5    $  417.9   $  48.0    $  24.8     $1,533.6
                    ======= ========= ======== ======= ======== ========    ========    ========   =======    =======     ======== 
1997 (b):
Workers
  Compensation...   $  41.4 $   447.7 $   86.0 $  19.9 $  362.1 $   41.8    $  194.4    $  101.8   $  13.2    $  20.6     $  365.1
Specialty
  Commercial ....      91.7   1,212.6    405.0     0.6    673.2     90.5       485.5       217.4      14.8        3.4        669.2
Nonstandard
  Automobile ....      14.0     211.4     60.6      --    322.4     21.8       225.6        68.0       8.6         --        332.8
Other ...........        --        --       --      --       --     10.8          --          --        --         --           --
                    ------- --------- -------- ------- -------- --------    --------    --------   --------   -------
                    $ 147.1 $ 1,871.7 $  551.6 $  20.5 $1,357.7 $  164.9    $  905.5    $  387.2   $  36.6    $  24.0     $1,367.1
                    ======= ========= ======== ======= ======== ========    ========    ========   =======    =======     ======== 
1996 (c):
Regional
   Operations....   $  33.2 $   466.0 $   83.9 $  20.5 $  356.8 $   38.2    $  209.7    $   92.0   $  11.2    $  18.5     $  353.0
Special
   Programs .....      58.6     955.7    258.1     2.0    462.3     62.7       335.5       137.6       6.3        5.1        489.9
Guaranty
   National .....      44.4     364.0    154.2      --    481.7     39.4       337.8       134.0      10.4         --        491.2
Other ...........        --        --       --      --       --      5.1          --          --        --         --           --
                    ------- --------- -------- ------- -------- --------    --------    --------   -------    -------     -------- 
                    $ 136.2 $ 1,785.7 $  496.2 $  22.5 $1,300.8 $  145.4    $  883.0    $  363.6   $  27.9    $  23.6     $1,334.1
                    ======= ========= ======== ======= ======== ========    ========    ========   =======    =======     ========
</TABLE>
                       
                                                                                
(a) Net investment income is generally  allocated on the basis of cash flow. 
(b) 1997 restated to conform with 1998 basis of presentation.
(c) 1996  represents FAS 14 Segment  Presentation  including  Guaranty  National
    Corporation, which comprises both commercial and personal lines of business.


                                      S-9
<PAGE>



<TABLE>
<CAPTION>                                                                       
                                                                           SCHEDULE V

                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
                        VALUATION AND QUALIFYING ACCOUNTS


(In millions)
- ------------------------------------------------------------------------------------------------

   Column A                      Column B           Column C            Column D   Column E
   --------
                                                    Additions


                                                    (1)          (2)
                                  Balance at   Charged to  Charged to              Balance at
                                 Beginning of  Costs and      Other    Deductions    End of
  Description                        Year       Expenses    Accounts       (a)        Year
- ------------------------------------------------------------------------------------------------

1998:
<S>                                <C>          <C>        <C>            <C>           <C>  
Allowance for doubtful accounts-
   Accounts and notes receivable ...$  4.1
   Effects of acquisition ..........   0.7
                                    ------      -------     ----            ------        ------ 
                                    $  4.8      $   3.0     $ --            $  4.4        $  3.4
                                    ======      =======     ====            ======        ======
                                                                                           
1997:
Allowance for doubtful accounts-
   Accounts and notes receivable ...$  3.7
   Effects of acquisition ..........   0.3
                                    ------      -------     ----            ------        ------                                   
                                    $  4.0      $   1.3     $ --            $  1.2        $  4.1
                                    ======      =======     ====            ======        ======                                   
1996:
Allowance for doubtful accounts-
   Accounts and notes receivable ...$  3.2
   Effects of acquisition ..........   0.4
                                    ------      -------     ----            ------        ------               
                                    $  3.6      $   1.5     $ --            $  1.4        $  3.7
                                    ======      =======     ====            ======        ======
                                                                                           

(a)  Accounts written off

</TABLE>

                                      S-10
<PAGE>


<TABLE>
<CAPTION>
                                     
                                                                   SCHEDULE VI

                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
      SUPPLEMENTAL INFORMATION FOR PROPERTY-CASUALTY INSURANCE UNDERWRITES
                                  (In millions)
- ------------------------------------------------------------------------------------------------------------------------------------
  Column A         Column B    Column C   Column D   Column E Column F Column G       Column H       Column I     Column J  Column K
                                Reserve                                              Losses and
                              For                                             Loss Adjustment
                            Unpaid                                          Expenses Incurred Amortization    Paid
Affiliation   Deferred      Losses    Discount                                  Related to     of Deferred   Losses
   With        Policy       And loss   Deducted                       Net      (1)      (2)       Policy      and Loss
Registrant   Acquisition  Adjustment in column Unearned Premiums Investment Currrent  Prior   Acquisition  Adjustment  Premiums
    (a)      Costs         Expenses     (b)     Premiums  Earned    Income     Year    Year      Costs      Expenses    Written

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


 
<S>        <C>          <C>         <C>        <C>      <C>       <C>      <C>       <C>        <C>        <C>         <C>     
1998       $  155.6     $  2,017.7  $   10.1   $  564.0 $ 1,503.0 $  139.3 $  986.6  $  33.9    $  417.9   $1,009.7    $1,533.6
           ====================================================================================================================



1997       $  147.1     $  1,871.7  $    4.1   $  551.6 $ 1,357.7 $  154.1 $  896.2  $   9.2    $  387.2   $  892.1    $1,367.1
           ====================================================================================================================



1996       $  136.2     $  1,785.7  $    4.1   $  496.2 $ 1,300.8 $  140.3 $  874.1  $   8.9    $  363.6   $  794.9    $1,334.1
           ====================================================================================================================

(a) Consolidated Property and Casualty entities.
(b) Discount deducted in Column C is  computed  using a  statutory  interest  
    rate of 3.5% for  certain workers compensation losses.

</TABLE>

                                      S-11
<PAGE>


                                                                      




                              EMPLOYMENT AGREEMENT


     THE EXECUTIVE'S EMPLOYMENT AGREEMENT AMENDMENT, dated as of the 10th day of
July,  1998 (the  "Agreement"),  between Orion Capital  Corporation,  a Delaware
corporation (the "Company"),  and W. Marston Becker ("Executive");  WHEREAS, the
Company and the Executive  entered into an Employment  Agreement,  dated October
31, 1995 (the "Original Agreement");  and WHEREAS, as a result of the assumption
by the Executive of  additional  duties and  responsibilities  with the Company,
Company and the  Executive  desire to amend and restate the Original  Agreement.
NOW,  THEREFORE,  the  Company  and  Executive  hereby  agree that the  Original
Agreement  shall be amended and  restated in its entirety to provide as follows:
EMPLOYMENT.  The Company  hereby  employs  Executive  to render  services as the
Chairman and Chief  Executive  Officer of the Company.  The Executive shall have
such  responsibilities,  perform  such duties and have such  authorities  as are
consistent  with the  Executive's  position as the Chairman and Chief  Executive
Officer of the  Company,  reporting  to, and subject only to the  direction  and
control of, the Board of Directors of the Company (the  "Board").  The Executive
hereby  accepts such  employment and agrees to render the  Executive's  services
(unless prevented by sickness,  injury or other incapacity)  fully,  faithfully,
and to the best of the Executive's  ability.  The Executive's  services shall be
exclusive to the Company,  except that with the prior  approval of the Executive
Committee of the Board,  the Executive may serve as a compensated  member of the
board of directors of other, "for profit"  unaffiliated  corporations.  PLACE OF
EMPLOYMENT.  The Company  agrees that the  Executive  will be located,  and will
render such services  (subject to necessary  and  appropriate  business  related
travel), at the Company's office in Farmington,  Connecticut.  TERM. The term of
the  Executive's  employment  with the Company  ("Term")  under the  Executive's
Agreement  shall be for a period of two (2) years,  commencing  on July 10, 1998
and ending on July 10, 2000,  which ending date shall  automatically be extended
by one (1) additional day for each day of the  Executive's  employment  with the
Company  after July 10, 1998,  unless  either party shall at any time have given
written notice to the other of its or the  Executive's  intention not further to
extend the Term.  COMPENSATION AND BENEFITS.  Base Salary. The Company shall pay
to the Executive a base salary (the "Base Salary") at an annual rate of not less
than $410,000.  The Executive's  Base Salary during the Term may be increased by
such  amount  as shall  be  determined  by the  Board  in its  discretion.  Once
established  at any  specific  rate,  the  Executive's  Base Salary shall not be
reduced.  The Base Salary shall be payable to the Executive in  installments  on
the Company's normal payroll dates. Incentive Compensation and Stock Awards. The
Executive  shall have the opportunity to participate in long-term and short-term
incentive or  performance  plans or programs and in stock option and stock award
plans of the Company to the same  extent as other  senior  executive  employees.
Expenses.  The  Executive is  authorized  to incur and shall be  reimbursed  for
reasonable  business,  entertainment  and other related expenses  (including all
travel and living  expenses  while away from home on Company  business or at the
request of the  Company)  in the  performance  of the  Executive's  duties.  The
Executive shall comply with the Company's expense and reimbursement  policies as
in  effect  at the time the  expense  is  incurred.  Other  Benefit  Plans.  The
Executive shall participate in, and shall be entitled to receive benefits under,
and  in  accordance  with,  the  provisions  of  any  health,   life  insurance,
disability, deferred compensation,  profit sharing and savings or other employee
benefit plan or plans  adopted,  or to be adopted,  by the Company and which are
generally  applicable to senior executive  employees of the Company.  Disability
Insurance.  In addition  to the other  benefits  offered the Company  shall also
maintain,  at its expense,  an executive long-term  disability  insurance policy
("Policy") for the Executive  providing the Executive with benefits in the event
of a  "disability"  as such term is defined in the Policy  (for all  purposes of
this  Agreement,  "Disability").  The annual benefit payable under the Policy in
the  event of a  Disability  shall be equal to an  annual  rate of 66.66% of the
Executive's Base Salary or as close there too as reasonably available. PAID TIME
OFF. The Executive  shall be entitled to paid time off of not less than five (5)
weeks during each  calendar  year,  earned on a per pay period basis ("Paid Time
Off"). TERMINATION.  Death or Disability.  The Executive's employment under this
Agreement shall terminate upon the Executive's  death or Disability.  Cause. The
Board may terminate the  Executive's  employment for Cause.  For purposes of the
Executive's Agreement,  the Board shall have "Cause" upon: (A) the commission by
the  Executive of any felonious  act or any other  criminal act involving  moral
turpitude,  dishonesty, theft or unethical business conduct, (B) the willful and
continued  failure of the Executive to  substantially  perform his duties (other
than as a result of  incapacity  due to  physical  or mental  injury or illness)
which duties the Executive has been directed in writing to perform by the Board;
or (C) the Executive  engaging in willful  misconduct or is grossly negligent in
the  performance of the  Executive's  duties  hereunder,  or (D) the Executive's
failure to comply with the policies or procedures  of the Company.  No action or
failure  to  act,  by the  Executive  shall  be  considered  "willful"  if it is
determined  by the Board to have been done by the  Executive  in good  faith and
with the  reasonable  belief that the  Executive's  action or omission is in the
best  interest of the Company.  Early  Termination.  Either the Executive or the
Board shall have the right to terminate the  Executive's  employment at any time
for any reason whatsoever (an "Early Termination");  provided, however, that the
Board or its successor,  may not, pursuant to this Section 6 (c), elect an Early
Termination  from the date of the  occurrence of a Change in Control until after
the  expiration of twelve (12) calendar  months  following the calendar month in
which the Change in Control has occurred.  -----------------  Change in Control.
At any time within the twelve (12) calendar months  following the month in which
a Change in Control shall have occurred,  the Board or the Executive  shall have
the right to terminate the Executive's employment for any reason whatsoever. For
purpose this  Agreement,  a "Change in Control" shall be deemed to have occurred
upon the earliest to happen of the following: -----------------

     (1) The acquisition,  in one or more transactions,  of beneficial ownership
(within the meaning of Rule 13d-3 under the Securities Exchange Act of 1934 (the
"Exchange  Act") by any person or entity or any group of persons or entities who
constitute a group (within the meaning of Rule 13d-3 of the Exchange Act), other
than a trustee or other fiduciary  holding  securities under an employee benefit
plan of the Company or a subsidiary,  of any  securities of the Company if, as a
result of such acquisition, such person, entity or group either (1) beneficially
owns  (within  the meaning of Rule 13d-3 under the  Exchange  Act),  directly or
indirectly,  more  than  20%  of the  Company's  outstanding  voting  securities
entitled  to vote on a regular  basis for a majority of the members of the Board
or (2) otherwise has the ability to elect, directly or indirectly, a majority of
the members of the Board; (2) A change in the composition of the Board such that
a  majority  of the  members  of the  Board  are  not  Continuing  Directors.  A
"Continuing Director" means, as of any date of determination,  any member of the
Board who (i) was a member of such Board on the date of this  Agreement (ii) was
nominated and elected to such Board with the  affirmative  vote of a majority of
the  Continuing  Directors  who were  members  of the  Board at the time of such
nomination or election;  or (3) The stockholders of the Company approve a merger
or consolidation of the Company with any other corporation,  other than a merger
or  consolidation  which would  result in the voting  securities  of the Company
outstanding  immediately  prior  thereto  continuing  to  represent  (either  by
remaining  outstanding  or by being  converted  into  voting  securities  of the
surviving  entity) at least 80% of the total  voting  power  represented  by the
voting   securities  of  the  Company  or  such  surviving  entity   outstanding
immediately  after such  merger or  consolidation,  or the  stockholders  of the
Company  approve a plan of complete  liquidation  of the Company or an agreement
for the sale or disposition by the Company (in one or more  transactions) of all
or substantially all of the Company's assets.

     Notice of  Termination.  A written  notice to the other  party  ("Notice of
Termination") must in order to be effective, precede any termination pursuant to
Section 6 (b), (c) or (d). A Notice of  Termination  shall indicate the specific
provision  in the  Executive's  Agreement  relied  upon and  shall  set forth in
reasonable  detail  the facts and  circumstances  claimed to provide a basis for
termination  of the  Executive's  employment  under the  provision so indicated.
- --------------------- Date of Termination.  "Date of Termination" shall mean (i)
if the Executive's  employment is terminated by the Executive's  death, the date
of the Executive's death, or by reason of the Executive's  Disability,  the date
all of the  conditions  to  constitute a Disability  have  occurred,  or if upon
expiration  of the  Term,  the last  day of the  Term,  (ii) if the  Executive's
employment  is  terminated  for  Cause,  the date  specified  in the  Notice  of
Termination,  and (iii) if the Executive's employment is terminated by reason of
the  occurrence  of a Change of Control or upon an Early  Termination,  the date
which is seven (7) days  after the date of which the  Notice of  Termination  is
given.  COMPENSATION  AND BENEFITS UPON  TERMINATION.  Upon  termination  of the
Executive's   employment  for  any  reason  whatsoever  (including  Cause),  the
Executive shall receive such other  benefits,  if any, as may be provided to him
under the terms of any  employee  benefit,  incentive,  option,  stock award and
other  plans or  programs  of the  Company in which he may be, or have  been,  a
participant and shall be paid the balance of the  Executive's  earned but unpaid
Base Salary and Paid Time Off with the additions described below.

         Involuntary   Termination  -  Upon  the  Company's  election  of  Early
Termination  pursuant  to  Section  6 (c) for  reasons  other  than  Cause,  the
following additional provisions shall apply:

     Severance Pay - The Executive shall continue to receive Base Salary for two
(2) years after the Date of  Termination.  Bonus - The Executive shall receive a
prorated  portion of the  Executive's  bonus, if any, as determined by the Board
based on the Company's  actual  performance  during the fiscal year in which the
Executive's  Date  of  Termination  occurs.  Such  determination  to be  made at
termination  and payment will be made at the same time that bonus  consideration
and payments  for other  senior  executive  employees  for the same  performance
period are made.  Car Allowance - The Executive  shall continue to receive a car
allowance  for  the  two-  (2)  year  period  after  the  Executive's   Date  of
Termination.  The amount of such car allowance  shall equal the amount,  if any,
being received by the Executive as of the Date of Notice.  Long-Term Incentive -
The Executive shall continue to vest for the two- (2) year period  following the
Executive's Date of Termination.  401(k) Profit Sharing and Supplemental Benefit
Plans - The Executive  shall continue to be treated as a participant in all such
plans in which the Executive had been a participant on the date of the Notice of
Termination,   based  on  then  applicable  and   corresponding   elections  and
contribution  rates,  for the 2-year period  following the  Executive's  Date of
Termination. If such amounts cannot be paid to the plans, the tax-adjusted value
the Executive  would have received  shall be determined  and paid by the Company
(outside of the plans). The Executive shall be allowed to change the Executive's
payment  election  under  the  terms of such  Supplemental  Benefit  Plan at the
Executive's  Date of  Termination.  Deferred  Compensation  Plan - The Executive
shall cease participation as of the Executive's Date of Termination and shall be
allowed  to change  the  Executive's  payment  election  under the terms of such
Deferred Compensation Plan at the Executive's Date of Termination.  Split Dollar
Life  Insurance - The Executive  shall have the option to purchase the Company's
interest in the split dollar policy on the  Executive's  Date of  Termination or
expiration  of the Term,  for an amount equal to the sum of the premiums paid to
date of transfer by the Company.

     Involuntary Termination for Cause. In the event the Executive is terminated
for Cause,  the Executive  shall receive only such  benefits,  if any, as may be
provided  to him under the terms of any  employee  benefit,  incentive,  option,
stock  award and other  plans or  programs of the Company in which he may be, or
have been, a participant and shall be paid the balance of the Executive's earned
but  unpaid  Base  Salary  and  Paid  Time  Off as of the  Executive's  Date  of
Termination. ----------------------------------



     Death.  In the event of the  Executive's  death,  the following  additional
provisions shall apply:

              Base Salary - The  Executive's  Base Salary  shall  continue to be
paid to the Executive's named beneficiary for six months  immediately  following
the date of death.
              Bonus - A prorated  portion of the  Executive's  bonus, if any, as
determined by the Board of Director's based on the Company's actual  performance
during  its  fiscal  year of the  Executive's  death  shall  be  payable  to the
Executive's named  beneficiary.  Such  determination and payment will be made at
the same time that bonus  consideration  and payments for other senior executive
for the same performance period are made.

     Disability.  In the  event of the  Executive's  Disability,  the  following
additional provisions shall apply:

     Bonus - The Executive  shall receive a prorated  portion of the Executive's
bonus,  if any,  as  determined  by the  Board  based  on the  Company's  actual
performance during the fiscal year in which the Date of Termination occurs. Such
determination and payment will be made at the same time that bonus consideration
and payments for other senior  executives  for the same  performance  period are
made.  Split Dollar Life  Insurance  -The Company shall assign to the Executive,
without charge or cost, the Company's  interest in the Executive's  split dollar
policy.

     Change  in  Control.  In the  event of  termination  following  a Change in
Control the following provisions shall apply.

     Severance Pay - The  Executive  shall receive Base Salary for 3 years after
the  Executive's  Date of  Termination.  Bonus - The  Executive  shall receive a
prorated  portion of the  Executive's  bonus, if any, as determined by the Board
based on the Company's  actual  performance  during the fiscal year in which the
Executive's Date of Termination occurs but not less than the bonus for the prior
fiscal year. Such  determination  and payment will be made at the same time that
bonus  consideration  and  payments  for  other  senior  executive  for the same
performance  period are made.  Car Allowance - The Executive  shall  continue to
receive a car  allowance  for the 3- year period after the  Executive's  Date of
Termination.  The amount of such allowance shall equal the amount, if any, being
received by the Executive as of the date of the Change in Control  401(k) Profit
Sharing and  Supplemental  Benefit  Plans - The Executive  shall  continue to be
treated as a  participant  in all such plans in which the  Executive  shall have
been a participant on the date Notice of  Termination,  based on then applicable
and  corresponding  elections  and  contribution  rates,  for the 3-year  period
commencing on the  Executive's  Date of  Termination.  If such amounts cannot be
paid to the plans,  the  tax-adjusted  value the  Executive  would have received
shall  be  determined  and  paid by the  Company  (outside  of the  plans).  The
Executive shall be allowed to change the Executive's  payment election under the
terms of such Supplemental  Benefit Plan at the Executive's Date of Termination.
1 Deferred Compensation Plan - The Executive shall cease participation as of the
Executive's  Date of Termination  and shall be allowed to change the Executive's
payment  election  under the  terms of such  Deferred  Compensation  Plan at the
Executive's Date of Termination. Split Dollar Life Insurance - The Company shall
continue  to pay the premium  related to the  Executive's  participation  in the
Split  Dollar  Life  Insurance  Plan for the  3-year  period  commencing  on the
Executive's Date of Termination. The Executive shall have the option to purchase
the  Company's  interest at the end of such 3-year period for an amount equal to
the sum of the premiums  paid to date by the Company Long Term  Incentives - All
awards made to the Executive under  long-term  incentive plans or programs shall
immediately vest and be payable and all restrictions shall lapse.

     Continuation  of Agreement  Provisions.  The termination of the Executive's
employment  for any  reason  whatsoever  shall  not  operate  to  terminate  the
Executive's  Agreement  as  an  entirety  or  adversely  affect  the  respective
continuing  rights and  obligations  of the parties under Sections 4(c), 7, 8, 9
and 10 of the  Executive's  Agreement,  all of which shall survive the effective
date of such  termination  of  employment in  accordance  with their  respective
terms.  ------------------------------------  EXCISE TAX.  ----------  It is the
intention  of this  provision  that the  Executive  receive a net amount,  after
payment  of  all  Excise  Taxes  (including  Excise  Taxes  on  any  Excise  Tax
Adjustment)  equal to the  aggregate  compensation,  benefits and other  amounts
which gave rise to the Excise Tax. (a) In the event that  Executive  receives or
derives from the Company or otherwise  any  compensation,  benefit or any amount
under any option plan,  performance plan, or incentive plan, which is determined
to be subject to the excise tax imposed by Section 4999 of the Internal  Revenue
Code of 1986,  as amended,  (the  "Excise  Tax"),  then the  Executive  shall be
entitled to receive from the Company an Excise Tax  Adjustment  Payment equal to
the amount of all applicable  U.S.  federal,  state and local taxes (computed at
the maximum  marginal  rates and  including  interest  penalties and any cost of
contest or defense)  including Excise Tax imposed upon the Excise Tax Adjustment
Payment. The amount of the any Excise Tax Adjustment Payment to be made shall be
determined, at the Company's expense, by a nationally recognized accounting firm
acceptable to the Executive and the Company.

     (b) The  Executive  shall  notify the  Company in writing  promptly  of any
written  claim by the IRS that  would  require  the  payment  of the  Excise Tax
Adjustment Payment. The Company may elect, by notifying the Executive in writing
within thirty (30) days of its receipt of  Executive's  notice,  to contest such
claim and/or to retain legal  counsel  selected by the Company to represent  the
Executive.  Such contest will be at the Company's  sole cost and expense and the
Company shall advance any amounts  required to be paid in respect of such Excise
tax or the contest thereof. The Executive shall cooperate fully with the Company
in good faith including permitting the Company to participate in any proceedings
relating  to such  claim or  contest  and giving  the  Company  any  information
reasonably requested by the Company relating to such claim or contest.

     (c) The Company shall be entitled to control all proceedings,  conferences,
and appeals it may elect to take,  but only with  respect to the Excise Tax, and
may sue for a refund or contest  the claim in any  permissible  manner  provided
that any  extension of the statute of  limitations  relating to payment of taxes
for the  taxable  year of the  Executive  with  respect to which such  contested
amount is claimed  to be due is limited  solely to such  contested  amount.  The
Executive  shall  promptly  pay to the  Company  the amount of any  refund  with
respect to such claim  (together with any interest paid or credited  thereon but
after payment by Executive of any taxes applicable thereto).

CONFIDENTIAL INFORMATION: COMPETITION.
   Except  as  necessary  or  appropriate  to  the  proper  performance  of  the
Executive's  duties,  or with the prior  written  consent of the Company,  or as
ordered by a court of competent  jurisdiction,  the  Executive  shall not at any
time either during the  continuance of the  Executive's  employment or after its
termination disclose or communicate to any person or use for the Executive's own
benefit or the benefit of any person other than the Company or any subsidiary or
affiliate any information relating to the Company or any subsidiary or affiliate
that is not generally known to the public ("Confidential Information") which may
come to the Executive's  knowledge in the course of the Executive's  employment,
and the Executive shall during the continuance of the Executive's employment use
the Executive's best endeavors to prevent the unauthorized publication or misuse
of any Confidential Information,  provided that such restrictions shall cease to
apply to any  Confidential  Information  which may enter the public domain other
than through the fault of the Executive.

     During  the Term  and for a  period  of two (2)  years  following  an Early
Termination the Board, or for a period of three (3) years following  Executive's
termination  following a Change in Control, the Executive agrees not to carry on
or set up or be employed or engaged by or otherwise  assist in or be interest in
any capacity (including without limitation as a shareholder) in any State of the
United  States of America or in any foreign  country in which the Company or any
subsidiary or affiliate thereof is conducting business,  any business materially
competitive  to that  being  carried  on by the  Company  or any  subsidiary  or
affiliate thereof;  provided,  however,  that the ownership by the Executive for
investment  purposes  (directly or through  nominees) of not more than 5% of the
outstanding stock of any corporation which is publicly held and traded shall not
be deemed to be violation of this  Agreement.  The  Executive  will not solicit,
entice  away,  or otherwise  encourage  any  executive or other  employee of the
Company or its  subsidiaries  or  affiliates  to leave his or her  employment in
order to join the  Executive in any business  endeavor,  nor shall the Executive
aid,  promote,  encourage  or be a party to any acts,  the effect of which would
divert,  diminish or prejudice the goodwill or business of the Company or any of
its subsidiaries or affiliates.  The agreements by the Executive in this Section
9 are intended to be separate and severable and  enforceable as such.  MERGER OR
REORGANIZATION.  This  Agreement  shall not be  terminated  by the  voluntary or
involuntary  dissolution of the Company or by any merger or consolidation  where
the Company is not the surviving or resulting corporation,  or upon any transfer
of all or  substantially  all of the assets of the Company.  In the event of any
such  merger or  consolidation  or transfer of assets,  the  provisions  of this
Agreement  shall be binding and shall inure to the benefit of the  Executive and
the surviving or resulting  corporation or the  corporation to which such assets
shall be  transferred,  and the  Company  shall  require  the  successor  to the
Company,  as the  Executive's  employer  (whether  such  succession is direct or
indirect,  by  purchase,  merger,  consolidation  or  otherwise,  to  all  or  a
substantial portion of the business and/or assets of the Company),  to expressly
assume and agree to perform  this  Agreement  in the same manner and to the same
extent as the Company would be required to perform it if no such  succession had
taken  place.  As used in this  Agreement,  the term  "Company"  shall  mean the
Company and any successor to all or a substantial portion of its business and/or
assets as aforesaid.  ARBITRATION.  Any  controversy  or claim arising out of or
relating  to  this  Agreement,  the  breach  thereof  or the  coverage  of  this
arbitration  provision  shall  be  settled  by  arbitration  which  shall  be in
accordance  with the Commercial  Arbitration  Rules of the American  Arbitration
Association  as such rules  shall be in effect on the date of delivery of demand
for arbitration.  The arbitration of such issues, including the determination of
the amount of any damages  suffered by either party hereto by reason of the acts
or  omissions of the other,  shall be to the  exclusion of any court of law. The
decision of the  arbitrators or a majority of them shall be final and binding on
both parties and their respective heirs, executors,  administrators,  successors
and assigns.  Judgment upon the award rendered by the arbitrators may be entered
in any court having  jurisdiction.  There shall be three arbitrators,  one to be
chosen directly by each party at will and the third arbitrator to be selected by
the two  arbitrators so chosen.  Each party shall pay the fees of the arbitrator
selected  by him and of the  Executive's  own  attorney  and the  expense of the
Executive's  witnesses and all other expenses connected with the presentation of
the Executive's case. All other costs of the arbitration,  including the cost of
the third arbitrator,  the record or transcripts thereof, if any, administrative
fees, and all other fees and costs shall be borne equally by the parties.

     Nothing  contained herein shall be construed or interpreted to preclude the
Company  prior  to,  or  pending  the  resolution  of,  any  matter  subject  to
arbitration  from  seeking  injunctive  relief in any  court  for any  breach or
threatened  breach of any of the  Executive's  agreements  in  Section 9 hereof.
NON-ASSIGNABILITY.  The obligations of the Executive  hereunder are personal and
may not be  delegated,  assigned or  transferred  by the Executive in any manner
whatsoever,   nor  are  such  obligations  subject  to  involuntary  alienation,
assignment or transfer.  AMENDMENT. This Agreement contains the entire agreement
of the  parties.  It may not be changed  orally but only by a written  agreement
executed by both of the parties  hereto.  NOTICES.  ---- -- All notices  which a
party  is  required  or may  desire  to  give to the  other  party  under  or in
connection  with this Agreement  shall be sufficient if given by addressing same
to the other party as follows:

                           if to the Executive, to:

                              W. Marston Becker
                              48 Ledyard Road
                              West Hartford, CT06117

                           if to the Company, to:

                              Orion Capital Corporation
                              9 Farms Spring Road
                              Farmington, CT 06032
                              Attn:  Secretary

     or at such other place as may be designed  in writing by like  notice.  Any
notice shall be deemed to have been delivered when addressed as required  herein
and deposited  postage paid,  in the United States Mail.  WAIVER:  MODIFICATION.
- ----------- --------- No provision of this Agreement may be modified,  waived or
discharged unless such waiver, modification or discharge is agreed to in writing
and signed by the  Executive  and the Board.  The waiver by either  party of any
breach by the other party,  or  compliance  with,  any condition or provision of
this  Agreement to be performed by such other party shall not be deemed a waiver
of the same provisions or conditions at any other time, nor shall it be deemed a
waiver of any other  provisions  or conditions  at any time.  SEVERABILITY.  The
various  Sections  of this  Agreement  are  severable,  and if any Section or an
identifiable part thereof is held to be invalid or unenforceable by any court of
competent  jurisdiction,  then such  invalidity  or  unenforceability  shall not
affect the validity or enforceability of the remaining  Sections or identifiable
parts thereof in this  Agreement,  and the parties hereto agree that the portion
so held invalid,  unenforceable or void shall, if possible, be deemed amended or
reduced in scope,  or otherwise be stricken from this  Agreement,  to the extent
required for the purposes of the validity and enforcement hereof. CHOICE OF LAW.
This  Agreement  shall  be  governed  by the laws of the  State of  Connecticut,
without reference to any conflict of law rules. ENTIRE AGREEMENT. This Agreement
sets forth the entire agreement  between the parties with respect to the subject
matter hereof and  supersedes any and all prior  agreements  between the Company
and the  Executive,  whether  written or oral,  relating  to any or all  matters
covered by, and  contained  or  otherwise  dealt  with,  in this  Agreement.  No
agreements or representations,  oral or otherwise, express or implied, have been
made by either  party with  respect  to the  subject  matter of this  Agreement,
unless set forth expressly in this  Agreement.  BENEFICIARIES:  REFERENCES.  The
Executive shall be entitled to select (and change, to the extent permitted under
any applicable law) a beneficiary or  beneficiaries  to receive any compensation
or benefit payable  hereunder  following the Executive's  death,  and may change
such election by giving the Company written notice thereof.  In the event of the
Executive's  death,  Disability or a judicial  determination  of the Executive's
incompetence, all references in this Agreement to the Executive shall be deemed,
where  appropriate,  to refer to the  Executive's  beneficiary,  estate or other
legal representative.  ACTIONS FOR THE BOARD. Any reference in this Agreement to
the Board shall include the Compensation  Committee  thereof and any officers of
the  Company to which the Board or the  Compensation  Committee  thereof  has by
resolution delegated any explicit authority or responsibilities  with respect to
this Agreement.

TAX WITHHOLDINGS.
   All payments to the Executive  hereunder shall be subject to such withholding
of Federal, state and local income and excise taxes and to such employment taxes
as shall be reasonably determined by the Company to be required.

                  IN WITNESS  WHEREOF,  the parties have executed this Agreement
as of the date hereinabove set forth.


                            ORION CAPITAL CORPORATION


                                       By:
                -------------------------------------------------
                                      Name:
                      -------------------------------------
                                     Title:
                      -------------------------------------

                                    EXECUTIVE


                                       By:
                -------------------------------------------------
                             Name: W. Marston Becker





c:\windows\temp\~0044797.doc                               1


<PAGE>




             Amendment to Employment Agreement of W. Marston Becker

     This Amendment ("Amendment"), dated January 30, 1999, amends the Employment
Agreement,  dated as of July 10, 1998 (the  "Agreement"),  between Orion Capital
Corporation,  a Delaware  corporation  (the  "Company"),  and W. Marston  Becker
("Executive");

                              W I T N E S S E T H:

The Agreement is amended as set forth below.

Paragraph 7 (a) of this Agreement is amended in its entirety to read as follows:

     Involuntary  Termination - Upon the Company's election of Early Termination
pursuant to Section 6 (c) for reasons other than Cause, the following additional
provisions shall apply:


     Severance Pay - The Executive shall continue to receive Base Salary for two
(2) years after the Date of Termination.

     Bonus - The Executive  shall  continue to receive a Bonus for two (2) years
after the Date of  Termination.  Such amount  shall be  determined  based on the
greater  the  last  performance  bonus  paid  or the  average  of the  last  two
performance bonuses paid immediately preceding the Date of Termination.

     Car Allowance - The Executive shall continue to receive a car allowance for
the two- (2) year period after the Executive's  Date of Termination.  The amount
of such car  allowance  shall equal the amount,  if any,  being  received by the
Executive as of the Date of Notice.

     Long-Term Incentive - The Executive shall continue to vest for the two- (2)
year period following the Executive's Date of Termination.

     Medical, Dental, 401(k) Profit Sharing and Supplemental Benefit Plans - The
Executive  shall  continue to be treated as a  participant  in all such plans in
which  the  Executive  shall  have  been a  participant  on the date  Notice  of
Termination,   based  on  then  applicable  and   corresponding   elections  and
contribution  rates, for the 3-year period commencing on the Executive's Date of
Termination. If such amounts cannot be paid to the plans, the tax-adjusted value
the Executive  would have received  shall be determined  and paid by the Company
(outside of the plans). The Executive shall be allowed to change the Executive's
payment  election  under  the  terms of such  Supplemental  Benefit  Plan at the
Executive's Date of Termination.

     Deferred  Compensation Plan - The Executive shall cease participation as of
the  Executive's  Date of  Termination  and  shall  be  allowed  to  change  the
Executive's payment election under the terms of such Deferred  Compensation Plan
at the Executive's Date of Termination.

     Split  Dollar  Life  Insurance  - The  Executive  shall  have the option to
purchase the Company's  interest in the split dollar  policy on the  Executive's
Date of Termination or expiration of the Term, for an amount equal to the sum of
the premiums paid to date of transfer by the Company.

2. Paragraph 7 (e) of this Agreement is amended in its entirety to read

     Change  in  Control.  In the  event of  termination  following  a Change in
Control the following provisions shall apply.

         Severance  Pay - The  Executive  shall  receive Base Salary for 3 years
after the Executive's Date of Termination.

     Bonus - The Executive shall continue to receive a Bonus for three (3) years
after the Date of  Termination.  Such amount  shall be  determined  based on the
greater  the  last  performance  bonus  paid  or the  average  of the  last  two
performance bonuses paid immediately preceding the Date of Termination.

         Car Allowance - The Executive shall continue to receive a car allowance
for the 3- year period after the Executive's Date of Termination.  The amount of
such allowance  shall equal the amount,  if any, being received by the Executive
as of the date of the Change in Control

     Medical, Dental, 401(k) Profit Sharing and Supplemental Benefit Plans - The
Executive  shall  continue to be treated as a  participant  in all such plans in
which  the  Executive  shall  have  been a  participant  on the date  Notice  of
Termination,   based  on  then  applicable  and   corresponding   elections  and
contribution  rates, for the 3-year period commencing on the Executive's Date of
Termination. If such amounts cannot be paid to the plans, the tax-adjusted value
the Executive  would have received  shall be determined  and paid by the Company
(outside of the plans). The Executive shall be allowed to change the Executive's
payment  election  under  the  terms of such  Supplemental  Benefit  Plan at the
Executive's Date of Termination.

     Deferred  Compensation Plan - The Executive shall cease participation as of
the  Executive's  Date of  Termination  and  shall  be  allowed  to  change  the
Executive's payment election under the terms of such Deferred  Compensation Plan
at the Executive's Date of Termination.

     Split Dollar Life Insurance - The Company shall continue to pay the premium
related to the Executive's participation in the Split Dollar Life Insurance Plan
for the 3-year period  commencing on the Executive's  Date of  Termination.  The
Executive shall have the option to purchase the Company's interest at the end of
such 3-year  period for an amount equal to the sum of the premiums  paid to date
by the Company

     Long Term  Incentives - All awards made to the  Executive  under  long-term
incentive  plans or  programs  shall  immediately  vest and be  payable  and all
restrictions shall lapse.


         In Witness Whereof,  the parties have executed this Amendment as of the
date herein above set forth.



                            ORION CAPITAL CORPORATION

                           By: _______________________
                             Name: _________________
                            Title: _________________


                                    EXECUTIVE

                           By: _______________________
                             Name: W. Marston Becker



<PAGE>




                              EMPLOYMENT AGREEMENT


    THIS EMPLOYMENT  AGREEMENT is made as of the ___ day of February,  1999 (the
"Agreement"),  by and between Orion Capital Corporation,  a Delaware corporation
with a principal place of business in Farmington,  Connecticut  (the "Company"),
and _______________, of ___________, ________________- ("Executive").

     WHEREAS,  pursuant to an agreement  between the Company and the  Executive,
the Executive currently serves as the Company's _________________________;

    WHEREAS,  the Company and the Executive desire that Executive be employed by
the Company in accordance with the terms and conditions of this Agreement.

    NOW, THEREFORE, in consideration of the mutual terms and covenants contained
herein, the receipt and sufficiency of which the parties acknowledge and accept,
the Company and the Executive hereby agree as follows:

     EMPLOYMENT.  The Company hereby employs Executive to render services as the
_______________- and the Executive hereby accepts such employment. The Executive
shall have such responsibilities,  perform such duties and have such authorities
as are  consistent  with such  position,  reporting  to, and subject only to the
direction and control of, the Chief Executive Officer and the Board of Directors
of the Company (the "Board").  The Executive  hereby accepts such employment and
agrees to render the Executive's services (unless prevented by sickness,  injury
or other  incapacity)  fully,  faithfully,  and to the  best of the  Executive's
ability. The Executive's services shall be exclusive to the Company, except that
with the prior approval of the Executive  Committee of the Board,  the Executive
may  serve as a  compensated  member of the board of  directors  of other,  "for
profit" unaffiliated  corporations.  PLACE OF EMPLOYMENT. The Executive shall be
located,  and shall render such services  (subject to necessary and  appropriate
business   related   travel),   at  the   Company's   office   in   ___________,
_______________.  TERM. The term of the Executive's  employment with the Company
shall be for a period  commencing on (month)  ____,  19___ and ending on (month)
___,  20____,  unless sooner  terminated  in  accordance  with Section 6 of this
Agreement;  provided, however, that the term of the Executive's employment after
(month) ____,  20___ shall  automatically  be extended by one (1) additional day
for  each  successive  day of  the  Executive's  employment  with  the  Company.
COMPENSATION AND BENEFITS. Base Salary. The Company shall pay to the Executive a
base salary (the "Base  Salary") at an annual rate of not less than  $_________.
The  Executive's  Base Salary during the Term may be increased by such amount as
shall be determined by the Board in its discretion.  Once the  Executive's  Base
Salary is established at any specific rate, the Base Salary shall not thereafter
be reduced. The Base Salary shall be payable to the Executive in installments on
the Company's normal payroll dates; -------------


     \\corpa\users\hrdees\xfiles\contracts\emplymntagrmnt-revised  feb  12  99 6
svp.doc1


<PAGE>



     Incentive  Compensation  and Stock  Awards.  The  Executive  shall have the
opportunity to participate in long-term and short-term  incentive or performance
plans or  programs  and in stock  option and stock award plans of the Company to
the     same     extent     as     other     senior     executive     employees;
- --------------------------------------- Expenses. The Executive is authorized to
incur and shall be reimbursed for reasonable  business,  entertainment and other
related expenses  (including  travel and living expenses while away from home on
Company  business or at the request of the Company)  incurred in the performance
of the Executive's duties. The Executive shall comply with the Company's expense
and  reimbursement  policies as in effect at the time the  expense is  incurred;
Other Benefit Plans. The Executive shall have the opportunity to participate in,
and shall be entitled to receive  benefits  under and in  accordance  with,  the
provisions of any health,  life insurance,  disability,  deferred  compensation,
profit sharing and savings or other employee  benefit plan or plans adopted,  or
to be  adopted,  by the  Company and which are  generally  applicable  to senior
executive  employees  of the Company and for which the  Executive  is  otherwise
eligible;  and Disability  Insurance.  The Company shall also  maintain,  at its
expense, an executive long-term  disability  insurance policy ("Policy") for the
Executive  providing the Executive  with benefits in the event of a "disability"
as such term is  defined  in the Policy (a  "Disability").  The  annual  benefit
payable  under  the  Policy in the  event of a  Disability  shall be equal to an
annual  rate of 66.66% of the  Executive's  Base  Salary or as close  thereto as
reasonably  available.  PAID TIME OFF. The  Executive  shall be entitled to paid
time off of not less than five (5) weeks during each calendar year,  earned on a
per pay period basis ("Paid Time Off").  TERMINATION.  Death or Disability.  The
Executive's employment under this Agreement shall terminate upon the Executive's
death or  Disability.  Cause.  The Board may  terminate the  Executive's  active
employment  for Cause.  For  purposes  of this  Agreement,  the Board shall have
"Cause"  upon:  (A) the  commission by the Executive of any felonious act or any
other criminal act involving  moral  turpitude,  dishonesty,  theft or unethical
business  conduct,  (B) the willful and  continued  failure of the  Executive to
substantially  perform his duties (other than as a result of  incapacity  due to
physical  or mental  injury or  illness)  which  duties the  Executive  has been
directed  in writing to perform by the Board;  (C) willful  misconduct  or gross
negligence by the Executive in the performance of the Executive's duties, or (D)
the failure of the  Executive to comply with the policies or  procedures  of the
Company.  No action  or  failure  to act by the  Executive  shall be  considered
"willful" if it is determined by the Board to have been done by the Executive in
good  faith  and with the  reasonable  belief  that the  Executive's  action  or
omission is in the best  interest of the  Company.  Voluntary  Termination.  The
Executive may terminate his or her active  employment or Post  Employment at any
time for any reason whatsoever. Involuntary Termination. The Board may terminate
the Executive's active employment at any time for any reason whatsoever.  Change
in Control (Termination by the Company). At any time within twelve (12) calendar
months following the month in which a Change in Control shall have occurred, the
Board may terminate the Executive's active employment for any reason whatsoever.
For purposes of this  Agreement:  a "Change in Control"  shall be deemed to have
occurred     upon    the    earliest    to    happen    of    the     following:
- ----------------------------------------------  (A) The  acquisition,  in one or
more  transactions,  of beneficial  ownership  (within the meaning of Rule 13d-3
under the Securities  Exchange Act of 1934 (the "Exchange Act") by any person or
entity or any group of persons or entities who  constitute  a group  (within the
meaning  of Rule  13d-3 of the  Exchange  Act),  other  than a trustee  or other
fiduciary holding  securities under an employee benefit plan of the Company or a
subsidiary,  of  any  securities  of  the  Company  if,  as  a  result  of  such
acquisition,  such person,  entity or group either (i) beneficially owns (within
the meaning of Rule 13d-3 under the Exchange Act), directly or indirectly,  more
than 20% of the Company's  outstanding  voting securities  entitled to vote on a
regular  basis for a majority of the members of the Board or (ii)  otherwise has
the ability to elect,  directly or indirectly,  a majority of the members of the
Board;  (B) A change in the composition of the Board such that a majority of the
members  of the Board are not  Continuing  Directors.  A  "Continuing  Director"
means,  as of any date of  determination,  any member of the Board who (i) was a
member of the Board on the date of this  Agreement,  or (ii) was  nominated  and
elected to such Board with the affirmative  vote of a majority of the Continuing
Directors  who were  members  of the  Board at the  time of such  nomination  or
election;   or  (C)  The  stockholders  of  the  Company  approve  a  merger  or
consolidation of the Company with any other corporation,  other than a merger or
consolidation  which  would  result  in the  voting  securities  of the  Company
outstanding  immediately  prior  thereto  continuing  to  represent  (either  by
remaining  outstanding  or by being  converted  into  voting  securities  of the
surviving  entity) at least 80% of the total  voting  power  represented  by the
voting   securities  of  the  Company  or  such  surviving  entity   outstanding
immediately  after such  merger or  consolidation,  or the  stockholders  of the
Company  approve a plan of complete  liquidation  of the Company or an agreement
for the sale or disposition by the Company (in one or more  transactions) of all
or substantially all of the Company's assets.

       Notwithstanding the foregoing, the preceding events shall not be deemed a
Change in Control if, prior to any  transactions  constituting  such  change,  a
majority  of the  Continuing  Directors  shall  have  voted  not to  treat  such
transaction or transactions as resulting in a Change in Control.

     Change in Control (Termination by the Executive). At any time within twelve
(12) calendar months following the month in which a Change in Control shall have
occurred,  the Executive  may  terminate his or her Term of employment  for Good
Reason or otherwise  with the consent of the Company:  "Good Reason" shall mean:
- ------------------------------------------------       The      position      or
responsibilities of the Executive are significantly reduced (including,  without
limitation,  the  elimination  of  such  position,  a  change  in the  reporting
responsibilities  of such position,  a substantial  reduction in the size of the
Company or other  substantial  change in the character or scope of the Company's
operations),  or the Executive is assigned without his or her written consent to
any duties  inconsistent  with his or her position with the Company  immediately
prior to such  assignment  or the  status  and  stature  of those  with whom the
Executive is asked to work or the position, authority, responsibility or type of
work or the  working  conditions  under  which  the  Executive  is  assigned  is
inconsistent  with, not comparable to, or reduced in status or altered in nature
from the Executive's position  immediately  preceding the Change in Control; The
annual  incentive  compensation  provided  to the  Executive  is  eliminated  or
significantly  reduced,  the Executive's  participation  level is reduced or the
manner of assessing  actual  performance  is changed in a manner that results in
the Executive  earning  significantly  less annual incentive  compensation for a
given  period than he or she would have for the same period  absent such change,
except if such  reduction  occurs prior to a Change in Control and is part of an
across-the-board  reduction  in such  benefits  applicable  to all senior  level
executives of the Company; The Executive's aggregate level of benefits under the
Company's  benefit  plans is  significantly  reduced,  except if such  reduction
occurs prior to a Change in Control and is part of an across-the-board reduction
in such benefits  applicable to all senior level executives of the Company;  The
Company fails to provide the Executive with benefits and  perquisites  which are
substantially  similar  in the  aggregate  to those to which  the  Executive  is
entitled  under  the  Company's   benefit  plans  in  which  the  Executive  was
participating  immediately  prior to the Change in Control,  or fails to provide
the Executive with directors' or officers' insurance, as applicable, at least at
the level maintained  immediately prior to the Change in Control;  The Executive
is  required  to change his or her  regular  work  location  to a location  that
requires the Executive to commute a distance more than 50 miles further from the
Executives  principal place of employment  existing at the time of the Change in
Control;  or The Company fails to pay the Executive any amount  otherwise vested
and due hereunder or under any plan or policy of the Company, or fails to comply
with any other provision of or perform any of its other  obligations  under this
Agreement.

       Notwithstanding the foregoing, the preceding events shall not be deemed a
Change in Control if, prior to any  transactions  constituting  such  change,  a
majority  of the  Continuing  Directors  shall  have  voted  not to  treat  such
transaction or transactions as resulting in a Change in Control.

     Notice of Termination.  Any termination by the Board of Executive's  active
employment  pursuant to Section 6(b), (d) or (e) must, in order to be effective,
be  preceded by a written  notice to the  Executive  ("Notice  of  Termination")
indicating  the  specific  provision of this  Agreement  relied upon and setting
forth  in  reasonable  detail  the  facts  and   circumstances   supporting  the
termination  under  the  provision  so  indicated  and the Date of  Termination.
- ---------------------

     Any  termination  by the  Executive  of his active  employment  pursuant to
Section 6(f) must, in order to be effective,  be preceded by a written notice to
the Company  indicating  the specific  provision of Section 6(f) relied upon and
setting forth in reasonable  detail the facts and  circumstances  supporting the
termination under the provision so indicated and the Date of Termination.  After
receipt of such notice,  the Company  shall have ten (10) business days from the
date of receipt of such  notice to cure the event  described  therein,  and upon
cure thereof by the Company to the  Executive's  reasonable  satisfaction,  such
event shall no longer constitute "Good Reason" for purposes of this Agreement.

     Date of Termination;  Post Employment. "Date of Termination" shall mean (A)
if the Executive's  employment is terminated by the Executive's  death, the date
of the Executive's death, or by reason of the Executive's  Disability,  the date
all of the  conditions  to  constitute a Disability  have  occurred,  or if upon
expiration of the Term, the last day of the Term, (B) if the Executive's  active
employment is  terminated  by the Board  pursuant to Section 6 (d) or for Cause,
the date  specified  in the Notice of  Termination,  and (C) if the  Executive's
active  employment  is  terminated  by the Executive or Section 6(f) pursuant to
Section 6 (c) or 6 (f) the date which is ten (10)  business  days after the date
of receipt of the  Executive's  notice of  intention  to terminate or such other
date  as may be  agreed  by  Executive  and the  Board.  If  Executive's  active
employment  shall  be  terminated  pursuant  to  Section  6 (d),  6 (e) or 6 (f)
Executive shall,  following the Date of Termination enter into a period of "Post
Employment".

     COMPENSATION  AND BENEFITS:  POST  EMPLOYMENT.  Death.  In the event of the
Executive's death while actively  employed,  the Company shall pay or provide to
the Executive:  Base Salary - The  Executive's  Base Salary shall continue to be
paid to the Executive's named  beneficiary for one month  immediately  following
the date of death;  Bonus - A prorated portion of the Executive's bonus, if any,
as determined by the Board based on the Company's actual  performance during its
fiscal year of the Executive's  death shall be payable to the Executive's  named
beneficiary.  Such  determination and payment will be made at the same time that
bonus  consideration  and payments,  if any, for other senior executives for the
same performance  period are made; and Benefits - The Executive shall be paid or
be  provided  such other  benefits  for which the  Executive  may  otherwise  be
eligible under the terms of any employee benefit, incentive, option, stock award
or other  plans or programs of the Company in which he may be, or may have been,
a  participant  and any  accrued  but unpaid  Paid Time Off  through the Date of
Termination.

     Disability. In the event of the Executive's termination due to a Disability
while actively employed, the Company shall pay or provide to the Executive:

     Base Salary - The Executive's Base Salary shall be paid through the Date of
Termination;  Bonus - The  Executive  shall  receive a  prorated  portion of the
Executive's  bonus,  if any, as  determined  by the Board based on the Company's
actual  performance  during  the  fiscal  year in which the Date of  Termination
occurs.  Such  determination and payment,  if any, will be made at the same time
that bonus  consideration  and payments for other senior executives for the same
performance  period  are  made;  Benefits  - The  Executive  shall be paid or be
provided  such other  benefits for which the Executive may otherwise be eligible
under the terms of any employee benefit, incentive, option, stock award or other
plans  or  programs  of the  Company  in which he may be,  or may have  been,  a
participant  and any  accrued  but  unpaid  Paid  Time Off  through  the Date of
Termination.

     Termination  for Cause.  In the event the Executive is terminated for Cause
while actively employed, the Executive shall receive only such benefits, if any,
as may be provided to him under the terms of any  employee  benefit,  incentive,
option,  stock  award and other plans or programs of the Company in which he may
be,  or may have  been,  a  participant  and  shall be paid any  balance  of the
Executive's  unpaid Base Salary and any Paid Time Off for the period through the
Date of Termination. ----------------------

     Voluntary  Termination.  In the event the Executive voluntarily  terminates
his employment while actively employed or during Post Employment (other than for
Good Reason following a Change in Control),  the Company shall pay or provide to
the Executive  only such  benefits,  if any, as may be provided to him under the
terms of any employee benefit, incentive, option, stock award and other plans or
programs of the Company in which he may be, or may have been, a participant  and
shall be paid any balance of the Executive's  unpaid Base Salary and any accrued
but unpaid Paid Time Off through the Date of Termination.

     Involuntary Termination.  In the event the Executive's active employment is
involuntarily  terminated by the Company  (other than for Cause or within twelve
months  following a Change in Control),  the Company shall pay or provide to the
Executive during the Executive's  post-employment  but subject to the provisions
of Section 19 hereof: Severance Pay - The Executive shall continue,  during Post
Employment, to receive Base Salary for the remainder of the unexpired Term or 12
months  after  the  Date  of  Termination,  whichever  is  greater,  payable  in
installments on the Company's normal payroll dates;  Bonus - The Executive shall
receive a prorated  portion of the  Executive's  bonus, if any, as determined by
the Board based on the Company's  actual  performance  during the fiscal year in
which the Date of Termination  occurs, but such prorated portion shall be not be
based on an  amount  less  than any bonus  paid to the  Executive  for the prior
fiscal year. Such  determination  and payment will be made at the same time that
bonus  consideration  and payments,  if any, for other senior executives for the
same  performance  period  are  made;  Medical  & Dental - The  Executive  shall
continue to receive coverage at a rate equal to that charged to active employees
for the longer of the  remainder  of the  unexpired  Term or 12 months after the
Date of Termination,  but all other welfare benefits (including Life, Disability
and  Workers'  Compensation)  shall  cease  as of the Date of  Termination;  Car
Allowance - The Executive shall continue,  during Post Employment,  to receive a
car allowance  for the  remainder of the unexpired  Term or eighteen (12) months
after the Date of  Termination,  whichever  is  greater.  The amount of such car
allowance  shall  equal the amount,  if any,  being  received  by the  Executive
immediately  prior  to  the  Date  of  Termination;  Long-Term  Incentive  - The
Executive  shall continue during Post Employment to vest for the 12 month period
following  the  Executive's  Date of  Termination;  401(k)  Profit  Sharing  and
Supplemental Benefits - The Executive shall continue to be treated,  during Post
Employment, as a participant in all such plans in which the Executive shall have
been a participant  immediately prior to the Date of Termination,  based on then
applicable and corresponding elections and contribution rates, for the remainder
of the unexpired Term or 12 months after the Date of  Termination,  whichever is
greater.  If such amounts cannot be paid to the plans, the tax-adjuste value the
Executive  would  have  received  shall be  determined  and paid by the  Company
(outside  of  the  plans);   Deferred   Compensation   Plan  -  The  Executive's
participation  shall cease as of the Date of  Termination  and the Executive may
change  the  Executive's  payment  election  under  the  terms of such  Deferred
Compensation  Plan as of the Date of  Termination;  and Benefits - The Executive
shall be paid or be provided  such other  benefits  for which the  Executive  is
otherwise eligible, if any, under the terms of any employee benefit,  incentive,
option,  stock  award or other  plans or programs of the Company in which he may
be, or may have been,  a  participant  and any  accrued but unpaid Paid Time Off
through the Date of Termination.

     Change in  Control.  In the  event the  Executive's  active  employment  is
terminated by the Company other than for Cause following a Change in Control, or
in the  event  Executive  terminates  his  active  employment  for  Good  Reason
following a Change in Control, the Company shall pay or provide to the Executive
during the Executive's Post Employment, but subject to the provisions of Section
19 hereof:  -----------------  Severance  Pay - The  Executive  shall  continue,
during  Post  Employment,  to  receive  Base  Salary  for the  remainder  of the
unexpired Term or eighteen (18) months after the Date of Termination,  whichever
is greater, payable in installments on the Company's normal payroll dates; Bonus
- - The  Executive  shall  receive a full year  annual  performance  bonus for the
calendar year in which severance  occurs equal to the latest  performance  bonus
paid or the average of last 2 performance  bonuses  paid,  whichever is greater.
Such payment will be made at the same time that bonus consideration and payments
for other  senior  executives  for the same  performance  period  are made;  Car
Allowance - The Executive shall continue,  during Post Employment,  to receive a
car allowance  for the  remainder of the unexpired  Term or eighteen (18) months
after the Date of  Termination,  whichever  is  greater.  The amount of such car
allowance  shall  equal the amount,  if any,  being  received  by the  Executive
immediately  prior to the Date of Termination;  Medical & Dental - The Executive
shall continue,  during Post Employment,  to receive coverage at a rate equal to
that  charged  to  active  employees  for the  longer  of the  remainder  of the
unexpired  Term or eighteen (18) months after the Date of  Termination,  but all
other welfare benefits  (including Life,  Disability and Workers'  Compensation)
shall  cease  as  of  the  Date  of  Termination;   401(k)  Profit  Sharing  and
Supplemental Benefits - The Executive shall continue, during Post Employment, to
be treated as a participant in all such plans in which the Executive  shall have
been a participant  immediately prior to the Date of Termination,  based on then
applicable and corresponding elections and contribution rates, for the remainder
of the unexpired Term or 18 months after the Date of  Termination,  whichever is
greater. If such amounts cannot be paid to the plans, the tax-adjusted value the
Executive  would  have  received  shall be  determined  and paid by the  Company
(outside  of  the  plans);   Deferred   Compensation   Plan  -  The  Executive's
participation  shall cease as of the Date of  Termination  and the Executive may
change  the  Executive's  payment  election  under  the  terms of such  Deferred
Compensation Plan as of the Date of Termination;  and Long Term Incentives - All
awards made to the Executive under  long-term  incentive plans or programs shall
immediately  vest  and  be  payable,  and  all  plan  and  program  restrictions
inconsistent with such immediate vesting and payment shall lapse; and Benefits -
The  Executive  shall be paid or be provided  such other  benefits for which the
Executive  is  otherwise  eligible,  if any,  under  the  terms of any  employee
benefit,  incentive,  option,  stock  award or other  plans or  programs  of the
Company in which he may be, or may have been,  a  participant  and any Paid Time
Off.

     REDUCTION OF PAYMENT. Notwithstanding any other provision of this Agreement
or of any other agreement,  understanding or compensation plan,  Executive shall
not be entitled to receive any payment which,  taking into account all payments,
rights and benefits,  would be deemed to be an "excess parachute  payment" under
Section 280G (of the Internal Revenue Code of 1986, as amended),  and the amount
of each  payment  shall be reduced to the extent  necessary  to ensure  that the
Executive  receives  no  "parachute  payment"  in  connection  with a Change  of
Control;  provided  that  no such  reduction  shall  occur  to the  extent  that
Executive  shall have elected to defer receipt of payments beyond the end of the
Post  Employment  and such deferral  shall have resulted in the present value of
such payment not constituting an "excess parachute  payment".  Any such election
by  Executive,  to be effective for purposes of this  Agreement:  (a) must be in
irrevocable  when made,  (b) must be made in a writing  delivered to the Company
prior to the occurrence of a Change of Control,  (c) must be for a period not be
exceed five years after the date on which Executive's  period of Post Employment
would  otherwise end, and (d) must be concurred in by the Company,  on the basis
of the advice of its tax  advisors,  as being both  necessary  and  effective to
reduce the extent to which  payments to be made  hereunder  will  constitute  an
"excess  parachute  payment".  If, at any future date  following the making of a
payment  hereunder,  it shall have been  determined by the IRS that such payment
was in excess of the limits set forth in Section 280G, and such excess shall not
have been caused by a voluntary  action of the  Executive  not  required by this
Agreement, then the Executive shall be entitled to receive from the Company, and
the Company shall pay to Executive  promptly upon notification to the Company of
such determination,  an Excise Tax Adjustment Payment equal to the amount of all
applicable U.S. federal, state and local taxes (computed at the maximum marginal
rates and  including  interest  penalties and any cost of contest or defense and
including  any  applicable  Excise Tax) imposed  upon the Excise Tax  Adjustment
Payment.  PROTECTION OF THE COMPANY'S  BUSINESS;  CONFIDENTIAL  INFORMATION  AND
TRADE  SECRETS;  NON-SOLICITATION;  AND  NON-COMPETE.  This Section 9 sets forth
rights of the  Company  and  obligations  of the  Executive  which are  mutually
acknowledged  to be for the  protection  of the Company and its  successors  and
assigns and to be reasonable in scope and duration.  Executive acknowledges that
the  provisions  of this  Section  9 are not  intended  to and will not have the
effect of preventing  Executive  from earning a living.  The  provisions of this
Section  9 shall  be  enforceable  strictly  in  accordance  with  their  terms,
notwithstanding any termination of this agreement,  whether by the Company or by
the  Executive  and  whether  during the period of active  employment  or during
post-employment.

   (a)  Confidential  Information;  Trade  Secrets.  During  Executive's  active
employment  with the Company,  and thereafter for the longer of 18 months or the
remainder of the unexpired Term, the Executive shall not (1) disclose,  directly
or indirectly,  any Confidential Information to anyone outside of the Company or
to any employees of the Company not  authorized to receive such  information  or
(2) use any Confidential  Information  other than as may be necessary to perform
the Executive's duties at the Company.  In no event shall the Executive disclose
any  Confidential  Information to, or use any  Confidential  Information for the
benefit of, any current or future competitor, supplier or client of the Company,
whether on behalf of Executive,  any subsequent employer, or any other person or
entity. The Executive is not, however, prohibited from using the general skills,
knowledge  and  experience  that the  Executive  has learned or developed in his
position or positions with the Company or with others.

     The  Executive  agrees  that  his  position  with  the  Company  creates  a
relationship   of  high  trust  and  confidence  with  respect  to  Confidential
Information owned or used by the Company,  and its clients or suppliers that may
be learned or  developed by him while  employed by the Company.  For purposes of
this Agreement,  the term  "Confidential  Information"  includes all information
that the Company desires to protect and keep confidential or that the Company is
obligated to third  parties to keep  confidential,  including but not limited to
"Trade  Secrets" to the full extent of the  definition  of that term under state
law. It does not include  "general  skills,  knowledge and  experience" as those
terms are defined under applicable state law. Confidential Information includes,
but is not limited to:  product  information  and  designs,  computer  programs,
unpatented   inventions,   discoveries  or   improvements;   marketing,   sales,
organizational,  financial, operating, research, development and business plans;
company policies and manuals; sales forecasts;  personnel information (including
the  identity  of the Company  employees,  their  responsibilities,  competence,
abilities and compensation);  medical  information about employees;  information
relating to the Company's  agents and brokers;  pricing and nonpublic  financial
information;  current and prospective client lists and information on clients or
their  employees;  information  concerning  planned or pending  acquisitions  or
divestitures;  and  information  concerning  purchases  of  major  equipment  or
property.

     Non-Solicitation.  During the Executive's active employment, and thereafter
for the  longer  of 18  months  or the  remainder  of the  unexpired  Term,  the
Executive shall not directly or indirectly solicit any customer or client of the
Company or any person or entity who is a prospect  of the Company on the Date of
Termination  or induce or  encourage  any  employee of the Company to  terminate
employment  with the  Company  or to  accept  employment  with  any  competitor,
supplier, agent or broker of the Company, nor shall the Executive cooperate with
any others in doing or  attempting to do any of the  foregoing.  As used herein,
the term  "solicit,  induce or encourage"  includes,  but is not limited to, the
Executive's  (i)  initiating  communications  with any  employee  of the Company
relating to possible  employment or independent  contractor  relationship,  (ii)
offering bonuses or additional compensation to encourage the Company's employees
to terminate  their  employment  with the Company and accept  employment  with a
competitor, supplier, client, agent or broker of the Company, or (iii) referring
the  Company's  employees  to  personnel  or  agents  employed  by  competitors,
suppliers,   clients,   agents  or  brokers  of  the  Company  (iv)   initiating
communications  with or  offering  inducements  to any  customer  or client  (or
prospect) of the Company for the purpose of inducing  such customer or client to
transact business with a competitor of the Company.

     Non-Compete.  Until  the __  month  after  the  Date  of  Termination,  and
thereafter  during Post  Employment  and while  Executive is entitled to receive
payments  pursuant  to this  Agreement,  the  Executive  shall not,  directly or
indirectly,  as  principal,  agent,  contractor,  employee,  employer,  partner,
shareholder  (other  than  solely  as an owner  of 2% or less of the  stock of a
public corporation) or in any other capacity engage in or perform any managerial
or executive services for any corporation,  partnership, individual or entity, a
primary  business of which is competitive  with the Company in any of the places
where the Company is doing business in the United States,  Canada,  Puerto Rico,
or Virgin Islands (the "Territory"). Notwithstanding the foregoing provisions of
this  subparagraph,  the Executive may accept employment with a person or entity
whose business is diversified and includes a line of business  competitive  with
the  Company;  provided  that,  prior to such  employment,  the Company is given
reasonable  assurance  in writing  that the  Executive  shall not,  during  such
restricted  period,  render  managerial  or  executive  services,   directly  or
indirectly, specifically for any line of business of such person or entity which
is competitive with the Company.  The Executive  understands and agrees that the
Company  has sales and  operations  facilities  throughout  the  Territory  and,
therefore,  to provide the Company with reasonable  protection,  the Executive's
obligations under this subparagraph shall extend throughout the Territory.

     Returnof  Property.  Immediately  upon the  termination of the  Executive's
employment  with the Company  and at any time upon the  Company's  request,  the
Executive  shall  deliver  to  the  Company  all  the  Company  property  in the
Executive's  possession,   custody  or  control  including  notebooks,  reports,
manuals,  programming  data,  listings  and  materials,  engineering  or  patent
drawings,  patent  applications,  any other documents,  files or materials which
contain,  mention  or relate to  Confidential  Information,  and all  copies and
summaries of such  materials  whether in written,  mechanical,  electromagnetic,
analog, digital or any other format or medium.

     Consent to Modifications  by the Court. It is the express  intention of the
parties to this  Agreement  that,  if it should  appear that any of the terms or
covenants  of this  section  are in conflict  with any rule of law or  statutory
provision  of the State of  Connecticut  or any other  jurisdiction  where  this
Agreement is being enforced,  which conflict would ordinarily  render such terms
or covenants  inoperative or null and void, the parties  request that the Courts
of such state  modify any such term or  covenant  so that the  intention  of the
parties hereto is carried out to as great a degree and extent as the Court deems
reasonable  in order to  conform  with  any rule of law or  statutory  provision
regarding  restrictive  covenants of the State of  Connecticut  or of such other
jurisdiction.  MERGER OR REORGANIZATION.  This Agreement shall not be terminated
by the voluntary or  involuntary  dissolution of the Company or by any merger or
consolidation  where the Company is not the surviving or resulting  corporation,
or upon any transfer of all or  substantially  all of the assets of the Company.
In the event of any such merger or  consolidation  or  transfer  of assets,  the
provisions of this Agreement  shall be binding and shall inure to the benefit of
the Executive and the surviving or resulting  entity or the entity to which such
assets  shall  be  transferred.  The  Company's  successor,  as the  Executive's
employer  (whether such succession is direct or indirect,  by purchase,  merger,
consolidation  or  otherwise,  to all or a  substantial  portion of the business
and/or assets of the Company),  assumes and agrees to perform this  Agreement in
the same  manner and to the same  extent as the  Company  would be  required  to
perform if no such succession had taken place.  As used in this  Agreement,  the
term "Company"  shall mean the Company and any successor to all or a substantial
portion of the Company's business or assets.


     \\corpa\users\hrdees\xfiles\contracts\emplymntagrmnt-revised  feb  12  99 6
svp.doc2


<PAGE>



ARBITRATION; JURY WAIVER.
   Any  controversy or claim arising out of or relating to this  Agreement,  the
breach thereof or the coverage of this arbitration provision shall be settled by
arbitration  administered by the American Arbitration  Association in accordance
with its  Commercial  Arbitration  Rules in  effect on the date of  delivery  of
demand  for  arbitration.   The  arbitration  of  such  issues,   including  the
determination  of the amount of any damages  suffered by either  party hereto by
reason of the acts or omissions of the other,  shall be to the  exclusion of any
court. The decision of the arbitrators shall be final and binding on the parties
and their respective heirs, executors,  administrators,  successors and assigns.
Judgment upon the award rendered by the  arbitrators may be entered in any court
having jurisdiction. There shall be three arbitrators, one to be chosen directly
by each party and the third  arbitrator to be selected by the two arbitrators so
chosen. The arbitration shall be conducted in Farmington, Connecticut or at such
other location as agreed by the parties.  All decisions and awards shall be made
by a majority of the arbitrators.  Each party shall pay the fees and expenses of
that  party's  arbitrator  and any  representatives,  witnesses  and  all  other
expenses related to the presentation of that party's case. The cost of the third
arbitrator,  the record or any  transcripts,  any  administrative  fees, and all
other fees and costs shall be borne equally by the parties.

   By agreeing to arbitration under this Section,  the Company and the Executive
understand  that  they are each  waiving  any  right to a trial by jury and each
party makes that waiver knowingly and voluntarily with full consideration of the
ramifications of such waiver.

     Nothing  contained herein shall be construed or interpreted to preclude the
Company  prior  to,  or  pending  the  resolution  of,  any  matter  subject  to
arbitration  from  seeking  injunctive  relief in any  court  for any  breach or
threatened  breach of any of the  Executive's  obligations  in Section 9 hereof.
NON-ASSIGNABILITY.  The obligations of the Executive  hereunder are personal and
may not be  delegated,  assigned or  transferred  by the Executive in any manner
whatsoever,   nor  are  such  obligations  subject  to  involuntary  alienation,
assignment or transfer.  AMENDMENT. This Agreement contains the entire agreement
of the  parties.  It may not be changed  orally but only by a written  agreement
executed  by  the  Executive  and  the  Board  that  expressly  references  this
Agreement.


     \\corpa\users\hrdees\xfiles\contracts\emplymntagrmnt-revised  feb  12  99 6
svp.doc3


<PAGE>


NOTICES.
   All  notices  which a party is  required  or may  desire to give to the other
party under or in connection with this Agreement shall be sufficient if given by
hand delivery or by addressing same to the other party as follows:

                            if to the Executive, to:

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


                             if to the Company, to:

                            Orion Capital Corporation
                               9 Farms Spring Road
                              Farmington, CT 06032
                                 Attn: Secretary

     or at such other place as may be designed  in writing by like  notice.  Any
notice shall be deemed to have been delivered when addressed as required  herein
and deposited postage prepaid, in the United States Mail. WAIVER;  MODIFICATION.
No provision of this Agreement may be modified, waived or discharged unless such
waiver,  modification  or  discharge  is agreed  to in  writing  that  expressly
reference this  Agreement and signed by the Executive and the Board.  The waiver
by either party of any breach by the other party,  or of  compliance  with,  any
condition  or  provision  of this  Agreement to be performed by such other party
shall not be deemed a waiver of the same  provisions  or conditions at any other
time,  nor shall it be deemed a waiver of any other  provisions or conditions at
any time.  SEVERABILITY.  The various  Sections of this Agreement are severable,
and if any  Section  or an  identifiable  part  thereof is held to be invalid or
unenforceable  by any court of competent  jurisdiction,  then such invalidity or
unenforceability  shall  not  affect  the  validity  or  enforceability  of  the
remaining  Sections or  identifiable  parts thereof in this  Agreement,  and the
parties  hereto agree that the portion so held  invalid,  unenforceable  or void
shall,  if  possible,  be deemed  amended or reduced in scope,  or  otherwise be
stricken  from this  Agreement,  to the extent  required for the purposes of the
validity  and  enforcement  hereof.  CHOICE  OF  LAW.  The  parties  agree  that
Connecticut, as the place of contracting and where the Company has its principal
place of business,  has a substantial  relationship to this Agreement and so the
parties agree that this Agreement  shall be governed by the laws of the State of
Connecticut,  without  reference  to any  conflict  of law rules.  SURVIVAL  AND
CONTINUATION  OF  AGREEMENT  PROVISIONS.  The  termination  of  the  Executive's
employment  for any  reason  whatsoever  shall not  operate  to  terminate  this
Agreement or otherwise  adversely  affect the respective  continuing  rights and
obligations  of the parties,  including  those under Sections 4(c), 7, 8, 9, 10,
11, 14 and 19 of this  Agreement,  all of which shall survive the effective date
of such termination of employment in accordance with their respective terms.

RIGHT TO INJUNCTIVE AND OTHER RELIEF; CONSENT TO JURISDICTION.

     The Executive  acknowledges that the Company will suffer  irreparable harm,
not readily  susceptible  of valuation  in monetary  damages,  if the  Executive
breaches any of his obligations in Section 9 of this Agreement. Accordingly, the
Executive agrees that the Company shall be entitled to injunctive relief against
any breach or prospective  breach by the Executive of his obligations in Section
9 in any federal or state court of  competent  jurisdiction,  and the  Executive
hereby  submits to the  jurisdiction  of any such  federal or state court in the
State of Connecticut  for the purposes of any actions or proceedings  instituted
by the  Company  to obtain  such  injunctive  relief.  Nothing  herein  shall be
construed as prohibiting the Company from pursuing any other remedies  available
to the Company for such breach or threatened  breach,  including the recovery of
damages from the Executive,

     In addition to the rights set forth in subsection  (a), above, if Executive
breaches any of his obligations under Section 9 the Company shall be entitled to
cease making further payments to Executive  pursuant to clauses (i) through (iv)
of Section 7 (e) or 7 (f), as the case may be, as well as pursuant to clause (v)
of Section 7 (e); and to terminate  Executive's  rights of  participation  under
clause (v) of Section 7 (e) or clause (vii) of Section 7(f), as the case may be,

     This  section  shall  survive  the  termination  of the  Executives  Active
Employment  ENTIRE  AGREEMENT.  This Agreement  sets forth the entire  agreement
between the parties with respect to the subject matter hereof and supersedes any
and all prior agreements between the Company and the Executive,  whether written
or oral,  relating to any or all matters  covered by, and contained or otherwise
dealt  with,  in this  Agreement.  No  agreements  or  representations,  oral or
otherwise,  express or implied,  have been made by either  party with respect to
the  subject  matter  of this  Agreement,  unless  set forth  expressly  in this
Agreement.  BENEFICIARIES;  REFERENCES. The Executive may select (and change, to
the extent permitted under any applicable law) a beneficiary or beneficiaries to
receive any  compensation or benefit payable under this Agreement  following the
Executive's  death,  and may change such election by giving the Company  written
notice thereof. In the event of the Executive's death,  Disability or a judicial
determination of the Executive's incompetence,  all references in this Agreement
to the Executive shall be deemed, where appropriate, to refer to the Executive's
named beneficiary,  estate or other legal  representative.  ACTION OF THE BOARD.
Any  reference  in this  Agreement to the Board shall  include the  Compensation
Committee  thereof  and any  officers  of the  Company to which the Board or the
Compensation   Committee  thereof  has  by  resolution  delegated  any  explicit
authority or responsibilities with respect to this Agreement.

TAX WITHHOLDINGS.
   All payments to the Executive  hereunder shall be subject to such withholding
of federal, state and local income and excise taxes and to such employment taxes
as may be reasonably determined by the Company to be required.

                  IN  WITNESS  WHEREOF,  the  Company  and  the  Executive  have
executed this Agreement as of the date set forth above.


                            ORION CAPITAL CORPORATION


                                       By:
                -------------------------------------------------
                                      Name:
                      -------------------------------------
                                     Title:
                      -------------------------------------

                                    EXECUTIVE


                                       By:
                -------------------------------------------------
                                      Name:







     \\corpa\users\hrdees\xfiles\contracts\emplymntagrmnt-revised  feb  12  99 6
svp.doc4


<PAGE>




                      
     STOCKHOLDER  AGREEMENT  dated as of December 1, 1998 between X.L.  America,
Inc.  ("Emerald"),  and the  undersigned  holder of shares of common stock,  par
value  $1.00 per share  (the  "Common  Stock"),  of  Intercargo  Corporation,  a
Delaware corporation (the "Company") for and on behalf of itself and each of its
affiliates  which is a holder of  Common  Stock  (the  undersigned  holder,  the
"Stockholder"   and,  where  the  content  requires,   all  such  holders,   the
"Stockholders" or each A "Stockholder").

     WHEREAS,  Emerald and the Company  propose to enter into an  Agreement  and
Plan of  Merger  dated as of the date  hereof  (as the  same may be  amended  or
supplemented,  the "Merger  Agreement";  capitalized  terms used but not defined
herein shall have the meanings set forth in the Merger Agreement)  providing for
the merger of the Company with and into Emerald (the  "Merger"),  upon the terms
and subject to the conditions set forth in the Merger Agreement;

     WHEREAS,  each  Stockholder  owns the number of shares of Common  Stock set
forth opposite its name on the signature page of this Agreement  (such shares of
Common  Stock,  the  "Existing  Shares" and,  together  with any other shares of
capital stock of the Company acquired by such Stockholder  after the date hereof
and during the term of this Agreement,  being collectively referred to herein as
the "Subject Shares"); and

     WHEREAS,  as a  condition  to its  willingness  to enter  into  the  Merger
Agreement, Emerald has requested that Stockholder enter into this Agreement;

     NOW, THEREFORE,  in consideration of the premises and the  representations,
warranties and agreements contained herein, the parties agree as follows:

     1.  Representations  and Warranties of the Stockholder.  Stockholder hereby
represents and warrants to Emerald as of the date hereof as follows:

     (a) Stockholder  has all requisite  legal capacity,  power and authority to
enter  into this  Agreement  and to  consummate  the  transactions  contemplated
hereby.  This Agreement has been duly authorized,  executed and delivered by the
Stockholder  and  constitutes a valid and binding  obligation of the Stockholder
enforceable  in  accordance  with its terms.  The execution and delivery of this
Agreement do not, and the consummation of the transactions  contemplated  hereby
and compliance  with the terms hereof will not,  conflict with, or result in any
breach or violation of, or default  (with or without  notice or lapse of time or
both) under any provision of, any Stockholder's charter or by-laws. The Existing
Shares are not subject to any lien, pledge or encumbrance of any kind other than
the  Stockholder's  Agreement  with the  Company  with  respect to the  Existing
Shares. <PAGE>

     (b)  Stockholder is the record holder or beneficial  owner of the number of
the Existing  Shares as is set forth on the signature  page hereto.  On the date
hereof,  the Existing  Shares set forth on the signature page hereto  constitute
all of the outstanding shares of Common Stock owned of record or beneficially by
Stockholder.  Stockholder  does not have record or  beneficial  ownership of any
shares of Common Stock not set forth on the signature page hereto.  Stockholders
have,  collectively,  sole  power  of  disposition  with  respect  to all of the
Existing  Shares set forth on the  signature  page hereto and sole voting  power
with  respect  to the  matters  set forth in  Section 3 hereof and sole power to
demand  dissenter's or appraisal rights, in each case with respect to all of the
Existing Shares set forth on the signature page hereto,  with no restrictions on
such rights, subject to applicable insurance laws and regulations in the case of
Subject Shares owned of record by an insurance subsidiary stockholder and to the
terms of this Agreement.

     (c)  Stockholder's  Shares and the certificates  representing  such Subject
Shares  are  now  and at all  times  during  the  term  hereof  will  be held by
Stockholder,  or by a nominee or custodian for the benefit of Stockholder,  free
and clear of all liens, claims,  security interests,  proxies,  voting trusts or
agreements, understandings or arrangements or any other encumbrances whatsoever,
except for any such encumbrances or proxies arising hereunder.

     2. Representations and Warranties of Emerald. Emerald hereby represents and
warrants to  Stockholder  that  Emerald has all  requisite  corporate  power and
authority  to enter  into this  Agreement  and to  consummate  the  transactions
contemplated  hereby.  The execution and delivery of this  Agreement by Emerald,
and the consummation of the  transactions  contemplated  hereby,  have been duly
authorized  by all  necessary  corporation  action on the part of Emerald.  This
Agreement   has  been  duly   --------------------------------------------------
executed and delivered by Emerald and constitutes a valid and binding obligation
of Emerald enforceable in accordance with its terms.

     3. Covenants of  Stockholder.  From and after the date hereof and until the
termination of this Agreement in accordance with Section 6,  Stockholder  agrees
as follows: ---------------------------------

     (a) At any meeting of  stockholders  of the Company called to vote upon the
Merger  or the  Merger  Agreement  or any  adjournment  thereof  or in any other
circumstances  upon which a vote,  consent or other approval with respect to the
Merger or the Merger Agreement is sought, Stockholder shall vote (or cause to be
voted) the Subject Shares in favor of the Merger, the adoption by the Company of
the Merger Agreement and the approval of the terms thereof.

     (b) At any meeting of  stockholders  of the  Company or at any  adjournment
thereof or in any other circumstances upon which the Stockholder's vote, consent
or other approval is sought,  the Stockholder  shall vote (or cause to be voted)
<PAGE>

the Subject  Shares  against (i) any merger  agreement or merger (other than the
Merger Agreement and the Merger),  consolidation,  combination,  sale of assets,
reorganization,  recapitalization,  dissolution, liquidation or winding-up of or
by  the  Company  or  any  other  takeover  proposal  (collectively,   "Takeover
Proposal"),  (ii) any action or  agreement  that would result in a breach of any
covenant, representation or warranty or any other obligation or agreement of the
Company under the Merger  Agreement or this  Agreement or (iii) (x) any material
amendment of the Company's  certificate  of  incorporation  or by-laws,  (y) any
change in a majority of the persons who constitute the Board of Directors of the
Company or (z) any other proposal or transaction involving the Company, which is
intended by Stockholder to, or which Emerald  notifies  Stockholder that Emerald
reasonably believes will, impede,  frustrate,  prevent, delay or nullify (A) the
ability of the Company to consummate  the Merger or (B) any of the  transactions
contemplated by this Agreement or the Merger Agreement.

     (c) Stockholder agrees not to (i) offer to sell, sell, transfer,  encumber,
pledge,  assign or  otherwise  dispose  of  (including  by gift)  (collectively,
"Transfer"),  or enter  into any  contract,  option  or other  arrangement  with
respect to or consent to the  Transfer  of, the Subject  Shares or any  interest
therein  to any person  other than  pursuant  to the terms of the  Merger,  (ii)
except as  contemplated  hereby,  grant any proxies or powers of  attorney  with
respect to the Subject Shares, deposit any Subject Shares into a voting trust or
enter into any voting  arrangement  with respect to the Subject  Shares,  or any
interest in the foregoing, except with Emerald, (iii) take any action that would
make any  representation  or warranty of Stockholder  contained herein untrue or
incorrect to have the effect of  preventing or disabling  the  Stockholder  from
performing  Stockholder's  obligations  under this  Agreement  or (iv) commit or
agree to take any of the  foregoing  actions;  provided,  however,  that,  for a
period  equal  to the  shorter  of (A) 360  days  after  Stockholder  elects  to
terminate  this  Agreement  pursuant  to Section  3(f) or (B) the payment by the
Company to Emerald of the Termination Fee,  Stockholder may transfer the Subject
Shares  to the  proponent  of a  Superior  Proposal  upon  the  same  terms  and
conditions  and at the same time as available to all other  shareholders  of the
Company.

     (d) Stockholder hereby irrevocably waives any rights of appraisal or rights
to dissent from the Merger that the Stockholder may have.

     (e) Stockholder agrees with, and covenants to, Emerald that the Stockholder
shall  not  request  that the  Company  register  the  transfer  (book-entry  or
otherwise) of any certificate or uncertificated interest representing any of the
Subject Shares, unless such transfer is made in compliance with this Agreement.

     (f)  Stockholder  will  immediately  cease and cause to be  terminated  any
existing  activities,  discussions or  negotiations  with any parties  conducted
heretofore with respect to the sale, voting or other disposition of the Existing
<PAGE>

Shares or a business combination transaction involving the Company.  Stockholder
shall not  directly or  indirectly,  through any  officer,  director,  employee,
representative,  agent or other person,  solicit or encourage the  initiation or
submission of any direct or indirect  inquiries,  proposals or offers  regarding
any acquisition, merger, takeover bid or sale of all or any of the assets or any
shares of capital stock of the Company, whether or not in writing and whether or
not  delivered to the Company or to the  stockholders  of the Company  generally
(including,  without  limitation,  by way of a tender  offer) by any party other
than  Emerald or its  affiliates  (any of the  foregoing  inquiries or proposals
being referred to herein as an "Acquisition  Proposal") provided,  however, that
nothing  contained  in this  Agreement  shall  prevent the Board of Directors of
Stockholder  from  referring  any  third  party to this  Section  3(f).  Nothing
contained in this Section 3(f) or any other  provision of this  Agreement  shall
prevent the Board of Directors of Stockholder from considering or negotiating an
unsolicited  bona  fide  Acquisition  Proposal.  If the  Board of  Directors  of
Stockholders,  after duly considering  written advice of counsel to Stockholder,
determines  in good  faith  that it would be  likely  to be a  violation  of its
fiduciary   responsibilities   (assuming  such  fiduciary   responsibilities  of
Stockholder's  Board of Directors  vis-a-vis the shareholders of Stockholder are
those of the Board of Directors of the Company vis-a-vis the shareholders of the
Company) to not participate in a Superior Proposal (as defined below),  then (i)
the Stockholder  shall not enter into any agreement with respect to the Superior
Proposal and (ii) any other obligation of Stockholder under this Agreement shall
not be  affected,  unless this  Agreement  is  terminated  pursuant to Section 6
hereof prior to or  simultaneously  with the decision of Stockholder's  Board of
Directors to  participate  in such  Superior  Proposal.  As used herein the term
"Superior  Proposal" means an unsolicited bona fide proposal  publicly made by a
third  party to acquire the Company  pursuant to a tender or exchange  offer,  a
merger, a sale of all or any significant portion of its assets or otherwise that
the Stockholder's Board of Directors determines in its good faith judgment to be
a proposal which, if accepted (x) is reasonably likely to be consummated, taking
into account, without limitation, all legal, financial and regulatory aspects of
such  proposal  and person or persons  making such  proposal  and (y) would,  if
consummated, result in a more favorable transaction to the holders of the Common
Stock than the  transaction  contemplated by the Merger  Agreement.  Stockholder
will  immediately  notify  Emerald,  orally  and in  writing,  of any  direct or
indirect  contact related in any way to an Acquisition  Proposal,  including the
identity of the person involved in such contact, or on whose behalf such contact
is made, and the terms and conditions of any proposal made.

     (g) Stockholder  agrees that,  until this Agreement is terminated,  neither
Stockholder nor any of its affiliates will, without the prior written consent of
Emerald:  (i)  acquire,  offer to  acquire,  or agree to  acquire,  directly  or
indirectly,  by  purchase  or  otherwise,  any  voting  securities  or direct or
indirect  rights  to  acquire  any  voting  securities  of  the  Company  or any
subsidiary  thereof, or of any successor to or person in control of the Company,
<PAGE>

or any assets of the Company or any  subsidiary  or  division  thereof or of any
such successor or controlling  person;  (ii) other than as contemplated  hereby,
make, directly or indirectly, any "solicitation" of "proxies" (as such terms are
used in the rules of the Securities and Exchange Commission) to vote, or seek to
advise or  influence  any  person or entity  with  respect to the voting of, any
voting  securities  of the  Company;  (iii)  make any public  announcement  with
respect to, or submit a proposal  for, or offer of (with or without  conditions)
any extraordinary transaction involving the Company or its securities or assets;
and (iv)  form,  join or in any way  participate  in a "group"  (as  defined  in
Section  13  (d)(3) of the  Securities  Exchange  Act of 1934,  as  amended)  in
connection with any of the foregoing.

     (h) THE STOCKHOLDER HEREBY GRANTS TO, AND APPOINTS EMERALD AND ANY DESIGNEE
OF EMERALD,  EACH OF THEM  INDIVIDUALLY,  STOCKHOLDER'S  IRREVOCABLE  (UNTIL THE
TERMINATION OF THIS  AGREEMENT)  PROXY AND  ATTORNEY-IN-FACT  WITH FULL POWER OF
SUBSTITUTION  TO VOTE THE SUBJECT  SHARES OF STOCKHOLDER AS INDICATED IN SECTION
3(A) AND 3(B) ABOVE. THE STOCKHOLDER INTENDS THIS PROXY TO BE IRREVOCABLE (UNTIL
THE  TERMINATION  OF THIS  AGREEMENT) AND COUPLED WITH AN INTEREST AND WILL TAKE
SUCH FURTHER ACTION TO REVOKE AND HEREBY REVOKES ANY PROXY PREVIOUSLY GRANTED BY
STOCKHOLDER WITH RESPECT TO SUCH STOCKHOLDER'S SUBJECT SHARES.

     4. Further Assurances. The Stockholder will, from time to time, execute and
deliver,  or cause to be executed  and  delivered,  such  additional  or further
consents,  documents and other instruments as Emerald may reasonably request for
the purpose of effectively  carrying out the  transactions  contemplated by this
Agreement. ---------------------------

     5. Assignment.  Neither this Agreement nor any of the rights,  interests or
obligations  hereunder shall be assigned by any of the parties without the prior
written consent of the other parties, except that any Stockholder may assign, in
its  sole  discretion,  any  or all of its  rights,  interests  and  obligations
hereunder to any direct or indirect wholly owned subsidiary of such Stockholder;
provided that both such transferor and transferee  shall continue to be bound by
all the provisions  hereof.  Subject to the preceding  sentence,  this Agreement
will be binding upon,  inure to the benefit of and be enforceable by the parties
and their respective successor and assigns.

     6. Termination. This Agreement shall terminate, and no party shall have any
rights or obligations  hereunder and this  Agreement  shall become null and void
and have no further  effect upon the earlier of (a) the Effective  Time, (b) the
date on which the Merger Agreement is terminated pursuant to Section 8.1 thereof
and (c) five (5) business days after Emerald's  receipt of a written notice form
Stockholder  declaring  its  intention to terminate  this  Agreement in order to
participate  in a Superior  Proposal and a certificate  signed by  Stockholder's
Chairman of the Board attesting that the requirements for termination  specified
in Section  3(f) have been  satisfied;  provided,  however,  that a  termination
pursuant to this clause (c) shall not,  for a period equal to the shorter of (A)
360 days following such termination or (B) the payment by the Company to Emerald
of the  Termination  Fee,  relieve  Stockholder  of the duty to sell only in the
manner set forth in the  concluding  proviso of  Section  3(c).  Nothing in this
Section 6 shall relieve any party of liability for breach of this Agreement.
<PAGE>

     7. Costs and Expenses.  All costs and expenses  incurred in connection with
this agreement and the  consummation  of the  transactions  contemplated  hereby
shall be paid by the party incurring such expenses. ---------------------------

     8. General Provisions.

     (a)  Amendments.  This Agreement may not be amended except by an instrument
in writing signed by each of the parties hereto.

     (b)  Notice.  All notices and other  communications  hereunder  shall be in
writing and shall be deemed given if delivered  personally  or sent by overnight
courier  (providing proof of delivery) to Emerald in accordance with Section 9.2
of the Merger  Agreement  and to  Stockholder  at its  address  set forth on the
signature  page of this Agreement (or at such other address for a party as shall
be specified by like notice).

     (c) Interpretation. When a reference is made in this Agreement to Sections,
such  reference  shall  be to a  Section  to  this  Agreement  unless  otherwise
indicated.  The headings  contained in this Agreement are for reference purposes
only and  shall not  affect in any way the  meaning  or  interpretation  of this
Agreement.  Wherever the words "include",  "includes" or "including" are used in
this  Agreement,  they  shall be deemed  to be  followed  by the words  "without
limitation".

     (d)  Severability.  If any term or other  provision  of this  Agreement  is
invalid  illegal or  incapable  of being  enforced by any rule of law, or public
policy, all other conditions and provisions of this Agreement shall nevertheless
remain in full force and effect so long as the  economic or legal  substance  of
the transactions  contemplated  hereby is not affected in any manner  materially
adverse to any party. Upon such  determination  that any term or other provision
is invalid,  illegal or incapable of being  enforced,  the parties  hereto shall
negotiate  in good faith to modify this  Agreement  so as to effect the original
intent of the parties as closely as possible in a mutually  acceptable manner in
order that the transactions contemplated hereby may be consummated as originally
contemplated to the fullest extent possible.

     (e)   Counterparts.   This  Agreement  may  be  executed  in  one  or  more
counterparts,  all of which shall be considered one and the same agreement,  and
shall become effective when one or more of the counterparts  have been signed by
each of the parties and  delivered to the one party,  it being  understood  that
each party need not sign the same counterpart.

     (f)  Entire  Agreement;  No  Third-Party   Beneficiaries.   This  Agreement
(including the documents and instruments referred to herein) (i) constitutes the
entire  agreement and supersedes all prior agreements and  understandings,  both
written and oral,  among the parties with respect to the subject  matter  hereof
and (ii) is not intended to confer upon any Person other than the parties hereto
any rights or remedies hereunder.

     (g) Governing  Law. This  Agreement  shall be governed by, and construed in
accordance  with, the laws of the State of Delaware  regardless of the laws that
might otherwise govern under applicable principles of conflicts of law thereof.


<PAGE>

     9.  Enforcement.  The parties agree that irreparable  damage would occur in
the event that any of the  provisions  of this  Agreement  were not performed in
accordance  with  their  specific  terms  or  were  otherwise  breached.  It  is
accordingly  agreed that the  parties  shall be  entitled  to an  injunction  or
injunctions to prevent  breaches of this  Agreement and to enforce  specifically
the terms and  provisions  of this  Agreement in any court of the United  States
located in the State of Delaware  or in a Delaware  state  court,  this being in
addition to any other remedy to which they are entitled at law or in equity.  In
addition,  each of the parties  hereto (i)  consents to submit such party to the
personal  jurisdiction  of any Federal court located in the State of Delaware or
any Delaware  state court in the event any dispute  arises out of this Agreement
or any of the transactions contemplated hereby, (ii) agrees that such party will
not  attempt to deny or defeat  such  personal  jurisdiction  by motion or other
request  for leave from any such  court;  (iii)  agrees that such party will not
bring any action  relating to this  Agreement or the  transactions  contemplated
hereby in any court other than a Federal  court sitting in the state of Delaware
or a  Delaware  state  court  and (iv)  waives  any  right to trial by jury with
respect to any claim or proceeding  related to or arising out of this  Agreement
or any of the transactions  contemplated hereby. All rights, powers and remedies
provided under this Agreement or otherwise available in respect hereof at law or
in equity  shall be  cumulative  and not  alternative,  and the  exercise of any
thereof by any party shall not preclude the  simultaneous  or later  exercise of
any other such right, power or remedy by such party.


<PAGE>


     IN WITNESS  WHEREOF,  Emerald has caused this Agreement to be signed by its
officer  thereunto duly  authorized and Stockholder has caused this Agreement to
be signed by its officer  thereunto  duly  authorized,  all as of the date first
written above.


                                                   X.L. AMERICA, INC.


                                                   By:  /s/Paul S. Giordano     
Name:  Paul S. Giordano
                                                   Title: Senior Vice President 
                                                            and General Counsel

Number of Subject Shares: 1,899,223 SECURITY INSURANCE COMPANY OF HARTFORD



                                                   By:  /s/John J. McCann       
                                                   Name:    John J. McCann
                                                   Title:   Executive Vice
                                                   President
                                                   Address: 9 Farm Springs Road
                                                   Farmington, CT  06032







<PAGE>









                            Orion Capital Corporation


                                       and


                     First Chicago Trust Company of New York


                                 as Rights Agent








                                Rights Agreement

                         Dated as of September 11, 1996







<PAGE>



                                TABLE OF CONTENTS
Section                                                                     Page

1.  Certain Definitions......................................................  2

2.  Appointment of Rights Agent..............................................  7

3.  Issuance of Rights Certificates..........................................  7

4.  Form of Rights Certificates.............................................. 10

5.  Countersignature and Registration........................................ 11

6.  Transfer,  Split  Up,  Combination  and  Exchange  of  Rights  Certificates;
Mutilated, Destroyed, Lost or Stolen Rights Certificates                      12

7.  Exercise of Rights; Purchase Price; Expiration Date of Rights             13

8.  Cancellation and Destruction of Rights Certificates                       16

9.  Reservation and Availability of Capital Stock............................ 17

10.  Preferred Stock Record Date............................................. 19

11.  Adjustment of Purchase Price, Number and Kind of Shares or 
Number of Rights 

12.  Certificate of Adjusted Purchase Price or Number of Shares............ 32

13.  Consolidation, Merger or Sale or Transfer of Assets or Earning Power     32

14.  Fractional Rights and Fractional Shares................................. 36

15.  Rights of Action........................................................ 38

16.  Agreement of Rights Holders............................................. 38

17.  Rights Certificate Holder Not Deemed a Stockholder                       39

18.  Concerning the Rights Agent............................................. 40

19.  Merger or Consolidation or Change of Name of Rights Agent................40

20.  Duties of Rights Agent.................................................. 41

21.  Change of Rights Agent.................................................. 44

22.  Issuance of New Rights Certificates..................................... 45

23.  Redemption and Termination.............................................. 46

24.  Exchange................................................................ 47

25.  Notice of Certain Events................................................ 49

26.  Notices................................................................. 50

27.  Supplements and Amendments.............................................. 51

28.  Successors.............................................................. 52

29.  Determinations and Actions by the Board, etc............................ 52

30.  Benefits of this Agreement.............................................. 52

31.  Severability............................................................ 52

32.  Governing Law........................................................... 53

33.  Counterparts............................................................ 53

34.  Descriptive Headings.................................................... 53





<PAGE>



                                    EXHIBITS

Exhibit A --          Form of Certificate of Designation

Exhibit B --          Form of Rights Certificate

Exhibit C --          Form of Summary of Rights





<PAGE>


                                RIGHTS AGREEMENT


                  RIGHTS  AGREEMENT,  dated  as  of  September  11,  1996  (this
"Agreement"),  between Orion Capital  Corporation,  a Delaware  corporation (the
"Company"),  and First  Chicago  Trust  Company  of New York,  a New York  trust
company, as Rights Agent (the "Rights Agent").

                               W I T N E S S E T H

                  WHEREAS,   on  March  15,  1989  (the  "1989  Rights  Dividend
Declaration  Date"),  the  Board  of  Directors  of the  Company  (the  "Board")
authorized the Rights Agreement, dated as of March 15, 1989, between the Company
and  Manufacturers  Hanover Trust Company (the "1989  Agreement") and declared a
dividend  distribution  of one right (a "1989  Right")  for each share of common
stock,  par  value  $1.00  per  share,  of  the  Company  (the  "Common  Stock")
outstanding at the close of business on March 27, 1989 (the "1989 Record Date").
Each 1989 Right represents the right to purchase one one-hundredth of a share of
Series A Junior Participating Preferred Stock of the Company;

                  WHEREAS,  on  September  11,  1996  the  Board  determined  it
desirable and in the best interests of the Company and its  stockholders for the
Company to redeem the 1989 Rights upon the close of  business on  September  16,
1996 and adopt a new rights plan which would provide  benefits  similar to those
afforded by the 1989 Agreement;

                  WHEREAS,   on  September   11,  1996  (the  "Rights   Dividend
Declaration Date"), the Board authorized and declared a dividend distribution of
one Right (as  hereinafter  defined) for each share of Common Stock  outstanding
upon the close of business on September  16, 1996 (the "Record  Date"),  and has
authorized the issuance of one Right (as such number may hereinafter be adjusted
pursuant to the  provisions  of Section  11(p)  hereof) for each share of Common
Stock issued  between the Record Date  (whether  originally  issued or delivered
from the Company's treasury) and the Distribution Date (as hereinafter defined),
each Right initially  representing the right to purchase one  two-hundredth of a
share of Series B Junior  Participating  Preferred Stock (the "Preferred Stock")
having the rights,  powers and  preferences set forth in the form of Certificate
of Designation, Preferences and Rights of the Company attached hereto as Exhibit
A, upon the terms and  subject  to the  conditions  hereinafter  set forth  (the
"Rights");

                  NOW,  THEREFORE,  in  consideration  of the  premises  and the
mutual agreements herein set forth, the parties hereby agree as follows:

     1. Certain Definitions. For purposes of this Agreement, the following terms
have the meanings indicated: -------------------

     (a)  "Acquiring  Person" shall mean any Person who or which,  together with
all Affiliates and Associates of such Person,  shall be the Beneficial  Owner of
fifteen  percent  (15%) or more of the shares of Common Stock then  outstanding,
but shall not include (i) the Company, (ii) any Subsidiary of the Company, (iii)
any employee  benefit plan of the Company or of any  Subsidiary  of the Company,
(iv) any Person or entity organized, appointed or established by the Company for
or  ----------------  pursuant to the terms of any such plan, (v) any Person who
becomes the Beneficial  Owner of fifteen  percent (15%) or more of the shares of
Common Stock then outstanding as a result of a reduction in the number of shares
of Common Stock  outstanding  due to the repurchase of shares of Common Stock by
the Company unless and until such Person,  after becoming aware that such Person
has become the  Beneficial  Owner of fifteen  percent  (15%) or more of the then
outstanding shares of Common Stock,  acquires beneficial ownership of additional
shares of Common  Stock  representing  one percent (1%) or more of the shares of
Common  Stock then  outstanding  or (vi) any such Person who has  reported or is
required to report such  ownership (but less than 20%) on Schedule 13G under the
Exchange Act (or any  comparable  or successor  report) or on Schedule 13D under
the Exchange Act (or any comparable or successor report) which Schedule 13D does
not state any  intention  to or reserve  the right to control or  influence  the
management or policies of the Company or engage in any of the actions  specified
in Item 4 of such Schedule (other than the disposition of the Common Stock) and,
within 10 Business Days of being requested by the Company to advise it regarding
the same,  certifies to the Company that such Person  acquired  shares of Common
Stock in excess of 14.9%  inadvertently or without knowledge of the terms of the
Rights and who, together with all Affiliates and Associates, thereafter does not
acquire  additional  shares of Common Stock while the Beneficial Owner of 15% or
more of the shares of Common Stock then outstanding;  provided, however, that if
the Person  requested to so certify fails to do so within 10 Business Days, then
such Person shall become an Acquiring Person  immediately after such 10 Business
Day Period.


     (b) "Act" shall mean the Securities Act of 1933.

     (c) "Affiliate" and "Associate" shall have the respective meanings ascribed
to such  terms in Rule  12b-2 of the  General  Rules and  Regulations  under the
Securities  Exchange  Act of 1934,  as amended and in effect on the date of this
Agreement (the "Exchange Act"). --------- ---------

     (d) A Person shall be deemed the "Beneficial Owner" of, and shall be deemed
to "beneficially own," any securities:

     (i) which such Person or any of such  Person's  Affiliates  or  Associates,
directly  or  indirectly,  has the  right  to  acquire  (whether  such  right is
exercisable  immediately  or only  after the  passage of time)  pursuant  to any
agreement,  arrangement or understanding (whether or not in writing) or upon the
exercise of conversion rights,  exchange rights, rights, warrants or options, or
otherwise;  provided, however, that a Person shall not be deemed the "Beneficial
Owner" of, or to  "beneficially  own," (A)  securities  tendered  pursuant  to a
tender or exchange offer made by such Person or any of such Person's  Affiliates
or  Associates  until such  tendered  securities  are  accepted  for purchase or
exchange,  (B) securities  issuable upon exercise of Rights at any time prior to
the occurrence of a Triggering Event or (C) securities issuable upon exercise of
Rights from and after the  occurrence  of a  Triggering  Event which Rights were
acquired by such Person or any of such Person's  Affiliates or Associates  prior
to the  Distribution  Date or pursuant to Section 3(a) or Section 22 hereof (the
"Original  Rights") or pursuant to Section  11(i) hereof in  connection  with an
adjustment made with respect to any Original Rights;

     (ii) which such Person or any of such Person's  Affiliates  or  Associates,
directly or indirectly,  has the right to vote or dispose of or has  "beneficial
ownership"  of (as  determined  pursuant to Rule 13d-3 of the General  Rules and
Regulations  under the  Exchange  Act),  including  pursuant  to any  agreement,
arrangement or understanding, whether or not in writing; provided, however, that
a Person  shall not be deemed the  "Beneficial  Owner"  of, or to  "beneficially
own," any security  under this  subparagraph  (ii) as a result of an  agreement,
arrangement  or   understanding   to  vote  such  security  if  such  agreement,
arrangement or understanding:  (A) arises solely from a revocable proxy given in
response to a public  proxy or consent  solicitation  made  pursuant  to, and in
accordance with, the applicable  provisions of the General Rules and Regulations
under the Exchange Act, and (B) is not reportable by such Person on Schedule 13D
under the Exchange Act (or any comparable or successor report); or

     (iii) which are beneficially  owned,  directly or indirectly,  by any other
Person (or any Affiliate or Associate thereof) with which such Person (or any of
such Person's  Affiliates  or  Associates)  has any  agreement,  arrangement  or
understanding  (whether  or not in  writing),  for  the  purpose  of  acquiring,
holding,  voting  (except  pursuant to a  revocable  proxy as  described  in the
proviso to  subparagraph  (ii) of this paragraph (d)) or disposing of any voting
securities of the Company;

provided,  however,  that  nothing in this  paragraph  (d) shall  cause a Person
engaged in business as an underwriter of securities to be the "Beneficial Owner"
of, or to  "beneficially  own," any  securities  acquired  through such Person's
participation  in  good  faith  in a  firm  commitment  underwriting  until  the
expiration of forty (40) days after the date of such acquisition.

     (e)  "Business  Day" shall mean any day other than a Saturday,  Sunday or a
day on which  banking  institutions  in the State of New York are  authorized or
obligated by law or executive order to close. ------------

     (f) "Close of  business"  on any given date shall mean 5:00 P.M.,  New York
time, on such date; provided,  however,  that if such date is not a Business Day
it shall mean 5:00 P.M.,  New York time,  on the next  succeeding  Business Day.
- ----------------- -------- -------

     (g) "Common  Stock"  shall have the meaning set forth in the first  WHEREAS
clause at the beginning of this Agreement,  except that "Common Stock" when used
with reference to any Person other than the Company shall mean the capital stock
of such Person with the greatest voting power, or the equity securities or other
equity  interest  having  power to  control or direct  the  management,  of such
Person. ------------

     (h) "Common Stock  Equivalents" shall have the meaning set forth in Section
11(a)(iii) hereof. ------------------------

     (i)  "Current  Market  Price"  shall have the  meaning set forth in Section
11(d)(i) hereof. --------------------

     (j) "Current Value" shall have the meaning set forth in Section  11(a)(iii)
hereof. -------------

     (k)  "Distribution  Date" shall have the meaning set forth in Section  3(a)
hereof.

     (l) "Exchange Act" shall have the meaning set forth in Section 1(c) hereof.

     (m)  "Expiration  Date" shall have the  meaning  set forth in Section  7(a)
hereof.

     (n) "Final  Expiration  Date" shall mean the close of business on September
11, 2006.

     (o) "Person" shall mean any individual,  firm, corporation,  partnership or
other entity.

     (p)  "Preferred  Stock" shall mean shares of Series B Junior  Participating
Preferred  Stock,  par value $1.00 per share,  of the Company and, to the extent
that  there  are  not  a  sufficient   number  of  shares  of  Series  B  Junior
Participating  Preferred  Stock  authorized  to permit the full  exercise of the
Rights,  any other series of preferred stock of the Company  designated for such
purpose  containing  terms  substantially  similar  to the terms of the Series B
Junior Participating Pre --------------- ferred Stock.

     (q)  "Principal  Party"  shall have the meaning set forth in Section  13(b)
hereof. ---------------

     (r)  "Purchase  Price"  shall have the  meaning  set forth in Section  4(a)
hereof.

     (s) "Record  Date"  shall have the  meaning set forth in the third  WHEREAS
clause at the beginning of this Agreement. -----------

     (t)  "Redemption  Price" shall have the meaning set forth in Section  23(a)
hereof. ----------------

     (u) "Rights"  shall have the meaning set forth in the third WHEREAS  clause
at the beginning of the Agreement. ------

     (v) "Rights  Agent" shall have the meaning set forth in the parties  clause
at the beginning of this Agreement. ------------

     (w) "Rights  Certificates" shall have the meaning set forth in Section 3(a)
hereof.

     (x) "Rights Dividend  Declaration Date" shall have the meaning set forth in
the   third   WHEREAS    clause   at   the   beginning   of   this    Agreement.
- --------------------------------

     (y) "Section  11(a)(ii)  Event"  shall mean any event  described in Section
11(a)(ii) hereof. -----------------------

     (z) "Section  11(a)(ii)  Trigger  Date" shall have the meaning set forth in
Section 11(a)(iii) hereof. ------------------------------

     (aa) "Section 13 Event" shall mean any event described in clauses (x), (y),
or (z) of Section 13(a) hereof. ----------------

     (bb)  "Spread"  shall  have the  meaning  set forth in  Section  11(a)(iii)
hereof.

     (cc)  "Stock  Acquisition  Date"  shall  mean  the  first  date  of  public
announcement  (which,  for purposes of this definition,  shall include,  without
limitation,  a report  filed or  amended  pursuant  to Section  13(d)  under the
Exchange Act) by the Company or an Acquiring Person that an Acquiring Person has
become such. ----------------------

     (dd) "Subsidiary" shall mean, with reference to any Person, any corporation
of which an amount of voting securities  sufficient to elect at least a majority
of the  directors  of  such  corporation  is  beneficially  owned,  directly  or
indirectly, by such Person, or otherwise controlled by such Person. ----------

     (ee)  "Substitution  Period"  shall have the  meaning  set forth in Section
11(a)(iii) hereof.

     (ff)  "Summary of Rights"  shall have the meaning set forth in Section 3(b)
hereof.

     (gg)  "Trading  Day" shall have the meaning  set forth in Section  11(d)(i)
hereof.

     (hh)  "Triggering  Event"  shall mean any  Section  11(a)(ii)  Event or any
Section 13 Event. ----------------

     2.  Appointment  of Rights Agent.  The Company  hereby  appoints the Rights
Agent  to act as  agent  for the  Company  in  accordance  with  the  terms  and
conditions  hereof,  and the Rights Agent hereby accepts such  appointment.  The
Company  may from  time to time  appoint  such  co-rights  agents as it may deem
necessary  or  desirable.  3.  Issuance  of Rights  Certificates.  (a) Until the
earlier  of (i)  the  close  of  business  on the  tenth  day  after  the  Stock
Acquisition  Date (or, if the tenth day after the Stock  Acquisition Date occurs
before the Record  Date,  the close of business on the Record  Date) or (ii) the
close of  business  on the tenth  Business  Day (or such later date as the Board
shall  determine)  after the date that a tender or exchange  offer by any Person
(other than the Company,  any Subsidiary of the Company, or any employee benefit
plan of the Company or of any Subsidiary of the Company, or any Person or entity
organized,  appointed or established by the Company for or pursuant to the terms
of any such plan) is first published or sent or given within the meaning of Rule
14d-2(a) of the General  Rules and  Regulations  under the Exchange Act, if upon
consummation  thereof,  such  Person  would be the  Beneficial  Owner of fifteen
percent  (15%) or more of the  shares  of Common  Stock  then  outstanding  (the
earlier of (i) and (ii) being herein  referred to as the  "Distribution  Date"),
(x) the Rights will be evidenced  (subject to the provisions of paragraph (b) of
this Section 3) by the certificates for the Common Stock registered in the names
of the holders of the Common Stock (which certificates for Common Stock shall be
deemed also to be certificates for Rights) and not by separate  certificates and
(y) the Rights will be transferable  only in connection with the transfer of the
underlying shares of Common Stock (including a transfer to the Company). As soon
as  practicable  after the  Distribution  Date,  the  Rights  Agent will send by
first-class,  insured, postage prepaid mail, to each record holder of the Common
Stock as of the close of business on the  Distribution  Date,  at the address of
such holder shown on the records of the Company, one or more right certificates,
in  substantially  the form of  Exhibit B hereto  (the  "Rights  Certificates"),
evidencing  one  Right  for each  share of  Common  Stock  so held,  subject  to
adjustment as provided herein.  In the event that an adjustment in the number of
Rights per share of Common Stock has been made pursuant to Section 11(p) hereof,
at the time of  distribution of the Right  Certificates,  the Company shall make
the necessary and appropriate  rounding  adjustments (in accordance with Section
14(a)  hereof) so that Rights  Certificates  representing  only whole numbers of
Rights are distributed and cash is paid in lieu of any fractional  Rights. As of
and after the  Distribution  Date,  the Rights will be evidenced  solely by such
Rights Certificates.

     (b) The  Company  will make  available  a copy of a Summary of  Rights,  in
substantially  the form attached  hereto as Exhibit C (the "Summary of Rights"),
to any holder of Rights who may so request  from time to time.  With  respect to
certificates  for the Common  Stock  outstanding  as of the Record Date or which
were issued  subsequent  to the Record Date,  unless and until the  Distribution
Date shall  occur,  the Rights will be evidenced  by such  certificates  for the
Common  Stock and the  registered  holders of the Common Stock shall also be the
registered  holders  of  the  associated  Rights.   Until  the  earlier  of  the
Distribution Date or the Expiration Date (as hereinafter defined),  the transfer
of any  certificates  representing  shares of Common  Stock in  respect of which
Rights  have been  issued  shall  also  constitute  the  transfer  of the Rights
associated with such shares of Common Stock.

     (c) Rights  shall be issued in respect of all shares of Common  Stock which
are issued (whether  originally issued or from the Company's treasury) after the
Record Date but prior to the earlier of the Distribution  Date or the Expiration
Date. Certificates representing such shares of Common Stock shall also be deemed
to be  certificates  for  Rights,  and shall bear the  following  legend (or the
legend required under the 1989 Agreement):

     This  certificate  also evidences and entitles the holder hereof to certain
Rights as set forth in the Rights  Agreement  between Orion Capital  Corporation
(the "Company") and the Rights Agent  thereunder (the "Rights  Agreement"),  the
terms of which are hereby  incorporated  herein by reference and a copy of which
is on file at the principal offices of the Company. Under certain circumstances,
as set forth in the Rights Agreement,  such Rights will be evidenced by separate
certificates  and will no longer be evidenced by this  certificate.  The Company
will mail to the holder of this certificate a copy of the Rights  Agreement,  as
in effect on the date of mailing,  without  charge,  promptly after receipt of a
written request  therefor.  Under certain  circumstances set forth in the Rights
Agreement,  Rights  issued  to, or held by, any Person who is, was or becomes an
Acquiring  Person or any  Affiliate  or  Associate  thereof  (as such  terms are
defined in the Rights Agreement), whether currently held by or on behalf of such
Person or by any subsequent holder, may become null and void.

With respect to such certificates containing the foregoing legend (or the legend
required under the 1989  Agreement),  until the earlier of (i) the  Distribution
Date or (ii) the Expiration  Date, the Rights  associated  with the Common Stock
represented by such certificates  shall be evidenced by such certificates  alone
and registered  holders of Common Stock shall also be the registered  holders of
the associated  Rights,  and the transfer of any of such certificates shall also
constitute  the  transfer  of  the  Rights  associated  with  the  Common  Stock
represented by such certificates.

4. Form of Rights Certificates.

     (a) The Rights  Certificates  (and the forms of election to purchase and of
assignment to be printed on the reverse  thereof) shall each be substantially in
the form set forth in Exhibit B hereto and may have such marks of identification
or designation and such legends,  summaries or  endorsements  printed thereon as
the Company may deem appropriate and as are not inconsistent with the provisions
of this  Agreement,  or as may be required to comply with any  applicable law or
with any rule or regulation made pursuant thereto or with any rule or regulation
of any stock exchange on which the Rights may from time to time be listed, or to
conform to usage. Subject to the provisions of Section 11 and Section 22 hereof,
the Rights Certificates,  whenever distributed,  shall be dated as of the Record
Date and on their face shall entitle the holders thereof to purchase such number
of one  two-hundredths  of a share of  Preferred  Stock  as  shall be set  forth
therein  at  the  price  set  forth  therein  (such   exercise   price  per  one
two-hundredth  of a share,  the  "Purchase  Price"),  but the amount and type of
securities  purchasable  upon the exercise of each Right and the Purchase  Price
thereof shall be subject to adjustment as provided herein.

     (b) Any Rights  Certificate  issued pursuant to Section 3(a), Section 11(i)
or  Section  22 hereof  that  represents  Rights  beneficially  owned by: (i) an
Acquiring  Person or any Associate or Affiliate of an Acquiring  Person,  (ii) a
transferee of an Acquiring  Person (or of any such  Associate or Affiliate)  who
becomes  a  transferee  after  the  Acquiring  Person  becomes  such or  (iii) a
transferee of an Acquiring  Person (or of any such  Associate or Affiliate)  who
becomes a transferee prior to or concurrently with the Acquiring Person becoming
such and receives such Rights pursuant to either (A) a transfer  (whether or not
for  consideration)  from the Acquiring Person to holders of equity interests in
such Acquiring  Person or to any Person with whom such Acquiring  Person has any
continuing  agreement,  arrangement or  understanding  regarding the transferred
Rights or (B) a  transfer  which the  Board  has  determined  is part of a plan,
arrangement or understanding  which has as a primary purpose or effect avoidance
of Section 7(e) hereof,  and any Rights Certificate issued pursuant to Section 6
or Section 11 hereof upon transfer,  exchange,  replacement or adjustment of any
other Rights  Certificate  referred to in this  sentence,  shall contain (to the
extent feasible) the following legend:

         The  Rights   represented  by  this  Rights  Certificate  are  or  were
beneficially  owned by a Person  who was or  became  an  Acquiring  Person or an
Affiliate or Associate of an Acquiring  Person (as such terms are defined in the
Rights  Agreement).   Accordingly,   this  Rights  Certificate  and  the  Rights
represented  hereby may become null and void in the  circumstances  specified in
Section 7(e) of the Rights Agreement.

5. Countersignature and Registration.

     (a) The Rights  Certificates  shall be executed on behalf of the Company by
its Chairman of the Board, its President or any Vice President,  either manually
or by facsimile signature,  and shall have affixed thereto the Company's seal or
a facsimile  thereof  which shall be attested by the  Secretary  or an Assistant
Secretary  or the  Treasurer or an  Assistant  Treasurer of the Company,  either
manually or by facsimile  signature.  The Rights  Certificates shall be manually
countersigned  by the Rights Agent and shall not be valid for any purpose unless
so  countersigned.  In case any officer of the Company who shall have signed any
of the Rights  Certificates shall cease to be such officer of the Company before
countersignature  by the Rights  Agent and issuance and delivery by the Company,
such Rights Certificates, nevertheless, may be countersigned by the Rights Agent
and issued and delivered by the Company with the same force and effect as though
the person who signed such Rights Certificates had not ceased to be such officer
of the  Company;  and any  Rights  Certificates  may be  signed on behalf of the
Company by any person who, at the actual  date of the  execution  of such Rights
Certificate,  shall be a proper  officer  of the  Company  to sign  such  Rights
Certificate,  although at the date of the execution of this Rights Agreement any
such person was not such an officer.

     (b) Following the Distribution Date, the Rights Agent will keep or cause to
be kept, at its principal office or offices  designated as the appropriate place
for  surrender  of Rights  Certificates  upon  exercise or  transfer,  books for
registration  and transfer of the Rights  Certificates  issued  hereunder.  Such
books shall show the names and addresses of the respective holders of the Rights
Certificates,  the number of Rights  evidenced on its face by each of the Rights
Certificates and the date of each of the Rights Certificates.



6.  Transfer,  Split  Up,  Combination  and  Exchange  of  Rights  Certificates;
Mutilated,     Destroyed,     Lost    or     Stolen     Rights     Certificates.

     (a) Subject to the provisions of Section 4(b),  Section 7(e) and Section 14
hereof, at any time after the close of business on the Distribution Date, and at
or prior to the close of business on the Expiration Date, any Rights Certificate
or  Certificates  (other than Rights  Certificates  that may have been exchanged
pursuant to Section 24) may be transferred,  split up, combined or exchanged for
another Rights  Certificate or Certificates,  entitling the registered holder to
purchase a like number of one  two-hundredths of a share of Preferred Stock (or,
following a Triggering  Event,  Common Stock,  other  securities,  cash or other
assets,  as  the  case  may  be)  as  the  Rights  Certificate  or  Certificates
surrendered  then  entitles  such  holder  (or  former  holder  in the case of a
transfer) to purchase.  Any registered  holder  desiring to transfer,  split up,
combine or  exchange  any Rights  Certificate  or  Certificates  shall make such
request in writing delivered to the Rights Agent, and shall surrender the Rights
Certificate or Certificates  to be transferred,  split up, combined or exchanged
at the  principal  office or  offices of the Rights  Agent  designated  for such
purpose. Neither the Rights Agent nor the Company shall be obligated to take any
action  whatsoever with respect to the transfer of any such  surrendered  Rights
Certificate  until the  registered  holder shall have  completed  and signed the
certificate  contained  in the form of  assignment  on the reverse  side of such
Rights  Certificate  and shall have  provided  such  additional  evidence of the
identity of the Beneficial Owner (or former  Beneficial  Owner) or Affiliates or
Associates thereof as the Company shall reasonably request. Thereupon the Rights
Agent  shall,  subject  to Section  4(b),  Section  7(e) and  Section 14 hereof,
countersign and deliver to the Person entitled  thereto a Rights  Certificate or
Rights  Certificates,  as the case may be,  as so  requested.  The  Company  may
require payment of a sum sufficient to cover any tax or governmental charge that
may be  imposed  in  connection  with any  transfer,  split up,  combination  or
exchange of Rights Certificates.

     (b) Upon receipt by the Company and the Rights Agent of evidence reasonably
satisfactory to them of the loss,  theft,  destruction or mutilation of a Rights
Certificate,  and,  in case of  loss,  theft or  destruction,  of  indemnity  or
security  reasonably  satisfactory to them, and reimbursement to the Company and
the  Rights  Agent  of all  reasonable  expenses  incidental  thereto,  and upon
surrender  to the Rights Agent and  cancellation  of the Rights  Certificate  if
mutilated, the Company will execute and deliver a new Rights Certificate of like
tenor to the Rights Agent for  countersignature  and delivery to the  registered
owner in lieu of the Rights Certificate so lost, stolen, destroyed or mutilated.

7. Exercise of Rights; Purchase Price; Expiration Date of Rights.

     (a) Subject to Section 7(e)  hereof,  the  registered  holder of any Rights
Certificate  may  exercise  the Rights  evidenced  thereby  (except as otherwise
provided   herein   including,   without   limitation,   the   restrictions   on
exercisability  set forth in Section 9(c),  Section 11(a)(iii) and Section 23(a)
hereof)  in  whole or in part at any  time  after  the  Distribution  Date  upon
surrender of the Rights  Certificate,  with the form of election to purchase and
the  certificate on the reverse side thereof duly executed,  to the Rights Agent
at the  principal  office or  offices of the Rights  Agent  designated  for such
purpose,  together with payment of the aggregate  Purchase Price with respect to
the total number of one two-hundredths of a share (or other securities,  cash or
other assets,  as the case may be) as to which such surrendered  Rights are then
exercisable,  at or  prior  to the  earlier  of (i) the  close  of  business  on
September 11, 2006 (the "Final Expiration  Date"), or (ii) the time at which the
Rights are  redeemed or  exchanged as provided in Sections 23 and 24 hereof (the
earlier of (i) and (ii) being herein referred to as the "Expiration Date").

     (b) The Purchase Price for each one  two-hundredth  of a share of Preferred
Stock pursuant to the exercise of a Right shall  initially be $200, and shall be
subject to  adjustment  from time to time as  provided in Section 11 and Section
13(a) hereof and shall be payable in accordance with paragraph (c) below.

     (c) Upon receipt of a Rights Certificate  representing  exercisable Rights,
with the  form of  election  to  purchase  and the  certificate  duly  executed,
accompanied by payment, with respect to each Right so exercised, of the Purchase
Price per one  two-hundredths  of a share of Preferred  Stock (or other  shares,
securities,  cash or other  assets,  as the case may be) to be  purchased as set
forth below and an amount equal to any applicable transfer tax, the Rights Agent
shall,  subject to Section 20(k) hereof,  thereupon promptly (i) (A) requisition
from any transfer agent of the shares of Preferred Stock (or make available,  if
the Rights Agent is the transfer  agent for such  shares)  certificates  for the
total number of one two-hundredths of a share of Preferred Stock to be purchased
and the Company hereby irrevocably  authorizes its transfer agent to comply with
all such requests, or (B) if the Company shall have elected to deposit the total
number of  shares of  Preferred  Stock  issuable  upon  exercise  of the  Rights
hereunder  with a  depositary  agent,  requisition  from  the  depositary  agent
depositary receipts representing such number of one two-hundredths of a share of
Preferred  Stock as are to be  purchased  (in which  case  certificates  for the
shares of Preferred Stock represented by such receipts shall be deposited by the
transfer  agent with the  depositary  agent)  and the  Company  will  direct the
depositary agent to comply with such request,  (ii) requisition from the Company
the  amount  of  cash,  if any,  to be paid in  lieu  of  fractional  shares  in
accordance with Section 14 hereof,  (iii) after receipt of such  certificates or
depositary receipts, cause the same to be delivered to, or upon the order of the
registered holder of such Rights  Certificate,  registered in such name or names
as may be designated by such holder,  and (iv) after  receipt  thereof,  deliver
such cash, if any, to or upon the order of the registered  holder of such Rights
Certificate.  The payment of the  Purchase  Price (as such amount may be reduced
pursuant to Section  11(a)(iii)  hereof)  shall be made in cash or by  certified
bank check or bank draft payable to the order of the Company.  In the event that
the Company is obligated to issue other securities  (including  Common Stock) of
the Company, pay cash and/or distribute other property pursuant to Section 11(a)
hereof,  the Company  will make all  arrangements  necessary  so that such other
securities,  cash and/or other  property are available for  distribution  by the
Rights Agent, if and when appropriate. The Company reserves the right to require
prior to the occurrence of a Triggering Event that, upon any exercise of Rights,
a number of Rights be exercised  so that only whole  shares of  Preferred  Stock
would be issued.

     (d) In case the registered holder of any Rights  Certificate shall exercise
less than all the Rights evidenced thereby, a new Rights Certificate  evidencing
Rights  equivalent to the Rights  remaining  unexercised  shall be issued by the
Rights Agent and  delivered to, or upon the order of, the  registered  holder of
such Rights  Certificate,  registered in such name or names as may be designated
by such holder, subject to the provisions of Section 14 hereof.

     (e)  Notwithstanding  anything in this Agreement to the contrary,  from and
after the first occurrence of a Section 11(a)(ii) Event, any Rights beneficially
owned by (i) an  Acquiring  Person or an  Associate or Affiliate of an Acquiring
Person,  (ii) a transferee of an Acquiring  Person (or of any such  Associate or
Affiliate) who becomes a transferee  after the Acquiring Person becomes such, or
(iii)  a  transferee  of an  Acquiring  Person  (or of  any  such  Associate  or
Affiliate) who becomes a transferee prior to or concurrently  with the Acquiring
Person  becoming such and receives such Rights pursuant to either (A) a transfer
(whether  or not for  consideration)  from the  Acquiring  Person to  holders of
equity  interests  in such  Acquiring  Person  or to any  Person  with  whom the
Acquiring  Person has any continuing  agreement,  arrangement  or  understanding
regarding  the  transferred  Rights  or  (B) a  transfer  which  the  Board  has
determined  is part of a  plan,  arrangement  or  understanding  which  has as a
primary purpose or effect the avoidance of this Section 7(e),  shall become null
and void without any further  action and no holder of such Rights shall have any
rights  whatsoever  with respect to such Rights,  whether under any provision of
this  Agreement or otherwise.  The Company shall use all  reasonable  efforts to
insure that the  provisions  of this  Section  7(e) and Section  4(b) hereof are
complied with, but shall have no liability to any holder of Rights  Certificates
or other  Person  as a result of its  failure  to make any  determinations  with
respect to an Acquiring  Person or its  Affiliates,  Associates  or  transferees
hereunder.

     (f) Notwithstanding anything in this Agreement to the contrary, neither the
Rights Agent nor the Company  shall be  obligated  to undertake  any action with
respect to a registered holder upon the occurrence of any purported  exercise as
set  forth in this  Section  7 unless  such  registered  holder  shall  have (i)
completed  and signed  the  certificate  contained  in the form of  election  to
purchase set forth on the reverse side of the Rights Certificate surrendered for
such exercise, and (ii) provided such additional evidence of the identity of the
Beneficial  Owner (or  former  Beneficial  Owner) or  Affiliates  or  Associates
thereof as the Company shall reasonably request.

8. Cancellation and Destruction of Rights. All Rights  Certificates  surrendered
for the purpose of exercise,  transfer, split up, combination or exchange shall,
if surrendered  to the Company or any of its agents,  be delivered to the Rights
Agent for  cancellation  or in cancelled  form, or, if surrendered to the Rights
Agent,  shall be cancelled by it, and no Rights  Certificates shall be issued in
lieu thereof  except as expressly  permitted  by any of the  provisions  of this
Agreement.  The Company shall deliver to the Rights Agent for  cancellation  and
retirement,  and the Rights  Agent shall so cancel and retire,  any other Rights
Certificate  purchased  or  acquired  by the  Company  otherwise  than  upon the
exercise   thereof.   The  Rights  Agent  shall  deliver  all  cancelled  Rights
Certificates  to the Company,  or shall,  at the written request of the Company,
destroy such  cancelled  Rights  Certificates,  and in such case shall deliver a
certificate of destruction thereof to the Company.

9. Reservation and Availability of Capital Stock.

     (a) The Company  covenants and agrees that it will cause to be reserved and
kept  available out of its  authorized  and unissued  shares of Preferred  Stock
(and,  following the occurrence of a Triggering Event, out of its authorized and
unissued shares of Common Stock and/or other securities or out of its authorized
and issued shares held in its treasury), the number of shares of Preferred Stock
(and,  following the occurrence of a Triggering Event, Common Stock and/or other
securities)  that, as provided in this Agreement  including  Section  11(a)(iii)
hereof,  will be  sufficient  to permit the exercise in full of all  outstanding
Rights.

     (b) So long as the shares of Preferred Stock (and, following the occurrence
of a  Triggering  Event,  Common Stock  and/or  other  securities)  issuable and
deliverable  upon the  exercise  of the  Rights  may be listed  on any  national
securities  exchange,  the Company shall use its best efforts to cause, from and
after such time as the Rights become  exercisable,  all shares reserved for such
issuance to be listed on such  exchange  upon  official  notice of issuance upon
such exercise.

     (c) The  Company  shall  use  its  best  efforts  to (i)  file,  as soon as
practicable  following the earliest date after the first occurrence of a Section
11(a)(ii) Event on which the  consideration  to be delivered by the Company upon
exercise of the Rights has been determined in accordance with Section 11(a)(iii)
hereof,  a registration  statement under the Act, with respect to the securities
purchasable upon exercise of the Rights on an appropriate  form, (ii) cause such
regis tration  statement to become  effective as soon as practicable  after such
filing and (iii) cause such  registration  statement to remain effective (with a
prospectus at all times meeting the  requirements  of the Act) until the earlier
of (A) the  date as of which  the  Rights  are no  longer  exercisable  for such
securities  and (B) the date of the  expiration of the Rights.  The Company will
also take such action as may be appropriate under, or to ensure compliance with,
the securities or "blue sky" laws of the various  states in connection  with the
exercisability of the Rights. The Company may temporarily  suspend, for a period
of time not to exceed ninety (90) days after the date set forth in clause (i) of
the first  sentence of this Section 9(c),  the  exercisability  of the Rights in
order to prepare and file such  registration  statement  and permit it to become
effective.  Upon  any  such  suspension,   the  Company  shall  issue  a  public
announcement  stating that the exercisability of the Rights has been temporarily
suspended, as well as a public announcement at such time as the suspension is no
longer  in  effect.  In  addition,   if  the  Company  shall  determine  that  a
registration  statement is required following the Distribution Date, the Company
may temporarily  suspend the  exercisability  of the Rights until such time as a
registration   statement  has  been  declared  effective.   Notwithstanding  any
provision of this Agreement to the contrary, the Rights shall not be exercisable
in any jurisdiction if the requisite  qualification in such jurisdiction has not
been obtained,  the exercise  thereof is not permitted under applicable law or a
registration statement has not been declared effective.

     (d) The Company  covenants  and agrees that it will take all such action as
may be necessary to ensure that all one  two-hundredths  of a share of Preferred
Stock (and,  following the occurrence of a Triggering Event, Common Stock and/or
other  securities)  delivered  upon  exercise  of Rights  shall,  at the time of
delivery of the certificates for such shares (subject to payment of the Purchase
Price),  be  duly  and  validly   authorized  and  issued  and  fully  paid  and
nonassessable.

     (e) The Company further  covenants and agrees that it will pay when due and
payable any and all federal and state  transfer  taxes and charges  which may be
payable in respect of the issuance or delivery of the Rights Certificates and of
any  certificates  for a number of one  two-hundredths  of a share of  Preferred
Stock (or Common  Stock and/or  other  securities,  as the case may be) upon the
exercise  of Rights.  The  Company  shall not,  however,  be required to pay any
transfer  tax which may be payable in respect of any  transfer  or  delivery  of
Rights  Certificates  to a Person  other than,  or the issuance or delivery of a
number of one  two-hundredths  of a share of  Preferred  Stock (or Common  Stock
and/or  other  securities,  as the case may be) in  respect of a name other than
that of, the  registered  holder of the Rights  Certificates  evidencing  Rights
surrendered for exercise or to issue or deliver any certificates for a number of
one  two-hundredths  of a share of Preferred Stock (or Common Stock and/or other
securities,  as the case may be) in a name  other  than  that of the  registered
holder upon the  exercise of any Rights until such tax shall have been paid (any
such tax being payable by the holder of such Rights  Certificate  at the time of
surrender) or until it has been established to the Company's  satisfaction  that
no such tax is due.

10. Preferred Stock Record Date. Each person in whose name any certificate for a
number of one  two-hundredths  of a share of  Preferred  Stock (or Common  Stock
and/or  other  securities,  as the case may be) is issued  upon the  exercise of
Rights  shall for all  purposes be deemed to have become the holder of record of
such  fractional  shares  of  Preferred  Stock (or  Common  Stock  and/or  other
securities,  as the case may be)  represented  thereby on, and such  certificate
shall be dated the date upon which the Rights Certificate evidencing such Rights
was duly  surrendered  and  payment of the  Purchase  Price (and all  applicable
transfer taxes) was made; provided,  however, that if the date of such surrender
and payment is a date upon which the  Preferred  Stock (or Common  Stock  and/or
other securities,  as the case may be) transfer books of the Company are closed,
such  Person  shall be deemed to have  become the record  holder of such  shares
(fractional  or otherwise)  on, and such  certificate  shall be dated,  the next
succeeding  Business  Day on which the  Preferred  Stock (or Common Stock and/or
other  securities,  as the case may be) transfer  books of the Company are open.
Prior to the exercise of the Rights  evidenced  thereby,  the holder of a Rights
Certificate  shall not be entitled to any rights of a stockholder of the Company
with  respect to shares for which the Rights  shall be  exercisable,  including,
without   limitation,   the  right  to  vote,  to  receive  dividends  or  other
distributions or to exercise any preemptive rights, and shall not be entitled to
receive any notice of any proceedings of the Company, except as provided herein.

11. Adjustment of Purchase Price, Number and Kind of Shares or Number of Rights.
The Purchase Price,  the number and kind of shares covered by each Right and the
number of Rights  outstanding  are  subject to  adjustment  from time to time as
provided              in              this              Section              11.

     (a) (i) In the event the  Company  shall at any time after the date of this
Agreement  (A) declare a dividend on the  Preferred  Stock  payable in shares of
Preferred Stock, (B) subdivide the outstanding  Preferred Stock, (C) combine the
outstanding  Preferred  Stock  into a smaller  number of shares or (D) issue any
shares  of its  capital  stock  in a  reclassification  of the  Preferred  Stock
(including  any such  reclassification  in connection  with a  consolidation  or
merger in which the Company is the continuing or surviving corporation),  except
as  otherwise  provided in this  Section  11(a) and  Section  7(e)  hereof,  the
Purchase  Price in effect at the time of the record date for such dividend or of
the effective date of such subdivision, combination or reclassification, and the
number and kind of shares of Preferred  Stock or capital stock,  as the case may
be, issuable on such date, shall be proportionately  adjusted so that the holder
of any Right  exercised  after  such time shall be  entitled  to  receive,  upon
payment of the Purchase Price then in effect,  the aggregate  number and kind of
shares of Preferred  Stock or capital stock,  as the case may be, which, if such
Right had been exercised  immediately  prior to such date and at a time when the
Preferred  Stock transfer books of the Company were open, such holder would have
owned  upon  such  exercise  and been  entitled  to  receive  by  virtue of such
dividend, subdivision, combination or reclassification. If an event occurs which
would  require  an  adjustment  under both this  Section  11(a)(i)  and  Section
11(a)(ii) hereof, the adjustment  provided for in this Section 11(a)(i) shall be
in addition to, and shall be made prior to, any adjustment  required pursuant to
Section 11(a)(ii) hereof.

     (ii) In the event any Person,  alone or together  with its  Affiliates  and
Associates,  shall,  at any time after the  Rights  Dividend  Declaration  Date,
become an Acquiring  Person,  unless the event  causing such Person to become an
Acquiring  Person is a transaction  set forth in Section 13(a) hereof,  or is an
acquisition  of shares of Common Stock pursuant to a tender offer or an exchange
offer  for all  outstanding  shares  of  Common  Stock  at a price  and on terms
determined  by at least a  majority  of the  members  of the  Board  who are not
officers of the Company and who are not representatives, nominees, Affiliates or
Associates  of an  Acquiring  Person,  after  receiving  advice from one or more
investment  banking firms,  to be (a) at a price that is not inadequate  (taking
into account all factors that such members of the Board deem relevant including,
without  limitation,  prices that could reasonably be achieved if the Company or
its assets were sold on an orderly basis designed to realize  maximum value) and
(b) otherwise in the best interests of the Company and its  stockholders,  then,
promptly following the occurrence of such event,  proper provision shall be made
so that each  holder of a Right  (except as provided  below and in Section  7(e)
hereof) shall thereafter have the right to receive, upon exercise thereof at the
then current  Purchase Price in accordance with the terms of this Agreement,  in
lieu of a number  of one  two-hundredths  of a share of  Preferred  Stock,  such
number of  shares  of Common  Stock of the  Company  as shall  equal the  result
obtained by (x) multiplying  the then current  Purchase Price by the then number
of one  two-hundredths  of a share of  Preferred  Stock  for  which a Right  was
exercisable  immediately  prior to the first  occurrence of a Section  11(a)(ii)
Event,  and (y) dividing that product (which,  following such first  occurrence,
shall  thereafter be referred to as the "Purchase  Price" for each Right and for
all purposes of this  Agreement) by fifty  percent  (50%) of the Current  Market
Price (determined pursuant to Section 11(d) hereof) per share of Common Stock on
the date of such  first  occurrence  (such  number of  shares,  the  "Adjustment
Shares").

     (iii) In the event  that the  number of  shares  of Common  Stock  that are
authorized  by the  Company's  Restated  Certificate  of  Incorporation  but not
outstanding  or reserved for issuance for purposes  other than upon  exercise of
the Rights are not  sufficient  to permit the  exercise in full of the Rights in
accordance  with the  foregoing  subparagraph  (ii) of this Section  11(a),  the
Company shall (A) determine the value of the Adjustment Shares issuable upon the
exercise of a Right (the  "Current  Value"),  and (B) with respect to each Right
(subject to Section 7(e) hereof),  make adequate provision to substitute for the
Adjustment  Shares,  upon the exercise of a Right and payment of the  applicable
Purchase  Price,  (1) cash,  (2) a reduction in the Purchase  Price,  (3) Common
Stock or other equity securities of the Company (including,  without limitation,
shares,  or units of shares,  of preferred  stock,  such as the Preferred Stock,
which the Board has deemed to have essentially the same value or economic rights
as shares of Common Stock (such shares of preferred  stock being  referred to as
"Common Stock  Equivalents")),  (4) debt  securities  of the Company,  (5) other
assets or (6) any combination of the foregoing,  having an aggregate value equal
to the Current Value (less the amount of any  reduction in the Purchase  Price),
where  such  aggregate  value has been  determined  by the Board  based upon the
advice of a nationally recognized investment banking firm selected by the Board;
provided, however, that if the Company shall not have made adequate provision to
deliver value pursuant to clause (B) above within thirty (30) days following the
later of (x) the first occurrence of a Section  11(a)(ii) Event and (y) the date
on which the  Company's  right of  redemption  pursuant to Section 23(a) expires
(the later of (x) and (y) being  referred  to herein as the  "Section  11(a)(ii)
Trigger  Date"),  then the  Company  shall be  obligated  to  deliver,  upon the
surrender for exercise of a Right and without  requiring payment of the Purchase
Price,  shares of Common Stock (to the extent available) and then, if necessary,
cash, which shares and/or cash have an aggregate value equal to the Spread.  For
purposes of the preceding  sentence,  the term "Spread" shall mean the excess of
(i) the Current Value over (ii) the Purchase Price.  If the Board  determines in
good faith that it is likely that sufficient  additional  shares of Common Stock
could be authorized for issuance upon exercise in full of the Rights, the thirty
(30) day period set forth above may be extended to the extent necessary, but not
more than ninety (90) days after the Section  11(a)(ii)  Trigger  Date, in order
that the Company may seek  stockholder  approval for the  authorization  of such
additional shares (such thirty (30) day period, as it may be extended, is herein
called the  "Substitution  Period").  To the extent  that  action is to be taken
pursuant to the first and/or third  sentences  of this Section  11(a)(iii),  the
Company (1) shall  provide,  subject to Section  7(e)  hereof,  that such action
shall  apply  uniformly  to all  outstanding  Rights  and  (2) may  suspend  the
exercisability of the Rights until the expiration of the Substitution  Period in
order to seek such  stockholder  approval for such  authorization  of additional
shares and/or to decide the appropriate form of distribution to be made pursuant
to such first sentence and to determine the value  thereof.  In the event of any
such suspension,  the Company shall issue a public announcement stating that the
exercisability of the Rights has been temporarily suspended, as well as a public
announcement at such time as the suspension is no longer in effect. For purposes
of this  Section  11(a)(iii),  the value of each  Adjustment  Share shall be the
current  market  price per share of the Common  Stock on the  Section  11(a)(ii)
Trigger Date and the per share or per unit value of any Common Stock  Equivalent
shall be deemed to equal the current  market price per share of the Common Stock
on such date.

     (b) In case the Company shall fix a record date for the issuance of rights,
options  or  warrants  to all  holders  of  Preferred  Stock  entitling  them to
subscribe for or purchase (for a period expiring within forty-five (45) calendar
days after such record date)  Preferred Stock (or shares having the same rights,
privileges  and  preferences  as the  shares  of  Preferred  Stock  ("Equivalent
Preferred Stock")) or securities  convertible into Preferred Stock or Equivalent
Preferred  Stock  at a price  per  share  of  Preferred  Stock  or per  share of
Equivalent  Preferred  Stock  (or  having a  conversion  price per  share,  if a
security  convertible  into Preferred Stock or Equivalent  Preferred Stock) less
than the Current Market Price (as  determined  pursuant to Section 11(d) hereof)
per share of Preferred  Stock on such record date,  the Purchase  Price to be in
effect after such record date shall be  determined by  multiplying  the Purchase
Price  in  effect  immediately  prior to such  record  date by a fra  tion,  the
numerator of which shall be the number of shares of Preferred Stock  outstanding
on such  record  date,  plus the  number of shares of  Preferred  Stock that the
aggregate offering price of the total number of shares of Preferred Stock and/or
Equivalent  Preferred  Stock so to be  offered  (and/or  the  aggregate  initial
conversion price of the convertible  securities so to be offered) would purchase
at such Current Market Price,  and the  denominator of which shall be the number
of shares of Preferred Stock outstanding on such record date, plus the number of
additional  shares of Preferred  Stock and/or  Equivalent  Preferred Stock to be
offered for  subscription or purchase (or into which the convertible  securities
so to be offered are initially convertible). In case such subscription price may
be paid by delivery of consideration part or all of which may be in a form other
than cash, the value of such consideration  shall be as determined in good faith
by the Board, whose  determination  shall be described in a statement filed with
the Rights Agent and shall be binding on the Rights Agent and the holders of the
Rights.  Shares  of  Preferred  Stock  owned by or held for the  account  of the
Company shall not be deemed outstanding for the purpose of any such computation.
Such adjustment shall be made successively whenever such a record date is fixed,
and in the event that such rights or warrants  are not so issued,  the  Purchase
Price shall be adjusted to be the Purchase Price that would then be in effect if
such record date had not been fixed.

     (c) In case the Company shall fix a record date for a  distribution  to all
holders of Preferred Stock (including any such  distribution  made in connection
with  a  consolidation  or  merger  in  which  the  Company  is  the  continuing
corporation) of evidences of indebtedness,  cash (other than a regular quarterly
cash dividend out of the earnings or retained  earnings of the Company),  assets
(other than a dividend  payable in Preferred  Stock,  but including any dividend
payable in stock other than Preferred Stock) or subscription  rights or warrants
(excluding those referred to in Section 11(b) hereof),  the Purchase Price to be
in effect after such record date shall be determined by multiplying the Purchase
Price  in  effect  immediately  prior to such  record  date by a  fraction,  the
numerator of which shall be the Current Market Price (as determined  pursuant to
Section 11(d) hereof) per share of Preferred Stock on such record date, less the
fair market value (as determined in good faith by the Board, whose determination
shall be described in a statement filed with the Rights Agent) of the portion of
the cash,  assets or evidences of  indebtedness  so to be distributed or of such
subscription rights or warrants applicable to a share of Preferred Stock and the
denominator of which shall be such Current Market Price (as determined  pursuant
to Section 11(d) hereof) per share of Preferred Stock. Such adjustments shall be
made  successively  whenever such a record date is fixed,  and in the event that
such distribution is not so made, the Purchase Price shall be adjusted to be the
Purchase  Price which would have been in effect if such record date had not been
fixed.

     (d)  (i)  For  the  purpose  of  any  computation  hereunder,   other  than
computations  made pursuant to Section  11(a)(iii)  hereof,  the "Current Market
Price" per share of Common  Stock on any date shall be deemed to be the  average
of the daily  closing  prices per share of such Common Stock for the thirty (30)
consecutive  Trading Days (as  hereinafter  defined)  immediately  prior to such
date,  and for  purposes of  computations  made  pursuant to Section  11(a)(iii)
hereof,  the Current Market Price per share of Common Stock on any date shall be
deemed to be the  average of the daily  closing  prices per share of such Common
Stock for the ten (10) consecutive Trading Days immediately following such date;
provided,  however, that in the event that the Current Market Price per share of
the Common Stock is determined during a period following the announcement by the
issuer of such  Common  Stock of (A) a dividend or  distribution  on such Common
Stock  payable in shares of such Common  Stock or  securities  convertible  into
shares of such Common  Stock (other than the  Rights),  or (B) any  subdivision,
combination or  reclassification  of such Common Stock, and the ex-dividend date
for such  dividend or  distribution,  or the record  date for such  subdivision,
combination   or   reclassification   shall  not  have  occurred  prior  to  the
commencement  of the  requisite  thirty (30) Trading Day or ten (10) Trading Day
period,  as set forth above,  then,  and in each such case,  the Current  Market
Price shall be properly adjusted to take into account ex-dividend  trading.  The
closing  price for each day shall be the last sale price,  regular  way,  or, in
case no such sale takes  place on such day,  the  average of the closing bid and
asked  prices,  regular  way,  in  either  case  as  reported  in the  principal
consolidated  transaction  reporting system with respect to securities listed or
admitted to trading on the New York Stock  Exchange  or, if the shares of Common
Stock are not listed or admitted to trading on the New York Stock  Exchange,  as
reported in the principal consolidated transaction reporting system with respect
to securities listed on the principal national  securities exchange on which the
shares of Common  Stock are listed or  admitted  to trading or, if the shares of
Common  Stock are not listed or admitted to trading on any  national  securities
exchange,  the last quoted  price or, if not so quoted,  the average of the high
bid and low asked  prices in the  over-the-counter  market,  as  reported by the
National  Association of Securities  Dealers,  Inc.  Automated  Quotation System
("NASDAQ")  or such other system then in use, or, if on any such date the shares
of Common  Stock are not  quoted by any such  organization,  the  average of the
closing bid and asked prices as furnished by a professional  market maker making
a market in the  Common  Stock  selected  by the  Board.  If on any such date no
market  maker is making a market in the  Common  Stock,  the fair  value of such
shares on such date as determined in good faith by the Board shall be used.  The
term "Trading Day" shall mean a day on which the principal  national  securities
exchange  on which the shares of Common  Stock are listed or admitted to trading
is open for the  transaction  of business  or, if the shares of Common Stock are
not listed or  admitted  to  trading  on any  national  securities  exchange,  a
Business  Day.  If the  Common  Stock is not  publicly  held or not so listed or
traded,  Current  Market  Price per share shall mean the fair value per share as
determined in good faith by the Board, whose determination shall be described in
a  statement  filed  with the  Rights  Agent  and  shall be  conclusive  for all
purposes.

     (ii) For the purpose of any computation hereunder, the Current Market Price
per share of Preferred Stock shall be determined in the same manner as set forth
above for the Common Stock in clause (i) of this  Section  11(d) (other than the
last sentence thereof). If the Current Market Price per share of Preferred Stock
cannot be determined in the manner  provided above or if the Preferred  Stock is
not  publicly  held or listed or traded in a manner  described  in clause (i) of
this Section 11(d),  the Current Market Price per share of Preferred Stock shall
be  conclusively  deemed to be an  amount  equal to 200 (as such  number  may be
appropriately  adjusted for such events as stock  splits,  stock  dividends  and
recapitalizations  with respect to the Common Stock  occurring after the date of
this  Agreement)  multiplied by the Current Market Price per share of the Common
Stock.  If neither the Common Stock nor the Preferred  Stock is publicly held or
so listed or traded, Current Market Price per share of the Preferred Stock shall
mean the fair value per share as  determined  in good faith by the Board,  whose
determination  shall be described in a statement filed with the Rights Agent and
shall be conclusive for all purposes.

     (e) Anything herein to the contrary  notwithstanding,  no adjustment in the
Purchase  Price  shall be  required  unless  such  adjustment  would  require an
increase  or  decrease  of at least  one  percent  (1%) in the  Purchase  Price;
provided,  however,  that any adjustments  which by reason of this Section 11(e)
are not  required to be made shall be carried  forward and taken into account in
any subsequent adjustment.  All calculations under this Section 11 shall be made
to the nearest -------- ------- cent or to the nearest ten-thousandth of a share
of Common Stock or other share or  one-millionth  of a share of Preferred Stock,
as the case may be.  Notwithstanding  the first  sentence of this Section 11(e),
any  adjustment  required  by this  Section  11 shall be made no later  than the
earlier of (i) three (3) years from the date of the  transaction  that  mandates
such adjustment or (ii) the Expiration Date.

     (f) If as a result of an adjustment  made pursuant to Section  11(a)(ii) or
Section 13(a) hereof, the holder of any Right thereafter  exercised shall become
entitled to receive  any shares of capital  stock  other than  Preferred  Stock,
thereafter  the number of such other shares so  receivable  upon exercise of any
Right and the Purchase Price thereof shall be subject to adjustment from time to
time in a  manner  and on terms  as  nearly  equivalent  as  practicable  to the
provisions with respect to the Preferred Stock contained in Sections 11(a), (b),
(c), (e), (g), (h), (i), (j), (k) and (m), and the  provisions of Sections 7, 9,
10, 13 and 14 hereof  with  respect to the  Preferred  Stock shall apply on like
terms to any such other shares.

     (g)  All  Rights  originally  issued  by  the  Company  subsequent  to  any
adjustment  made to the Purchase  Price  hereunder  shall  evidence the right to
purchase,  at the adjusted Purchase Price, the number of one two-hundredths of a
share of Preferred Stock  purchasable  from time to time hereunder upon exercise
of the Rights, all subject to further adjustment as provided herein.

     (h) Unless the Company  shall have  exercised  its  election as provided in
Section  11(i),  upon each  adjustment of the Purchase  Price as a result of the
calculations made in Sections 11(b) and (c), each Right outstanding  immediately
prior to the making of such adjustment  shall  thereafter  evidence the right to
purchase, at the adjusted Purchase Price, that number of one two-hundredths of a
share of Preferred Stock (calculated to the nearest  one-millionth)  obtained by
(i)  multiplying  (x) the number of one  two-hundredths  of a share covered by a
Right immediately prior to this adjustment,  by (y) the Purchase Price in effect
immediately  prior to such adjustment of the Purchase  Price,  and (ii) dividing
the product so obtained by the Purchase Price in effect  immediately  after such
adjustment of the Purchase Price.

     (i) The  Company  may elect on or after the date of any  adjustment  of the
Purchase Price to adjust the number of Rights,  in lieu of any adjustment in the
number of one  two-hundredths of a share of Preferred Stock purchasable upon the
exercise of a Right. Each of the Rights  outstanding after the adjustment in the
number of Rights shall be exercisable for the number of one  two-hundredths of a
share of Preferred Stock for which a Right was exercisable  immediately prior to
such  adjustment.  Each Right  held of record  prior to such  adjustment  of the
number of Rights shall become that number of Rights  (calculated  to the nearest
one   ten-thousandth)   obtained  by  dividing  the  Purchase  Price  in  effect
immediately  prior to adjustment of the Purchase  Price by the Purchase Price in
effect  immediately  after  adjustment of the Purchase Price.  The Company shall
make a public  announcement  of its  election  to adjust  the  number of Rights,
indicating  the record date for the  adjustment,  and, if known at the time, the
amount of the  adjustment to be made.  This record date may be the date on which
the  Purchase  Price is  adjusted  or any day  thereafter,  but,  if the  Rights
Certificates  have been  issued,  shall be at least ten (10) days later than the
date of the public  announcement.  If Rights Certificates have been issued, upon
each  adjustment  of the number of Rights  pursuant to this Section  11(i),  the
Company shall, as promptly as practicable, cause to be distributed to holders of
record  of  Rights   Certificates  on  such  record  date  Rights   Certificates
evidencing,  subject to Section 14 hereof,  the additional  Rights to which such
holders shall be entitled as a result of such  adjustment,  or, at the option of
the  Company,  shall  cause to be  distributed  to such  holders  of  record  in
substitution  and replacement for the Rights  Certificates  held by such holders
prior to the date of adjustment,  and upon surrender thereof, if required by the
Company, new Rights Certificates evidencing all the Rights to which such holders
shall  be  entitled  after  such  adjustment.   Rights  Certificates  so  to  be
distributed  shall be issued,  executed and countersigned in the manner provided
for herein (and may bear,  at the option of the Company,  the adjusted  Purchase
Price) and shall be  registered  in the names of the holders of record of Rights
Certificates on the record date specified in the public announcement.

     (j)  Irrespective  of any adjustment or change in the Purchase Price or the
number of one  two-hundredths  of a share of Preferred  Stock  issuable upon the
exercise of the  Rights,  the Rights  Certificates  theretofore  and  thereafter
issued may continue to express the  Purchase  Price per one  two-hundredth  of a
share and the number of one two-hundredths of a share that were expressed in the
initial Rights Certificates issued hereunder.

     (k) Before  taking any action that would cause an  adjustment  reducing the
Purchase  Price  below  the then  stated  value,  if any,  of the  number of one
two-hundredths  of a share of  Preferred  Stock  issuable  upon  exercise of the
Rights,  the Company shall take any corporate action that may, in the opinion of
its  counsel,  be  necessary  in order that the  Company may validly and legally
issue fully paid and nonassessable  such number of one two-hundredths of a share
of Preferred Stock at such adjusted Purchase Price.

     (l) In any case in which this Section 11 shall  require that an  adjustment
in the  Purchase  Price be made  effective  as of a record  date for a specified
event,  the Company may elect to defer  until the  occurrence  of such event the
issuance  to the holder of any Right  exercised  after such  record  date of the
number of one  two-hundredths  of a share of Preferred  Stock and other  capital
stock or securities of the Company, if any, issuable upon such exercise over and
above the number of one  two-hundredths  of a share of Preferred Stock and other
capital stock or securities of the Company,  if any, issuable upon such exercise
on the basis of the Purchase Price in effect prior to such adjustment; provided,
however,  that the  Company  shall  deliver  to such  holder a due bill or other
appropriate instrument evidencing such holder's right to receive such additional
shares  (fractional or otherwise) or securities upon the occurrence of the event
requiring such adjustment.

     (m)  Anything  in this  Section  11 to the  contrary  notwithstanding,  the
Company  shall be entitled to make such  reductions  in the Purchase  Price,  in
addition to those adjustments  expressly  required by this Section 11, as and to
the extent that in their good faith  judgment  the Board shall  determine  to be
advisable in order that any (i)  consolidation  or  subdivision of the Preferred
Stock,  (ii) issuance  wholly for cash of any shares of Preferred  Stock at less
than the  Current  Market  Price,  (iii)  issuance  wholly for cash of shares of
Preferred  Stock or  securities  which by their  terms are  convertible  into or
exchangeable for shares of Preferred Stock, (iv) stock dividends or (v) issuance
of rights, options or warrants referred to in this Section 11, hereafter made by
the  Company  to  holders of its  Preferred  Stock  shall not be taxable to such
stockholders.

     (n) The Company  covenants  and agrees that it shall not, at any time after
the  Distribution  Date,  (i)  consolidate  with any other Person  (other than a
Subsidiary  of the Company in a  transaction  that  complies  with Section 11(o)
hereof),  (ii) merge with or into any other Person  (other than a Subsidiary  of
the Company in a transaction which complies with Section 11(o) hereof), or (iii)
sell or  transfer  (or  permit  any  Subsidiary  to sell  or  transfer),  in one
transaction,  or a series  of  related  transactions,  assets or  earning  power
aggregating  more than fifty percent (50%) of the assets or earning power of the
Company and its  Subsidiaries  (taken as a whole) to any other Person or Persons
(other  than  the  Company  and/or  any of  its  Subsidiaries  in  one  or  more
transactions  each of which complies with Section 11(o)  hereof),  if (x) at the
time of or immediately  after such  consolidation,  merger or sale there are any
rights, warrants or other instruments or securities outstanding or agreements in
effect which would  substantially  diminish or otherwise  eliminate the benefits
intended to be afforded  by the Rights or (y) prior to,  simultaneously  with or
immediately  after such  consolidation,  merger or sale, the stockholders of the
Person who constitutes,  or would constitute, the "Principal Party" for purposes
of Section 13(a) hereof shall have received a distribution of Rights  previously
owned by such Person or any of its Affiliates and Associates.

     (o) The Company covenants and agrees that, after the Distribution  Date, it
will not,  except as  permitted  by Section  23 or  Section 26 hereof,  take (or
permit any Subsidiary to take) any action if at the time such action is taken it
is  reasonably  foreseeable  that such action  will  diminish  substantially  or
otherwise eliminate the benefits intended to be afforded by the Rights.

     (p)  Anything in this  Agreement to the  contrary  notwithstanding,  in the
event that the Company shall at any time after the Rights  Dividend  Declaration
Date  and  prior  to  the  Distribution  Date  (i)  declare  a  dividend  on the
outstanding  shares of Common  Stock  payable  in shares of Common  Stock,  (ii)
subdivide  the  outstanding   shares  of  Common  Stock  or  (iii)  combine  the
outstanding  shares of Common Stock into a smaller number of shares,  the number
of Rights associated with each share of Common Stock then outstanding, or issued
or  delivered   thereafter  but  prior  to  the  Distribution   Date,  shall  be
proportionately adjusted so that the number of Rights thereafter associated with
each  share of Common  Stock  following  any such event  shall  equal the result
obtained  by  multiplying  the  number of Rights  associated  with each share of
Common Stock  immediately  prior to such event by a fraction the numerator which
shall be the total  number of shares  of Common  Stock  outstanding  immediately
prior to the  occurrence of the event and the  denominator of which shall be the
total number of shares of Common Stock  outstanding  immediately  following  the
occurrence of such event.

12.  Certificate  of Adjusted  Purchase  Price or Number of Shares.  Whenever an
adjustment is made as provided in Section 11 and Section 13 hereof,  the Company
shall (a) promptly  prepare a certificate  setting forth such  adjustment  and a
brief statement of the facts accounting for such  adjustment,  (b) promptly file
with the Rights Agent,  and with each transfer agent for the Preferred Stock and
the Common Stock, a copy of such certificate and (c) if a Distribution  Date has
occurred, mail a brief summary thereof to each holder of a Rights Certificate in
accordance with Section 27 hereof.  The Rights Agent shall be fully protected in
relying on any such certificate and on any adjustment therein contained.

13. Consolidation, Merger or Sale or Transfer of Assets or Earning Power.

     (a) In the event that,  following the Stock Acquisition  Date,  directly or
indirectly,  (x) the Company shall consolidate with, or merge with and into, any
other Person  (other than a  Subsidiary  of the Company in a  transaction  which
complies with Section 11(o) hereof), and the Company shall not be the continuing
or surviving  corporation of such consolidation or merger, (y) any Person (other
than a Subsidiary  of the Company in a transaction  which  complies with Section
11(o) hereof) shall  consolidate  with, or merge with or into, the Company,  and
the  Company  shall  be  the   continuing  or  surviving   corporation  of  such
consolidation  or merger and, in connection with such  consolidation  or merger,
all or part of the  outstanding  shares of Common Stock shall be changed into or
exchanged for stock or other securities of any other Person or cash or any other
property, or (z) the Company shall sell or otherwise transfer (or one or more of
its  Subsidiaries  shall sell or  otherwise  transfer) in one  transaction  or a
series of related  transactions,  assets or earning power  aggregating more than
fifty  percent  (50%) of the  assets or  earning  power of the  Company  and its
Subsidiaries (taken as a whole) to any Person or Persons (other than the Company
or any  Subsidiary  of the  Company  in one or more  transactions  each of which
complies with Section 11(o) hereof),  then, and in each such case (except as may
be  contemplated  by Section 13(d) hereof),  proper  provision  shall be made so
that:  (i) each holder of a Right,  except as provided in Section  7(e)  hereof,
shall  thereafter  have the right to receive,  upon the exercise  thereof at the
then current Purchase Price in accordance with the terms of this Agreement, such
number of validly authorized and issued,  fully paid,  non-assessable and freely
tradeable  shares  of  Common  Stock of the  Principal  Party  (as such  term is
hereinafter defined),  not subject to any liens,  encumbrances,  rights of first
refusal or other adverse claims, as shall be equal to the result obtained by (1)
multiplying the then current Purchase Price by the number of one  two-hundredths
of a share of Preferred Stock for which a Right is exercisable immediately prior
to the first occurrence of a Section 13 Event (or, if a Section  11(a)(ii) Event
has occurred  prior to the first  occurrence of a Section 13 Event,  multiplying
the  number  of such  one  two-hundredths  of a  share  for  which  a Right  was
exercisable  immediately  prior to the first  occurrence of a Section  11(a)(ii)
Event  by  the  Purchase  Price  in  effect  immediately  prior  to  such  first
occurrence), and dividing that product (which, following the first occurrence of
a Section 13 Event,  shall be referred to as the "Purchase Price" for each Right
and for all  purposes  of this  Agreement)  by (2)  fifty  percent  (50%) of the
Current Market Price (determined  pursuant to Section 11(d)(i) hereof) per share
of the Common Stock of such Principal  Party on the date of consummation of such
Section 13 Event;  (ii) such Principal Party shall thereafter be liable for, and
shall assume, by virtue of such Section 13 Event, all the obligations and duties
of the  Company  pursuant  to this  Agreement;  (iii) the term  "Company"  shall
thereafter be deemed to refer to such  Principal  Party,  it being  specifically
intended  that the  provisions  of  Section 11 hereof  shall  apply only to such
Principal Party following the first occurrence of a Section 13 Event;  (iv) such
Principal  Party  shall  take such steps  (including,  but not  limited  to, the
reservation of a sufficient  number of shares of its Common Stock) in connection
with the consummation of any such transaction as may be necessary to assure that
the provisions  hereof shall  thereafter be applicable,  as nearly as reasonably
may be, in relation to its shares of Common Stock  thereafter  deliverable  upon
the exercise of the Rights;  and (v) the provisions of Section  11(a)(ii) hereof
shall be of no effect following the first occurrence of any Section 13 Event.

     (b) "Principal Party" shall mean:

     (i) in the case of any  transaction  described  in clause (x) or (y) of the
first sentence of Section 13(a), the Person that is the issuer of any securities
into which shares of Common Stock of the Company are converted in such merger or
consolidation,  and if no securities are so issued, the Person that is the other
party to such merger or consolidation; and

     (ii) in the case of any  transaction  described  in clause (z) of the first
sentence of Section 13(a),  the Person that is the party  receiving the greatest
portion of the assets or earning power transferred  pursuant to such transaction
or transactions;

provided, however, that in any such case, (1) if the Common Stock of such Person
is not at such time and has not been continuously over the preceding twelve (12)
month period registered under Section 12 of the Exchange Act, and such Person is
a direct or indirect  Subsidiary of another  Person the Common Stock of which is
and has been so registered,  "Principal Party" shall refer to such other Person;
and (2) in case such Person is a  Subsidiary,  directly or  indirectly,  of more
than one Person,  the Common Stocks of two or more of which are and have been so
registered,  "Principal  Party"  shall refer to whichever of such Persons is the
issuer of the Common Stock having the greatest aggregate market value.

     (c) The Company shall not consummate any such  consolidation,  merger, sale
or  transfer  unless  the  Principal  Party  shall have a  sufficient  number of
authorized shares of its Common Stock which have not been issued or reserved for
issuance to permit the  exercise in full of the Rights in  accordance  with this
Section 13 and unless prior thereto the Company and such  Principal  Party shall
have  executed  and  delivered  to the  Rights  Agent a  supplemental  agreement
providing for the terms set forth in  paragraphs  (a) and (b) of this Section 13
and  further  providing  that,  as soon as  practicable  after  the  date of any
consolidation,  merger  or sale of assets  mentioned  in  paragraph  (a) of this
Section 13, the Principal Party will:

     (i) prepare and file a registration  statement  under the Act, with respect
to the Rights and the securities  purchasable  upon exercise of the Rights on an
appropriate  form,  and will use its best  efforts  to cause  such  registration
statement to (A) become  effective as soon as practicable  after such filing and
(B) remain effective (with a prospectus at all times meeting the requirements of
the Act) until the Expiration Date; and

     (ii) will deliver to holders of the Rights historical  financial statements
for the Principal Party and each of its Affiliates  which comply in all respects
with the requirements for registration on Form 10 under the Exchange Act.

     The  provisions  of this  Section 13 shall  similarly  apply to  successive
mergers  or  consolidations  or sales or other  transfers.  In the event  that a
Section  13 Event  shall  occur at any time  after the  occurrence  of a Section
11(a)(ii)  Event,  the Rights which have not  theretofore  been exercised  shall
thereafter become exercisable in the manner described in Section 13(a).

     (d) Notwithstanding anything in this Agreement to the contrary,  Section 13
shall not be applicable to a transaction  described in subparagraphs (x) and (y)
of Section 13(a) if (i) such transaction is consummated with a Person or Persons
who acquired shares of Common Stock pursuant to a tender offer or exchange offer
for all outstanding shares of Common Stock which complies with the provisions of
Section  11(a)(ii)  hereof (or a wholly owned  subsidiary  of any such Person or
Persons),  (ii) the price per share of Common Stock offered in such  transaction
is not less than the price per share of  Common  Stock  paid to all  holders  of
shares of Common Stock whose shares were purchased pursuant to such tender offer
or  exchange  offer and (iii) the form of  consideration  being  offered  to the
remaining  holders of shares of Common Stock pursuant to such transaction is the
same as the form of consideration paid pursuant to such tender offer or exchange
offer.  Upon  consummation of any such transaction  contemplated by this Section
13(d), all Rights hereunder shall expire.

14. Fractional Rights and Fractional Shares.

     (a) The Company shall not be required to issue fractions of Rights,  except
prior to the  Distribution  Date as  provided  in Section  11(p)  hereof,  or to
distribute Rights Certificates which evidence fractional Rights. In lieu of such
fractional  Rights,  there shall be paid to the registered holders of the Rights
Certificates  with regard to which such  fractional  Rights  would  otherwise be
issuable,  an amount in cash equal to the same  fraction of the  current  market
value of a whole Right.  For purposes of this Section 14(a),  the current market
value of a whole Right shall be the closing  price of the Rights for the Trading
Day  immediately  prior to the date on which such  fractional  Rights would have
been  otherwise  issuable.  The closing price of the Rights for any day shall be
the last sale price,  regular  way, or, in case no such sale takes place on such
day,  the average of the closing bid and asked  prices,  regular  way, in either
case as reported in the principal consolidated transaction reporting system with
respect  to  securities  listed or  admitted  to  trading  on the New York Stock
Exchange or, if the Rights are not listed or admitted to trading on the New York
Stock Exchange, as reported in the principal consolidated  transaction reporting
system with respect to securities  listed on the principal  national  securities
exchange on which the Rights are listed or admitted to trading, or if the Rights
are not listed or admitted to trading on any national securities  exchange,  the
last  quoted  price or, if not so  quoted,  the  average of the high bid and low
asked prices in the over-the-counter market, as reported by NASDAQ or such other
system then in use or, if on any such date the Rights are not quoted by any such
organization,  the average of the closing bid and asked prices as furnished by a
professional  market maker making a market in the Rights  selected by the Board.
If on any such date no such  market  maker is making a market in the  Rights the
fair value of the Rights on such date as  determined  in good faith by the Board
shall be used.

     (b) The  Company  shall not be  required  to issue  fractions  of shares of
Preferred  Stock  (other  than  fractions  that are  integral  multiples  of one
two-hundredth  of a share of Preferred  Stock) upon exercise of the Rights or to
distribute  certificates  which evidence  fractional  shares of Preferred  Stock
(other than  fractions  that are integral  multiples of one  two-hundredth  of a
share of Preferred  Stock). In lieu of fractional shares of Preferred Stock that
are not integral  multiples of one  two-hundredth of a share of Preferred Stock,
the Company may pay to the registered holders of Rights Certificates at the time
such Rights are exercised as herein provided an amount in cash equal to the same
fraction  of the  current  market  value  of one  two-hundredth  of a  share  of
Preferred Stock. For purposes of this Section 14(b), the current market value of
one  two-hundredth  of a share of Preferred Stock shall be one  two-hundredth of
the  closing  price of a share of  Preferred  Stock (as  determined  pursuant to
Section  11(d)(ii)  hereof) for the Trading Day immediately prior to the date of
such exercise.

     (c) Following the occurrence of a Triggering  Event,  the Company shall not
be required to issue  fractions of shares of Common  Stock upon  exercise of the
Rights or to distribute  certificates which evidence fractional shares of Common
Stock. In lieu of fractional  shares of Common Stock, the Company may pay to the
registered holders of Rights  Certificates at the time such Rights are exercised
as herein  provided an amount in cash equal to the same  fraction of the current
market  value of one (1) share of Common  Stock.  For  purposes of this  Section
14(c),  the  current  market  value of one  share of Common  Stock  shall be the
closing  price of one share of Common Stock (as  determined  pursuant to Section
11(d)(i)  hereof)  for the  Trading  Day  immediately  prior to the date of such
exercise.

     (d) The holder of a Right by the acceptance of the Rights  expressly waives
his right to  receive  any  fractional  Rights  or any  fractional  shares  upon
exercise of a Right, except as permitted by this Section 14.

15.  Rights of Action.  All rights of action in  respect of this  Agreement  are
vested in the respective  registered  holders of the Rights  Certificates  (and,
prior to the Distribution Date, the registered holders of the Common Stock); and
any registered  holder of any Rights  Certificate (or, prior to the Distribution
Date,  of the Common  Stock),  without the consent of the Rights Agent or of the
holder of any other Rights  Certificate (or, prior to the Distribution  Date, of
the Common Stock), may, in his own behalf and for his own benefit,  enforce, and
may institute and maintain any suit, action or proceeding against the Company to
enforce,  or  otherwise  act in  respect  of, his right to  exercise  the Rights
evidenced  by such  Rights  Certificate  in the manner  provided  in such Rights
Certificate  and in  this  Agreement.  Without  limiting  the  foregoing  or any
remedies  available to the holders of Rights,  it is  specifically  acknowledged
that the  holders  of Rights  would not have an  adequate  remedy at law for any
breach of this  Agreement and shall be entitled to specific  performance  of the
obligations  hereunder  and  injunctive  relief  against  actual  or  threatened
violations of the obligations hereunder of any Person subject to this Agreement.

16.  Agreement of Rights Holders.  Every holder of a Right by accepting the same
consents  and agrees with the Company and the Rights  Agent and with every other
holder of a Right that: ----------------------------

     (a) prior to the Distribution Date, the Rights will be transferable only in
connection with the transfer of Common Stock;

     (b) after the Distribution  Date, the Rights  Certificates are transferable
only on the registry  books of the Rights Agent if  surrendered at the principal
office or  offices  of the  Rights  Agent  designated  for such  purposes,  duly
endorsed  or  accompanied  by a  proper  instrument  of  transfer  and  with the
appropriate forms and certificates fully executed;

     (c) subject to Section 6(a) and Section  7(f)  hereof,  the Company and the
Rights  Agent may deem and treat the person in whose  name a Rights  Certificate
(or, prior to the Distribution Date, the associated Common Stock certificate) is
registered  as the absolute  owner thereof and of the Rights  evidenced  thereby
(notwithstanding   any   notations   of  ownership  or  writing  on  the  Rights
Certificates  or the associated  Common Stock  certificate  made by anyone other
than the Company or the Rights Agent) for all purposes  whatsoever,  and neither
the Company nor the Rights  Agent,  subject to the last sentence of Section 7(e)
hereof, shall be required to be affected by any notice to the contrary; and

     (d) notwithstanding anything in this Agreement to the contrary, neither the
Company nor the Rights  Agent shall have any  liability to any holder of a Right
or other Person as a result of its  inability to perform any of its  obligations
under this  Agreement by reason of any  preliminary  or permanent  injunction or
other order, decree or ruling issued by a court of competent  jurisdiction or by
a  governmental,  regulatory  or  administrative  agency or  commission,  or any
statute,  rule,  regulation  or executive  order  promulgated  or enacted by any
governmental authority, prohibiting or otherwise restraining performance of such
obligation; provided, however, the Company must use its best efforts to have any
such order, decree or ruling lifted or otherwise overturned as soon as possible.

17. Rights Certificate  Holder Not Deemed a Stockholder.  No holder, as such, of
any Rights Certificate shall be entitled to vote, receive dividends or be deemed
for any  purpose  the holder of the number of one  two-hundredths  of a share of
Preferred  Stock or any other  securities of the Company that may at any time be
issuable on the exercise of the Rights represented  thereby,  nor shall anything
contained  herein or in any Rights  Certificate  be construed to confer upon the
holder of any Rights Certificate, as such, any of the rights of a stockholder of
the  Company  or any right to vote for the  election  of  directors  or upon any
matter submitted to stockholders at any meeting thereof,  or to give or withhold
consent to any  corporate  action,  or to receive  notice of  meetings  or other
actions affecting  stockholders (except as provided in Section 25 hereof), or to
receive  dividends or  subscription  rights,  or  otherwise,  until the Right or
Rights  evidenced  by such  Rights  Certificate  shall  have been  exercised  in
accordance with the provisions hereof.

18. Concerning the Rights Agent.

     (a) The Company agrees to pay to the Rights Agent  reasonable  compensation
for all services  rendered by it hereunder  and, from time to time, on demand of
the Rights Agent, its reasonable expenses and counsel fees and disbursements and
other  disbursements  incurred  in the  administration  and  execution  of  this
Agreement and the exercise and performance of its duties hereunder.  The Company
also agrees to indemnify the Rights Agent for, and to hold it harmless  against,
any loss,  liability,  or expense,  incurred  without  negligence,  bad faith or
willful misconduct on the part of the Rights Agent, for anything done or omitted
by the Rights Agent in connection with the acceptance and administration of this
Agreement,  including  the costs and expenses of defending  against any claim of
liability in the premises.

     (b) The Rights Agent shall be protected and shall incur no liability for or
in respect of any action taken, suffered or omitted by it in connection with its
administration  of this  Agreement in reliance  upon any Rights  Certificate  or
certificate for Common Stock or for other securities of the Company,  instrument
of assignment or transfer, power of attorney,  endorsement,  affidavit,  letter,
notice, direction, consent,  certificate,  statement, or other paper or document
believed by it to be genuine and to be signed,  executed and,  where  necessary,
verified or acknowledged, by the proper Person or Persons.

19. Merger or Consolidation or Change of Name of Rights Agent.

     (a) Any  corporation  into which the Rights Agent or any  successor  Rights
Agent may be merged or with  which it may be  consolidated,  or any  corporation
resulting  from any merger or  consolidation  to which the  Rights  Agent or any
successor  Rights Agent shall be a party, or any  corporation  succeeding to the
corporate trust or stock transfer  business of the Rights Agent or any successor
Rights Agent,  shall be the  successor to the Rights Agent under this  Agreement
without the  execution  or filing of any paper or any further act on the part of
any of the parties hereto;  provided,  however,  that such corporation  would be
eligible for  appointment  as a successor  Rights Agent under the  provisions of
Section 21 hereof. In case at the time such successor Rights Agent shall succeed
to the agency created by this Agreement,  any of the Rights  Certificates  shall
have been  countersigned but not delivered,  any such successor Rights Agent may
adopt the countersignature of a predecessor Rights Agent and deliver such Rights
Certificates  so  countersigned;  and in  case at that  time  any of the  Rights
Certificates shall not have been  countersigned,  any successor Rights Agent may
countersign such Rights Certificates either in the name of the predecessor or in
the name of the  successor  Rights  Agent;  and in all such  cases  such  Rights
Certificates  shall have the full force provided in the Rights  Certificates and
in this Agreement.

     (b) In case at any time the name of the Rights  Agent  shall be changed and
at such time any of the Rights  Certificates  shall have been  countersigned but
not delivered,  the Rights Agent may adopt the countersignature  under its prior
name and deliver Rights Certificates so countersigned;  and in case at that time
any of the Rights  Certificates  shall not have been  countersigned,  the Rights
Agent may countersign  such Rights  Certificates  either in its prior name or in
its changed name; and in all such cases such Rights  Certificates shall have the
full force provided in the Rights Certificates and in this Agreement.

20.  Duties  of Rights  Agent.  The  Rights  Agent  undertakes  the  duties  and
obligations  imposed by this Agreement upon the following  terms and conditions,
by all of which the  Company and the  holders of Rights  Certificates,  by their
acceptance thereof, shall be bound: ----------------------

     (a) The  Rights  Agent may  consult  with legal  counsel  (who may be legal
counsel  for the  Company),  and the opinion of such  counsel  shall be full and
complete authorization and protection to the Rights Agent as to any action taken
or omitted by it in good faith and in accordance with such opinion.

     (b)  Whenever in the  performance  of its duties under this  Agreement  the
Rights  Agent  shall  deem it  necessary  or  desirable  that any fact or matter
(including,  without  limitation,  the identity of any Acquiring  Person and the
determination  of Current  Market Price) be proved or established by the Company
prior to taking or suffering any action  hereunder,  such fact or matter (unless
other  evidence in respect  thereof be herein  specifically  prescribed)  may be
deemed to be conclusively  proved and established by a certificate signed by the
Chairman of the Board,  the President,  any Vice President,  the Treasurer,  any
Assistant Treasurer, the Secretary or any Assistant Secretary of the Company and
delivered to the Rights Agent; and such certificate shall be full  authorization
to the Rights  Agent for any action  taken or suffered in good faith by it under
the provisions of this Agreement in reliance upon such certificate.

     (c) The Rights Agent shall be liable hereunder only for its own negligence,
bad faith or willful misconduct.

     (d) The  Rights  Agent  shall not be liable  for or by reason of any of the
statements  of fact or recitals  contained  in this  Agreement  or in the Rights
Certificates   or  be   required   to  verify   the  same   (except  as  to  its
countersignature  on such  Rights  Certificates),  but all such  statements  and
recitals are and shall be deemed to have been made by the Company only.


     (e) The Rights  Agent shall not be under any  responsibility  in respect of
the validity of this Agreement or the execution and delivery  hereof (except the
due  execution  hereof by the Rights  Agent) or in respect  of the  validity  or
execution of any Rights Certificate (except its countersignature  thereof);  nor
shall it be  responsible  for any  breach  by the  Company  of any  covenant  or
condition contained in this Agreement or in any Rights Certificate; nor shall it
be responsible for any adjustment required under the provisions of Section 11 or
Section 13 hereof or  responsible  for the manner,  method or amount of any such
adjustment or the  ascertaining of the existence of facts that would require any
such  adjustment  (except with  respect to the  exercise of Rights  evidenced by
Rights Certificates after actual notice of any such adjustment); nor shall it by
any act  hereunder  be deemed to make any  representation  or warranty as to the
authorization or reservation of any shares of Common Stock or Preferred Stock to
be issued pursuant to this Agreement or any Rights  Certificate or as to whether
any shares of Common Stock or Preferred Stock will,  when so issued,  be validly
authorized and issued, fully paid and nonassessable.

     (f) The  Company  agrees that it will  perform,  execute,  acknowledge  and
deliver or cause to be performed, executed,  acknowledged and delivered all such
further and other acts, instruments and assurances as may reasonably be required
by the Rights Agent for the carrying  out or  performing  by the Rights Agent of
the provisions of this Agreement.

     (g)  The  Rights  Agent  is  hereby   authorized  and  directed  to  accept
instructions  with respect to the  performance of its duties  hereunder from the
Chairman of the Board,  the President,  any Vice President,  the Secretary,  any
Assistant  Secretary,  the Treasurer or any Assistant  Treasurer of the Company,
and to apply to such officers for advice or  instructions in connection with its
duties,  and it shall not be liable for any action taken or suffered to be taken
by it in good faith in accordance with instructions of any such officer.

     (h) The Rights Agent and any stockholder,  director, officer or employee of
the Rights Agent may buy, sell or deal in any of the Rights or other  securities
of the Company or become pecuniarily  interested in any transaction in which the
Company  may be  interested,  or  contract  with or lend money to the Company or
otherwise  act as fully and freely as though it were not Rights Agent under this
Agreement.  Nothing  herein  shall  preclude the Rights Agent from acting in any
other capacity for the Company or for any other legal entity.

     (i) The Rights  Agent may execute and  exercise any of the rights or powers
hereby vested in it or perform any duty hereunder either itself or by or through
its  attorneys  or  agents,  and the Rights  Agent  shall not be  answerable  or
accountable for any act, default, neglect or misconduct of any such attorneys or
agents or for any loss to the  Company  resulting  from any such  act,  default,
neglect or misconduct;  provided,  however, reasonable care was exercised in the
selection -------- ------- and continued employment thereof.

     (j) No provision of this Agreement shall require the Rights Agent to expend
or risk  its own  funds  or  otherwise  incur  any  financial  liability  in the
performance  of any of its duties  hereunder or in the exercise of its rights if
there shall be reasonable  grounds for believing that repayment of such funds or
adequate  indemnification  against  such  risk or  liability  is not  reasonably
assured to it.

     (k) If, with respect to any Rights  Certificate  surrendered  to the Rights
Agent  for  exercise  or  transfer,  the  certificate  attached  to the  form of
assignment  or form of election to purchase,  as the case may be, has either not
been  completed  or  indicates  an  affirmative  response  to  clause 1 and/or 2
thereof, the Rights Agent shall not take any further action with respect to such
requested exercise or transfer without first consulting with the Company.

21. Change of Rights Agent.  The Rights Agent or any successor  Rights Agent may
resign and be discharged  from its duties under this  Agreement upon thirty (30)
days' notice in writing mailed to the Company, and to each transfer agent of the
Common Stock and Preferred  Stock,  by registered or certified  mail, and to the
holders of the Rights  Certificates by first-class  mail. The Company may remove
the Rights Agent or any successor  Rights Agent upon thirty (30) days' notice in
writing,  mailed to the Rights Agent or successor  Rights Agent, as the case may
be, and to each  transfer  agent of the Common  Stock and  Preferred  Stock,  by
registered or certified  mail, and to the holders of the Rights  Certificates by
first-class  mail.  If the  Rights  Agent  shall  resign or be  removed or shall
otherwise become  incapable of acting,  the Company shall appoint a successor to
the Rights Agent.  If the Company shall fail to make such  appointment  within a
period of thirty (30) days after  giving  notice of such removal or after it has
been notified in writing of such  resignation  or incapacity by the resigning or
incapacitated  Rights Agent or by the holder of a Rights Certificate (who shall,
with such notice,  submit his Rights Certificate for inspection by the Company),
then any registered  holder of any Rights  Certificate may apply to any court of
competent  jurisdiction for the appointment of a new Rights Agent. Any successor
Rights Agent,  whether appointed by the Company or by such a court, shall be (a)
a legal  business  entity  organized  and doing  business  under the laws of the
United States or of any State  thereof,  in good  standing,  which is authorized
under such laws to  exercise  corporate  trust or stock  transfer  powers and is
subject to supervision  or  examination by federal or state  authority and which
has at the time of its  appointment  as  Rights  Agent a  combined  capital  and
surplus of at least  $25,000,000 or (b) an affiliate of a legal business  entity
described in clause (a) of this  sentence.  After ap  pointment,  the  successor
Rights  Agent  shall  be  vested  with  the  same  powers,  rights,  duties  and
responsibilities  as if it had been  originally  named as Rights  Agent  without
further act or deed; but the predecessor Rights Agent shall deliver and transfer
to the successor Rights Agent any property at the time held by it hereunder, and
execute and deliver any further assurance, conveyance, act or deed necessary for
the purpose.  Not later than the  effective  date of any such  appointment,  the
Company shall file notice thereof in writing with the  predecessor  Rights Agent
and each transfer agent of the Common Stock and the Preferred  Stock, and mail a
notice thereof in writing to the registered holders of the Rights  Certificates.
Failure to give any notice  provided  for in this  Section 21,  however,  or any
defect therein,  shall not affect the legality or validity of the resignation or
removal of the Rights Agent or the appointment of the successor Rights Agent, as
the case may be.

22. Issuance of New Rights  Certificates.  Notwithstanding any of the provisions
of this  Agreement  or of the Rights to the  contrary,  the Company  may, at its
option,  issue new Rights Certificates  evidencing Rights in such form as may be
approved by the Board to reflect any  adjustment or change in the Purchase Price
and the  number  or kind or class of  shares  or other  securities  or  property
purchasable under the Rights Certificates made in accordance with the provisions
of this  Agreement.  In  addition,  in  connection  with the issuance or sale of
shares  of  Common  Stock  following  the  Distribution  Date  and  prior to the
redemption or expiration of the Rights,  the Company (a) shall,  with respect to
shares of  Common  Stock so issued or sold  pursuant  to the  exercise  of stock
options or under any employee plan or arrangement,  granted or awarded as of the
Distribution  Date, or upon the  exercise,  conversion or exchange of securities
hereinafter  issued by the  Company,  and (b) may, in any other case,  if deemed
necessary or appropriate by the Board,  issue Rights  Certificates  representing
the  appropriate  number of Rights in  connection  with such  issuance  or sale;
provided,  however,  that (i) no such Rights Certificate shall be issued if, and
to the extent that,  the Company  shall be advised by counsel that such issuance
would create a  significant  risk of material  adverse tax  consequences  to the
Company or the Person to whom such Rights  Certificate would be issued, and (ii)
no  such  Rights  Certificate  shall  be  issued  if,  and to the  extent  that,
appropriate  adjustment  shall  otherwise have been made in lieu of the issuance
thereof.

23. Redemption and Termination.

     (a) The Board may, at its  option,  at any time prior to the earlier of (i)
the close of business on the tenth day following the Stock Acquisition Date (or,
if the Stock  Acquisition Date shall have occurred prior to the Record Date, the
close of business on the tenth day following the Record Date), or (ii) the Final
Expiration Date, redeem all but not less than all the then outstanding Rights at
a  redemption  price of $.01 per  Right,  as such  amount  may be  appropriately
adjusted  to reflect any stock  split,  stock  dividend  or similar  transaction
occurring  after  the date  hereof  (such  redemption  price  being  hereinafter
referred to as the "Redemption  Price").  Notwithstanding  anything contained in
this Agreement to the contrary,  the Rights shall not be  exercisable  after the
first  occurrence of a Section  11(a)(ii) Event until such time as the Company's
right of redemption  hereunder has expired.  The Company may, at its option, pay
the  Redemption  Price in cash,  shares of Common  Stock  (based on the  Current
Market Price, as defined in Section 11(d)(i) hereof,  of the Common Stock at the
time of redemption) or any other form of consideration deemed appropriate by the
Board.

     (b) Immediately upon the action of the Board ordering the redemption of the
Rights,  evidence  of which  shall have been  filed  with the  Rights  Agent and
without any further  action and  without any notice,  the right to exercise  the
Rights will  terminate  and the only right  thereafter  of the holders of Rights
shall be to receive the Redemption Price for each Right so held.  Promptly after
the action of the Board ordering the redemption of the Rights, the Company shall
give notice of such  redemption  to the Rights Agent and the holders of the then
outstanding  Rights by mailing such notice to all such holders at each  holder's
last address as it appears upon the registry books of the Rights Agent or, prior
to the  Distribution  Date, on the registry  books of the transfer agent for the
Common Stock.  Any notice which is mailed in the manner herein provided shall be
deemed given, whether or not the holder receives the notice. Each such notice of
redemption  will state the method by which the payment of the  Redemption  Price
will be made.


24. Exchange.

     (a) The Board may, at its option,  at any time after any Person  becomes an
Acquiring  Person,  exchange all or part of the then outstanding and exercisable
Rights  (which  shall not include  Rights that have become void  pursuant to the
provisions of Section 7(e) hereof) for Common Stock at an exchange  ratio of one
share of Common  Stock per Right,  appropriately  adjusted  to reflect any stock
split,  stock dividend or similar  transaction  occurring  after the date hereof
(such exchang  ratio being  hereinafter  referred to as the  "Exchange  Ratio").
Notwithstanding  the foregoing,  the Board shall not be empowered to effect such
exchange at any time after any Person (other than the Company, any Subsidiary of
the Company, any employee benefit plan of the Company or any such Subsidiary, or
any entity  holding Common Stock for or pursuant to the terms of any such plan),
together  with  all  Affiliates  and  Associates  of such  Person,  becomes  the
Beneficial Owner of 50% or more of the Common Stock then outstanding.

     (b)  Immediately  upon the action of the Board ordering the exchange of any
Rights  pursuant to  subsection  (a) of this  Section 24 and without any further
action and without any notice, the right to exercise such Rights shall terminate
and the only right  thereafter  of a holder of such  Rights  shall be to receive
that number of shares of Common Stock equal to the number of such Rights held by
such holder  multiplied by the Exchange  Ratio.  The Company shall promptly give
public notice of any such exchange; provided, however, that the failure to give,
or any defect in, such notice  shall not affect the  validity of such  exchange.
The  Company  promptly  shall mail a notice of any such  exchange  to all of the
holders of such Rights at their last  addresses as they appear upon the registry
books of the  Rights  Agent.  Any notice  which is mailed in the  manner  herein
provided shall be deemed given,  whether or not the holder  receives the notice.
Each such notice of exchange  will state the method by which the exchange of the
Common  Stock for  Rights  will be  effected  and,  in the event of any  partial
exchange,  the number of Rights which will be  exchanged.  Any partial  exchange
shall be  effected  pro rata based on the number of Rights  (other  than  Rights
which have become void  pursuant to the  provisions of Section 7(e) hereof) held
by each holder of Rights.

     (c) In any  exchange  pursuant  to this  Section  24, the  Company,  at its
option, may substitute  Preferred Stock (or Equivalent  Preferred Stock, as such
term is  defined in  paragraph  (b) of  Section  11  hereof)  for  Common  Stock
exchangeable for rights,  at the initial rate of one two-hundredth of a share of
Preferred Stock (or Equivalent  Preferred Stock) for each share of Common Stock,
as  appropriately  adjusted to reflect stock splits,  stock  dividends and other
similar transactions after the date hereof.

     (d) In the event that there shall not be sufficient Common Stock issued but
not  outstanding  or authorized but unissued to permit any exchange of Rights as
contemplated in accordance with this Section 24, the Company shall take all such
action as may be  necessary to  authorize  additional  Common Stock for issuance
upon exchange of the Rights.

     (e) The Company shall not be required to issue fractions of Common Stock or
to distribute  certificates  which evidence  fractional Common Stock. In lieu of
such fractional Common Stock,  there shall be paid to the registered  holders of
the Right  Certificates  with regard to which such fractional Common Stock would
otherwise  be  issuable,  an amount in cash  equal to the same  fraction  of the
current market value of a whole share of Common Stock.  For the purposes of this
subsection  (e), the current market value of a whole share of Common Stock shall
be the closing price of a share of Common Stock (as  determined  pursuant to the
second  sentence of Section  11(d)(i)  hereof)  for the Trading Day  immediately
prior to the date of exchange pursuant to this Section 24.

25. Notice of Certain Events.

     (a) In case the Company shall propose,  at any time after the  Distribution
Date,  (i) to pay any  dividend  payable in stock of any class to the holders of
Preferred  Stock or to make any other  distribution  to the holders of Preferred
Stock (other than a regular  quarterly cash dividend out of earnings or retained
earnings of the  Company),  or (ii) to offer to the holders of  Preferred  Stock
rights or warrants to  subscribe  for or to purchase  any  additional  shares of
Preferred Stock or shares of stock of any class or any other securities,  rights
or  options,  or (iii) to effect any  reclassification  of its  Preferred  Stock
(other than a  reclassification  involving  only the  subdivision of outstanding
shares of Preferred  Stock),  or (iv) to effect any consolidation or merger into
or  with  any  other  Person  (other  than  a  Subsidiary  of the  Company  in a
transaction which complies with Section 11(o) hereof),  or to effect any sale or
other transfer (or to permit one or more of its  Subsidiaries to effect any sale
or other transfer),  in one transaction or a series of related transactions,  of
more than fifty  percent (50%) of the assets or earning power of the Company and
its  Subsidiaries  (taken as a whole) to any other Person or Persons (other than
the Company and/or any of its Subsidiaries in one or more  transactions  each of
which  complies with Section 11(o)  hereof),  or (v) to effect the  liquidation,
dissolution  or winding up of the Company,  then, in each such case, the Company
shall give to each holder of a Rights Certificate, to the extent feasible and in
accordance with Section 26 hereof, a notice of such proposed action, which shall
specify the record date for the purposes of such stock dividend, distribution of
rights or warrants, or the date on which such  reclassification,  consolidation,
merger, sale, transfer, liquidation, dissolution, or winding up is to take place
and the date of participation  therein by the holders of the shares of Preferred
Stock, if any such date is to be fixed, and such notice shall be so given in the
case of any action covered by clause (i) or (ii) above at least twenty (20) days
prior to the record  date for  determining  holders  of the shares of  Preferred
Stock for purposes of such action,  and in the case of any such other action, at
least twenty (20) days prior to the date of the taking of such  proposed  action
or the date of  participation  therein by the holders of the shares of Preferred
Stock whichever shall be the earlier.

     (b) In case any of the events set forth in Section  11(a)(ii)  hereof shall
occur,  then,  in any such case,  (i) the Company  shall as soon as  practicable
thereafter give to each holder of a Rights  Certificate,  to the extent feasible
and in  accordance  with Section 25 hereof,  a notice of the  occurrence of such
event,  which  shall  specify  the  event and the  consequences  of the event to
holders of Rights under Section 11(a)(ii) hereof, and (ii) all references in the
preceding  paragraph to Preferred  Stock shall be deemed  thereafter to refer to
Common Stock and/or, if appropriate, other securities.

26. Notices. Notices or demands authorized by this Agreement to be given or made
by the  Rights  Agent or by the holder of any  Rights  Certificate  to or on the
Company shall be sufficiently given or made if sent by first-class mail, postage
prepaid,  addressed  (until another  address is filed in writing with the Rights
Agent) as follows: -------

                            Orion Capital Corporation
                               9 Farm Springs Road
                              Farmington, CT 06032
                         Attention: Corporate Secretary

Subject to the provisions of Section 21, any notice or demand authorized by this
Agreement  to be given or made by the  Company  or by the  holder of any  Rights
Certificate  to or on the Rights  Agent shall be  sufficiently  given or made if
sent by first-class mail,  postage prepaid,  addressed (until another address is
filed in writing with the Company) as follows:

                     First Chicago Trust Company of New York
                        525 Washington Blvd. - Suite 4660
                              Jersey City, NJ 07310
                   Attention: Corporate Actions Administration

Notices  or  demands  authorized  by this  Agreement  to be given or made by the
Company or the Rights  Agent to the holder of any  Rights  Certificate  (or,  if
prior to the  Distribution  Date,  to the  holder of  certificates  representing
shares  of  Common  Stock)  shall  be  sufficiently  given  or  made  if sent by
first-class  mail,  postage prepaid,  addressed to such holder at the address of
such holder as shown on the registry books of the Company.

27. Supplements and Amendments.  Prior to the Distribution Date, the Company and
the Rights  Agent  shall,  if the  Company so directs,  supplement  or amend any
provision of this Agreement  without the approval of any holders of certificates
representing  shares of Common Stock. From and after the Distribution  Date, the
Company and the Rights Agent  shall,  if the Company so directs,  supplement  or
amend this Agreement without the approval of any holders of Rights  Certificates
in order (i) to cure any ambiguity,  (ii) to correct or supplement any provision
contained  herein  which  may  be  defective  or  inconsistent  with  any  other
provisions  herein,  (iii) to shorten or lengthen  any time period  hereunder or
(iv) to change or supplement  the  provisions  hereunder in any manner which the
Company may deem necessary or desirable and which shall not adversely affect the
interests of the holders of Rights  Certificates;  provided,  from and after the
Distribution Date, this Agreement may not be supplemented or amended to lengthen
any time period hereunder, pursuant to clause (iii) of this sentence unless such
lengthening is for the purpose of protecting, enhancing or clarifying the rights
of,  and/or the  benefits  to, the  holders of Rights.  Upon the  delivery  of a
certificate  from an  appropriate  officer of the Company  which states that the
proposed supplement or amendment is in compliance with the terms of this Section
27, the Rights Agent shall execute such  supplement  or amendment.  Prior to the
Distribution  Date,  the  interests  of the  holders  of Rights  shall be deemed
coincident  with the interests of the holders of Common  Stock.  Notwithstanding
anything contained herein to the contrary,  this Agreement may not be amended at
a time when the Rights are not redeemable.

28. Successors. All the covenants and provisions of this Agreement by or for the
benefit of the  Company or the Rights  Agent shall bind and inure to the benefit
of their respective successors and assigns hereunder. ----------

29.  Determinations  and  Actions by the Board,  etc.  For all  purposes of this
Agreement,  any calculation of the number of shares of Common Stock  outstanding
at any particular  time,  including for purposes of  determining  the particular
percentage of such outstanding shares of Common Stock of which any Person is the
Beneficial  Owner,  shall be made in  accordance  with the last sentence of Rule
13d-3(d)(1)(i)  of the General Rules and Regulations under the Exchange Act. The
Board shall have the exclusive  power and authority to administer this Agreement
and to exercise  all rights and powers  specifically  granted to the Board or to
the Company,  or as may be necessary or advisable in the  administration of this
Agreement,  including,  without limitation, the right and power to (i) interpret
the  provisions  of this  Agreement,  and (ii)  make all  determinations  deemed
necessary or advisable for the  administration  of this  Agreement  (including a
determination to redeem or not redeem the Rights or to amend the Agreement). All
such actions,  calculations,  interpretations and determinations (including, for
purposes of clause (y) below, all omissions with respect to the foregoing) which
are done or made by the Board in good faith, shall (x) be final,  conclusive and
binding on the  Company,  the Rights  Agent,  the  holders of the Rights and all
other parties,  and (y) not subject the Board to any liability to the holders of
the Rights.

30.  Benefits of this Agreemen.  Nothing in this Agreement shall be construed to
give to any Person other than the Company,  the Rights Agent and the  registered
holders  of the  Rights  Certificates  (and,  prior  to the  Distribution  Date,
registered holders of the Common Stock) any legal or equitable right,  remedy or
claim  under  this  Agreement;  but  this  Agreement  shall  be for the sole and
exclusive benefit of the Company, the Rights Agent and the registered holders of
the Rights Certificates (and, prior to the Distribution Date, registered holders
of the Common Stock).

31.  Severability.  If any term,  provision,  covenant  or  restriction  of this
Agreement is held by a court of competent  jurisdiction or other authority to be
invalid,  void  or  unenforceable,  the  remainder  of  the  terms,  provisions,
covenants  and  restrictions  of this  Agreement  shall remain in full force and
effect  and shall in no way be  affected,  impaired  or  invalidated;  provided,
however, that notwithstanding anything in this Agreement to the contrary, if any
such term, provision, covenant or restriction is held by such court or authority
to be invalid,  void or unenforceable and the Board determines in its good faith
judgment that severing the invalid  language from this Agreement would adversely
affect the  purpose or effect of this  Agreement,  the right of  redemption  set
forth in Section 23 hereof  shall be  reinstated  and shall not expire until the
close of business on the tenth day following the date of such  determination  by
the Board.
1.

32. Governing Law. This Agreement, each Right and each Rights Certificate issued
hereunder  shall be deemed to be a contract  made under the laws of the State of
Delaware and for all purposes  shall be governed by and  construed in accordance
with the laws of such State  applicable  to  contracts  made and to be performed
entirely within such State. -------------

33.  Counterparts.  This Agreement may be executed in any number of counterparts
and  each  of such  counterparts  shall  for all  purposes  be  deemed  to be an
original,  and all such counterparts  shall together  constitute but one and the
same instrument. ------------

34. Descriptive  Headings.  Descriptive headings of the several Sections of this
Agreement are inserted for convenience  only and shall not control or affect the
meaning or construction of any of the provisions hereof. --------------------


<PAGE>



                  IN WITNESS  WHEREOF,  the  parties  hereto  have  caused  this
Agreement  to be duly  executed  and  their  respective  corporate  seals  to be
hereunto affixed and attested, all as of the day and year first above written.

                                                     ORION CAPITAL CORPORATION



                                                     By                      
                                                        Name:
                                                        Title:


                                                     FIRST CHICAGO TRUST COMPANY
                                                       OF NEWYORK



                                                     By                        
                                                     Name:
                                                     Title:





<PAGE>



                                                                     Exhibit A


                                     FORM OF
                     CERTIFICATE OF DESIGNATION, PREFERENCES
                          AND RIGHTS OF SERIES B JUNIOR
                          PARTICIPATING PREFERRED STOCK
                                       OF
                            ORION CAPITAL CORPORATION


             Pursuant to Section 151 of the General Corporation Law
                                         of the State of Delaware


     I, Michael P. Maloney,  Vice  President,  General  Counsel and Secretary of
Orion  Capital  Corporation,  a  corporation  organized  and existing  under the
General  Corporation  Law of the  State  of  Delaware,  in  accordance  with the
provisions of Section 103 thereof, DO HEREBY CERTIFY:

     That pursuant to the authority conferred upon the Board of Directors by the
Restated Certificate of Incorporation of the said Corporation, the said Board of
Directors on September  11, 1996,  adopted the following  resolution  creating a
series of 1,000,000  shares of  Preferred  Stock  designated  as Series B Junior
Participating Preferred Stock:

     RESOLVED,  that pursuant to the authority  vested in the Board of Directors
of  this   Corporation  in  accordance  with  the  provisions  of  its  Restated
Certificate of Incorporation,  a series of Preferred Stock of the Corporation be
and it hereby is created,  and that the  designation  and amount thereof and the
voting  powers,  preferences  and  relative,  participating,  optional and other
special rights of the shares of such series, and the qualifications, limitations
or restrictions thereof are as follows:

1.  Designation  and Amount.  The shares of such series shall be  designated  as
"Series  B Junior  Participating  Preferred  Stock"  and the  number  of  shares
constituting such series shall be 1,000,000. ----------------------

2. Dividends and Distributions.

     (a) Subject to the prior and  superior  rights of the holders of any shares
of any series of  Preferred  Stock  ranking  prior and superior to the shares of
Series B Junior  Participating  Preferred  Stock with respect to dividends,  the
holders  of shares of Series B Junior  Participating  Preferred  Stock  shall be
entitled to receive,  when,  as and if declared by the Board of Directors out of
funds legally available for the purpose,  quarterly dividends payable in cash on
the first  business day of January,  April,  July and October in each year (each
such date being  referred to herein as a  "Quarterly  Dividend  Payment  Date"),
commencing on the first Quarterly Dividend Payment Date after the first issuance
of a share or  fraction  of a share of Series B Junior  Participating  Preferred
Stock, in an amount per share (rounded to the nearest cent) equal to the greater
of (a) $1.00 or (b) subject to the  provision  for  adjustment  hereinafter  set
forth,  200 times the aggregate per share amount of all cash divi dends, and 200
times the aggregate per share amount (payable in kind) of all non-cash dividends
or other  distributions  other than a dividend payable in shares of Common Stock
or a subdivision of the outstanding shares of Common Stock (by  reclassification
or otherwise),  declared on the Common Stock,  par value $1.00 per share, of the
Corporation  (the "Common  Stock")  since the  immediately  preceding  Quarterly
Dividend Payment Date, or, with respect to the first Quarterly  Dividend Payment
Date,  since the first  issuance of any share or fraction of a share of Series B
Junior Participating  Preferred Stock. In the event the Corporation shall at any
time after  September 11, 1996 (the "Rights  Declaration  Date") (i) declare any
dividend on Common Stock payable in shares of Common Stock,  (ii)  subdivide the
outstanding  Common Stock, or (iii) combine the outstanding  Common Stock into a
smaller number of shares,  then in each such case the amount to which holders of
shares  of  Series  B  Junior   Participating   Preferred  Stock  were  entitled
immediately prior to such event under clause (b) of the preceding sentence shall
be adjusted by  multiplying  such amount by a fraction the numerator of which is
the number of shares of Common Stock  outstanding  immediately  after such event
and the  denominator  of which is the number of shares of Common Stock that were
outstanding immediately prior to such event.

                  (b) The  Corporation  shall declare a dividend or distribution
on the Series B Junior  Participating  Preferred  Stock as provided in Paragraph
(A) above immediately after it declares a dividend or distribution on the Common
Stock (other than a dividend payable in shares of Common Stock);  provided that,
in the event no dividend or distribution  shall have been declared on the Common
Stock during the period between any Quarterly Dividend Payment Date and the next
subsequent Quarterly Dividend Payment Date, a dividend of $1.00 per share on the
Series B Junior  Participating  Preferred Stock shall nevertheless be payable on
such subsequent Quarterly Dividend Payment Date.

                  (c)  Dividends  shall  begin to accrue  and be  cumulative  on
outstanding  shares of Series B Junior  Participating  Preferred  Stock from the
Quarterly  Dividend Payment Date next preceding the date of issue of such shares
of Series B Junior  Participating  Preferred Stock,  unless the date of issue of
such shares is prior to the record date for the first Quarterly Dividend Payment
Date, in which case dividends on such shares shall begin to accrue from the date
of issue of such  shares,  or unless the date of issue is a  Quarterly  Dividend
Payment Date or is a date after the record date for the determination of holders
of shares of Series B Junior Participating Preferred Stock entitled to receive a
quarterly dividend and before such Quarterly Dividend Payment Date, in either of
which events such  dividends  shall begin to accrue and be cumulative  from such
Quarterly  Dividend  Payment Date.  Accrued but unpaid  dividends shall not bear
interest.  Dividends  paid  on the  shares  of  Series  B  Junior  Participating
Preferred Stock in an amount less than the total amount of such dividends at the
time  accrued  and  payable  on such  shares  shall be  allocated  pro rata on a
share-by-share basis among all such shares at the time outstanding. The Board of
Directors  may fix a record date for the  determination  of holders of shares of
Series B Junior  Participating  Preferred Stock entitled to receive payment of a
dividend or distribution  declared  thereon,  which record date shall be no more
than 30 days prior to the date fixed for the payment thereof.

3.  Voting  Rights.  The  holders  of shares  of  Series B Junior  Participating
Preferred Stock shall have the following voting rights: -------------

     (a) Subject to the provision for  adjustment  hereinafter  set forth,  each
share of Series B Junior Participating  Preferred Stock shall entitle the holder
thereof to 200 votes on all matters  submitted to a vote of the  stockholders of
the Corporation. In the event the Corporation shall at any time after the Rights
Declaration  Date (i) declare any dividend on Common Stock  payable in shares of
Common Stock, (ii) subdivide the outstanding  Common Stock, or (iii) combine the
outstandin Common Stock into a smaller number of shares,  then in each such case
the  number  of votes per  share to which  holders  of shares of Series B Junior
Participating  Preferred  Stock were  entitled  immediately  prior to such event
shall be adjusted by  multiplying  such number by a fraction  the  numerator  of
which is the number of shares of Common Stock outstanding immediately after such
event and the  denominator of which is the number of shares of Common Stock that
were outstanding immediately prior to such event.

     (b) Except as otherwise provided herein or by law, the holders of shares of
Series B Junior  Participating  Preferred  Stock  and the  holders  of shares of
Common Stock shall vote together as one class on all matters submitted to a vote
of stockholders of the Corporation.

     (c)(i)  If at any time  dividends  on any  Series  B  Junior  Participating
Preferred  Stock  shall be in  arrears in an amount  equal to six (6)  quarterly
dividends  thereon,  the occurrence of such contingency shall mark the beginning
of a period  (herein  called a "default  period")  which shall extend until such
time when all accrued and unpaid dividends for all previous  quarterly  dividend
periods and for the current quarterly  dividend period on all shares of Series B
Junior  Participating  Preferred Stock then outstanding shall have been declared
and paid or set apart for payment.  During each default  period,  all holders of
Preferred  Stock  (including  holders  of  the  Series  B  Junior  Participating
Preferred  Stock)  with  dividends  in  arrears  in an  amount  equal to six (6)
quarterly dividends thereon,  voting as a class,  irrespective of series,  shall
have the right to elect two (2) Directors. (a)

     (ii) During any default period,  such voting right of the holders of Series
B Junior  Participating  Preferred Stock may be exercised initially at a special
meeting  called  pursuant to  subparagraph  (iii) of this Section 3(c) or at any
annual  meeting  of   stockholders,   and  thereafter  at  annual   meetings  of
stockholders,  provided that such voting right shall not be exercised unless the
holders of ten percent (10%) in number of shares of Preferred Stock  outstanding
shall be present in person or by proxy.  The  absence of a quorum of the holders
of Common Stock shall not affect the exercise by the holders of Preferred  Stock
of such voting  right.  At any meeting at which the holders of  Preferred  Stock
shall exercise such voting right  initially  during an existing  default period,
they shall have the right,  voting as a class,  to elect  Directors to fill such
vacancies,  if any,  in the Board of  Directors  as may then exist up to two (2)
Directors or, if such right is exercised at an ann al meeting,  to elect two (2)
Directors. If the number which may be so elected at any special meeting does not
amount to the required number, the holders of the Preferred Stock shall have the
right to make such  increase in the number of Directors as shall be necessary to
permit the  election by them of the  required  number.  After the holders of the
Preferred  Stock  shall have  exercised  their right to elect  Directors  in any
default  period and  during the  continuance  of such  period,  the number of Di
rectors  shall not be increased  or  decreased  except by vote of the holders of
Preferred  Stock as herein  provided  or  pursuant  to the  rights of any equity
securities   ranking   senior  to  or  pari  passu  with  the  Series  B  Junior
Participating Preferred Stock.

     (iii)  Unless the  holders of  Preferred  Stock  shall,  during an existing
default period,  have previously  exercised their right to elect Directors,  the
Board of Directors may order, or any  stockholder or stockholders  owning in the
aggregate  not less  than ten  percent  (10%) of the  total  number of shares of
Preferred Stock outstanding, irrespective of series, may request, the calling of
special meeting of the holders of Preferred Stock, which meeting shall thereupon
be  called  by  the  President,   a  Vice-President  or  the  Secretary  of  the
Corporation.  Notice of such meeting and of any annual  meeting at which holders
of Preferred  Stock are  entitled to vote  pursuant to this  Paragraph  (c)(iii)
shall be given to each holder of record of Preferred  Stock by mailing a copy of
such notice to him at his last  address as the same  appears on the books of the
Corporation.  Such  meeting  shall be called for a time not earlier than 20 days
and not later  than 60 days  after  such  order or  request or in default of the
calling of such meeting within 60 days after such order or request, such meeting
may be called on similar notice by any stockholder or stockholders owning in the
aggregate  not less  than ten  percent  (10%) of the  total  number of shares of
Preferred Stock  outstanding.  Notwithstanding  the provisions of this Paragraph
(C)(iii),  no such special  meeting  shall be called during the period within 60
days  immediately  preceding  the date fixed for the next annual  meeting of the
stockholders.

     (iv) In any default period,  the holders of Common Stock, and other classes
of stock of the  Corporation  if  applicable,  shall  continue to be entitled to
elect the whole number of Directors  until the holders of Preferred  Stock shall
have exercised their right to elect two (2) Directors  voting as a class,  after
the  exercise  of which  right (x) the  Directors  so elected by the  holders of
Preferred Stock shall continue in office until their  successors shall have been
elected by such holders or until the expiration of the default  period,  and (y)
any vacancy in the Board of  Directors  may  (except as  provided  in  Paragraph
(c)(ii)  of this  Section 3) be filled by vote of a  majority  of the  remaining
Directors theretofore elected by the holders of the class of stock which elected
the Director whose office shall have become vacant. References in this Paragraph
(c) to  Directors  elected by the holders of a  particular  class of stock shall
include  Directors  elected by such  Directors to fill  vacancies as provided in
clause (y) of the foregoing sentence.



     (v) Immediately  upon the expiration of a default period,  (x) the right of
the holders of Preferred Stock as a class to elect  Directors  shall cease,  (y)
the term of any Directors  elected by the holders of Preferred  Stock as a class
shall terminate,  and (z) the number of Directors shall be such number as may be
provided for in the certificate of incorporation or by-laws  irrespective of any
increase made pursuant to the provisions of Paragraph  (c)(ii) of this Section 3
(such number being subject, however, to change thereafter in any manner provided
by law or in the certificate of incorporation or by-laws).  Any vacancies in the
Board of  Directors  effected  by the  provisions  of clauses (y) and (z) in the
preceding sentence may be filled by a majority of the remaining Directors.

     (d) Except as set forth  herein,  holders of Series B Junior  Participating
Preferred  Stock shall have no special voting rights and their consent shall not
be  required  (except to the extent they are  entitled  to vote with  holders of
Common Stock as set forth herein) for taking any corporate action.

4. Certain Restrictions.

     (a)  Whenever  quarterly  dividends  or other  dividends  or  distributions
payable on the Series B Junior  Participating  Preferred  Stock as  provided  in
Section 2 are in arrears,  thereafter and until all accrued and unpaid dividends
and  distributions,  whether  or not  declared,  on  shares  of  Series B Junior
Participating  Preferred  Stock  outstanding  shall have been paid in full,  the
Corporation shall not

     (i) declare or pay dividends on, make any other distributions on, or redeem
or purchase or otherwise  acquire for  consideration any shares of stock ranking
junior (either as to dividends or upon  liquidation,  dissolution or winding up)
to the Series B Junior Participating Preferred Stock;

     (ii)  declare or pay  dividends on or make any other  distributions  on any
shares of stock ranking on a parity (either as to dividends or upon liquidation,
dissolution  or  winding  up) with the Series B Junior  Participating  Preferred
Stock,  except  dividends  paid  ratably  on the  Series B Junior  Participating
Preferred  Stock and all such parity stock on which  dividends are payable or in
arrears in  proportion  to the total  amounts  to which the  holders of all such
shares are then entitled;

     (iii) redeem or purchase or otherwise acquire for  consideration  shares of
any stock  ranking on a parity  (either  as to  dividends  or upon  liquidation,
dissolution  or  winding  up) with the Series B Junior  Participating  Preferred
Stock,  provided  that the  Corporation  may at any  time  redeem,  purchase  or
otherwise  acquire shares of any such parity stock in exchange for shares of any
stock  of the  Corporation  ranking  junior  (either  as to  dividends  or  upon
dissolution,  liquidation  or winding  up) to the Series B Junior  Participating
Preferred Stock; or

     (iv) purchase or otherwise acquire for consideration any shares of Series B
Junior Participating Preferred Stock, or any shares of stock ranking on a parity
with the Series B Junior  Participating  Preferred  Stock,  except in accordance
with a purchase  offer made in writing or by  publication  (as determined by the
Board of  Directors)  to all holders of such shares upon such terms as the Board
of Directors,  after  consideration of the respective  annual dividend rates and
other relative  rights and  preferences  of the  respective  series and classes,
shall determine in good faith will result in fair and equitable  treatment among
the respective series or classes.

     (b) The  Corporation  shall not permit any subsidiary of the Corporation to
purchase  or  otherwise  acquire  for  consideration  any shares of stock of the
Corporation unless the Corporation could, under Paragraph (a) of this Section 4,
purchase or otherwise acquire such shares at such time and in such manner.


5.  Reacquired  Shares.  Any shares of Series B Junior  Participating  Preferred
Stock  purchased  or  otherwise  acquired  by  the  Corporation  in  any  manner
whatsoever  shall be  retired  and  cancelled  promptly  after  the  acquisition
thereof.  All such shares shall upon their  cancellation  become  authorized but
unissued  shares of Preferred  Stock and may be reissued as part of a new series
of Preferred  Stock to be created by resolution or  resolutions  of the Board of
Directors,  subject to the  conditions  -----------------  and  restrictions  on
issuance set forth herein.

6. Liquidation,  Dissolution or Winding Up. (a) Upon any liquidation  (voluntary
or otherwise),  dissolution or winding up of the  Corporation,  no  distribution
shall be made to the  holders of shares of stock  ranking  junior  (either as to
dividends or upon liquidation, dissolution or winding up) to the Series B Junior
Participating  Preferred Stock unless,  prior thereto,  the holders of shares of
Series B Junior  Participating  Preferred  Stock  shall have  received  $100 per
share,  plus an amount equal to accrued and unpaid  dividends and  distributions
thereon,  whether or not  declared,  to the date of such  payment (the "Series B
Liquidation Preference"). Following the payment of the full amount of the Series
B  Liquidation  Preference,  no  additional  distributions  shall be made to the
holders of shares of Series B Junior Participating Preferred Stock unless, prior
thereto, the holders of shares of Common Stock shall have received an amount per
share (the "Common  Adjustment")  equal to the quotient obtained by dividing (i)
the Series B Liquidation  Preference by (ii) 200 (as  appropriately  adjusted as
set forth in  subparagraph  (c) below to reflect  such  events as stock  splits,
stock  dividends and  recapitalizations  with respect to the Common Stock) (such
number in clause (ii), the  "Adjustment  Number").  Following the payment of the
full amount of the Series B Liquidation  Preference and the Common Adjustment in
respect of all  outstanding  shares of Series B Junior  Participating  Preferred
Stock and Common Stock,  respectively,  holders of Series B Junior Participating
Preferred  Stock and  holders  of shares of Common  Stock  shall  receive  their
ratable and proportionate share of the remaining assets to be distributed in the
ratio of the  Adjustment  Number to 1 with respect to such  Preferred  Stock and
Common Stock, on a per share basis, respectively.

                  (b) In the  event,  however,  that  there  are not  sufficient
assets  available  to  permit  payment  in  full  of the  Series  B  Liquidation
Preference  and the  liquidation  preferences  of all other  series of preferred
stock,  if any,  which rank on a parity  with the Series B Junior  Participating
Preferred Stock, then such remaining assets shall be distributed  ratably to the
holders of such parity  shares in  proportion  to their  respective  liquidation
preferences.  In the  event,  however,  that  there  are not  sufficient  assets
available  to  permit  payment  in  full of the  Common  Adjustment,  then  such
remaining assets shall be distributed ratably to the holders of Common Stock.

                  (c) In the event the  Corporation  shall at any time after the
Rights  Declaration  Date (i) declare any  dividend on Common  Stock  payable in
shares of Common Stock,  (ii) subdivide the  outstanding  Common Stock, or (iii)
combine the  outstanding  Common Stock into a smaller number of shares,  then in
each such case the Adjustment  Number in effect  immediately prior to such event
shall be  adjusted  by  multiplying  such  Adjustment  Number by a fraction  the
numerator  of  which  is the  number  of  shares  of  Common  Stock  outstanding
immediately  after  such  event and the  denominator  of which is the  number of
shares of Common Stock that were outstanding immediately prior to such event.

7.  Consolidation,  Merger,  etc. In case the  Corporation  shall enter into any
consolidation,  merger,  combination or other transaction in which the shares of
Common Stock are exchanged for or changed into other stock or  securities,  cash
and/or any other  property,  then in any such case the shares of Series B Junior
Participating  Preferred Stock shall at the same time be similarly  exchanged or
changed  in an  amount  per  share  (subject  to the  provision  for  adjustment
hereinafter  set  forth)  equal to 100  times  the  aggregate  amount  of stock,
securities,  cash and/or any other property  (payable in kind),  as the case may
be, into which or for which each share of Common Stock is changed or  exchanged.
In the event the Corporation shall at any time after the Rights Declaration Date
(i) declare any dividend on Common Stock payable in shares of Common Stock, (ii)
subdivide the outstanding  Common Stock, or (iii) combine the outstanding Common
Stock  into a smaller  number of  shares,  then in each such case the amount set
forth in the preceding sentence with respect to the exchange or change of shares
of  Series  B  Junior  Participating   Preferred  Stock  shall  be  adjusted  by
multiplying  such amount by a fraction  the  numerator of which is the number of
shares  of  Common  Stock  outstanding  immediately  after  such  event  and the
denominator  of  which is the  number  of  shares  of  Common  Stock  that  were
outstanding immediately prior to such event.

8. No Redemption.  The shares of Series B Junior  Participating  Preferred Stock
shall not be redeemable. -------------

9. Ranking. The Series B Junior Participating  Preferred Stock shall rank junior
to all other series of the  Corporation's  Preferred  Stock as to the payment of
dividends and the distribution of assets,  unless the terms of such series shall
provide otherwise. -------

10.  Amendment.  The Restated  Certificate of  Incorporation  of the Corporation
shall not be further  amended  in any manner  which  would  materially  alter or
change  the  powers,  preferences  or  special  rights  of the  Series  B Junior
Participating  Preferred  Stock  so as to  affect  them  adversely  without  the
affirmative vote of the holders of a majority or more of the outstanding  shares
of Series B Junior Participating  Preferred Stock, voting separately as a class.
- ---------

11.  Fractional  Shares.  Series B Junior  Participating  Preferred Stock may be
issued in fractions of a share which shall entitle the holder,  in proportion to
such holders  fractional  shares, to exercise voting rights,  receive dividends,
participate  in  distributions  and to have the  benefit of all other  rights of
holders of Series B Junior Participating Preferred Stock. -----------------


<PAGE>



IN WITNESS  WHEREOF,  we have executed and subscribed  this  Certificate  and do
affirm the  foregoing  as true  under the  penalties  of perjury  this day of --
_________________, 199_.



By:                        
Name:
Title:







<PAGE>



                                                                       Exhibit B


                          [Form of Rights Certificate]


Certificate No. R-                                              ________ Rights

NOT EXERCISABLE  AFTER SEPTEMBER 11, 2006 OR EARLIER IF REDEEMED BY THE COMPANY.
THE RIGHTS ARE SUBJECT TO REDEMPTION,  AT THE OPTION OF THE COMPANY, AT $.01 PER
RIGHT  ON  THE  TERMS  SET  FORTH  IN  THE  RIGHTS   AGREEMENT.   UNDER  CERTAIN
CIRCUMSTANCES, RIGHTS BENEFICIALLY OWNED BY AN ACQUIRING PERSON (AS SUCH TERM IS
DEFINED IN THE RIGHTS  AGREEMENT) AND ANY  SUBSEQUENT  HOLDER OF SUCH RIGHTS MAY
BECOME NULL AND VOID. [THE RIGHTS  REPRESENTED BY THIS RIGHTS CERTIFICATE ARE OR
WERE BENEFICIALLY  OWNED BY A PERSON WHO WAS OR BECOME AN ACQUIRING PERSON OR AN
AFFILIATE OR ASSOCIATE OF AN ACQUIRING  PERSON (AS SUCH TERMS ARE DEFINED IN THE
RIGHTS  AGREEMENT).   ACCORDINGLY,   THIS  RIGHTS  CERTIFICATE  AND  THE  RIGHTS
REPRESENTED  HEREBY MAY BECOME NULL AND VOID IN THE  CIRCUMSTANCES  SPECIFIED IN
SECTION 7(e) OF SUCH AGREEMENT.]1


                               Rights Certificate

                            ORION CAPITAL CORPORATION

                  This certifies that , or registered assigns, is the registered
owner of the number of Rights set forth above,  each of which entitles the owner
thereof,  subject  to  the  terms,  provisions  and  conditions  of  the  Rights
Agreement,  dated as of  September  11, 1996 (the "Rights  Agreement"),  between
Orion Capital  Corporation,  a Delaware  corporation (the "Company"),  and First
Chicago  Trust  Company of New York,  as Rights Agent (the "Rights  Agent"),  to
purchase  from the  Company  at any time  prior to 5:00 P.M.  (New York time) on
September 11, 2006 at the office or offices of the Rights Agent  designated  for
such purpose,  or its successors as Rights Agent,  one  two-hundredth of a fully
paid, non-assessable share of Series B Junior Participating Preferred Stock (the
"Preferred  Stock")  of the  Company,  at a  purchase  price  of  $200  per  one
two-hundredth of a share (the "Purchase Price"), upon presentation and surrender
of this Rights  Certificate  with the Form of  Election to Purchase  and rela ed
Certificate  duly  executed.  The  number of  Rights  evidenced  by this  Rights
Certificate  (and the  number of shares  which may be  purchased  upon  exercise
thereof) set forth above,  and the Purchase Price per share set forth above, are
the number and Purchase  Price as of September 11, 1996,  based on the Preferred
Stock as  constituted  at such date.  The Company  reserves the right to require
prior to the  occurrence  of a Triggering  Event (as such term is defined in the
Rights Agreement) that a number of Rights be exercised so that only whole shares
of Preferred Stock will be issued.

                  Upon the occurrence of a Section 11(a)(ii) Event (as such term
is defined in the Rights  Agreement),  if the Rights  evidenced  by this  Rights
Certificate are beneficially owned by (i) an Acquiring Person or an Affiliate or
Associate of any such Acquiring  Person (as such terms are defined in the Rights
Agreement),  (ii) a  transferee  of any  such  Acquiring  Person,  Associate  or
Affiliate  or  (iii)  under  certain  circumstances   specified  in  the  Rights
Agreement,  a  transferee  of a person  who,  after  such  transfer,  became  an
Acquiring  Person,  or an Affiliate or  Associate of an Acquiring  Person,  such
Rights shall become null and void and no holder hereof shall have any right with
respect to such Rights from and after the  occurrence of such Section  11(a)(ii)
Event.

                  As provided in the Rights  Agreement,  the Purchase  Price and
the number and kind of shares of Preferred Stock or other securities,  which may
be  purchased  upon  the  exercise  of  the  Rights  evidenced  by  this  Rights
Certificate  are subject to  modification  and adjustment  upon the happening of
certain events, including Triggering Events.

                  This  Rights  Certificate  is  subject  to all  of the  terms,
provisions and conditions of the Rights Agreement,  which terms,  provisions and
conditions  are hereby  incorporated  herein by reference and made a part hereof
and to which Rights Agreement reference is hereby made for a full description of
the rights,  limitations of rights obligations,  duties and immunities hereunder
of the Rights  Agent,  the Company  and the holders of the Rights  Certificates,
which   limitations   of  rights   include  the  temporary   suspension  of  the
exercisability of such Rights under the specific  circumstances set forth in the
Rights   Agreement.   Copies  of  the  Rights  Agreement  are  on  file  at  the
above-mentioned  office of the Rights Agent and are also  available upon written
request to the Company.

                  This  Rights   Certificate,   with  or  without  other  Rights
Certificates,  upon  surrender at the principal  office or offices of the Rights
Agent  designated  for  such  purpose,  may  be  exchanged  for  another  Rights
Certificate  or Rights  Certificates  of like tenor and date  evidencing  Rights
entitling the holder to purchase a like aggregate  number of one  two-hundredths
of a share of Preferred Stock as the Rights evidenced by the Rights  Certificate
or Rights Certificates  surrendered shall have entitled such holder to purchase.
If this Rights  Certificate  shall be  exercised  in part,  the holder  shall be
entitled to receive upon surrender  hereof another Rights  Certificate or Rights
Certificates for the number of whole Rights not exercised.

                  Subject to the provisions of the Rights Agreement,  the Rights
evidenced by this  Certificate may be redeemed by the Company at its option at a
redemption price of $.01 per Right at any time prior to the earlier of the close
of business on (i) the tenth day following the Stock  Acquisition  Date (as such
time period may be extended pursuant to the Rights Agreement) and (ii) the Final
Expiration Date.


                  No  fractional  shares of Preferred  Stock will be issued upon
the exercise of any Right or Rights  evidenced  hereby (other than,  except that
the possible requirement that prior to the occurrence of a Triggering Event only
whole  shares  of  Preferred  Stock be  issued,  fractions  which  are  integral
multiples of one two-hundredth of a share of Preferred Stock,  which may, at the
election of the  Company,  be  evidenced by  depositary  receipts),  but in lieu
thereof a cash payment will be made, as provided in the Rights Agreement.

                  No holder of this Rights Certificate shall be entitled to vote
or  receive  dividends  or be deemed  for any  purpose  the  holder of shares of
Preferred Stock or of any other  securities of the Company which may at any time
be issuable on the exercise hereof,  nor shall anything  contained in the Rights
Agreement or herein be construed to confer upon the holder hereof,  as such, any
of the  rights  of a  stockholder  of the  Company  or any right to vote for the
election  of  directors  or upon any matter  submitted  to  stockholders  at any
meeting thereof,  or to give or withhold consent to any corporate action, or, to
receive notice of meetings or other actions  affecting  stockholders  (except as
provided  in the Rights  Agreement),  or to receive  dividends  or  subscription
rights,  or  otherwise,  until  the  Right or Rights  evidenced  by this  Rights
Certificate shall have been exercised as provided in the Rights Agreement.

                  This Rights  Certificate  shall not be valid or obligatory for
any purpose until it shall have been countersigned by the Rights Agent.

                  WITNESS the facsimile  signature of the proper officers of the
Company and its corporate seal.


Dated as of __________________


                       ATTEST: ORION CAPITAL CORPORATION



                                       By
                                Secretary Title:



                                 Countersigned:

                              FIRST CHICAGO TRUST
                               COMPANY OF NEW YORK



                                       By
                              Authorized Signature

1 The portion of the legend in brackets shall be inserted only if applicable and
shall replace the preceding sentence.


<PAGE>



                  [Form of Reverse Side of Rights Certificate]


                               FORM OF ASSIGNMENT

                (To be executed by the registered holder if such
               holder desires to transfer the Rights Certificate.)

FOR VALUE RECEIVED                                                              
hereby sells, assigns and transfers unto                                       

                  (Please print name and address of transferee)

this Rights  Certificate,  together with all right,  title and interest therein,
and does hereby  irrevocably  constitute and appoint  Attorney,  to transfer the
within Rights  Certificate on the books of the within-named  Company,  with full
power of substitution. -----------------


Dated: __________________




                                            Signature

Signature Guaranteed:


                                                Certificate
                  The undersigned  hereby  certifies by checking the appropriate
boxes that:

     (1) this  Rights  Certificate  [ ]is [ ] is not being  sold,  assigned  and
     transferred  by or on behalf of a Person who is or was an Acquiring  Person
     or an Affiliate or  Associate of any such  Acquiring  Person (as such terms
     are defined pursuant to the Rights Agreement);

     (2) after due inquiry and to the best knowledge of the undersigned,  it [ ]
     did [ ] did not acquire  the Rights  evidenced  by this Rights  Certificate
     from any Person who is, was or subsequently  became an Acquiring  Person or
     an Affiliate or Associate of an Acquiring Person.

Dated:                                                                          
                                                     Signature

Signature Guaranteed:



<PAGE>



                                                  NOTICE
                  The signature to the foregoing Assignment and Certificate must
correspond  to the name as written upon the face of this Rights  Certificate  in
every particular, without alteration or enlargement or any change whatsoever.





<PAGE>



                                       FORM OF ELECTION TO PURCHASE

                  (To  be  executed  if  holder   desires  to  exercise   Rights
represented by the Rights Certificate.)


To: ORION CAPITAL CORPORATION:
                  The  undersigned   hereby   irrevocably   elects  to  exercise
_________ Rights  represented by this Rights  Certificate to purchase the shares
of  Preferred  Stock  issuable  upon the  exercise  of the Rights (or such other
securities  of the Company or of any other person which may be issuable upon the
exercise of the Rights) and requests that certificates for such shares be issued
in the name of and delivered to:

Please insert social security
or other identifying number


                                      (Please print name and address)

                  If such number of Rights shall not be all the Rights evidenced
by this Rights  Certificate,  a new Rights  Certificate  for the balance of such
Rights shall be registered in the name of and delivered to:

Please insert social security
or other identifying number


                                      (Please print name and address)





Dated: _____________________




                                            Signature

Signature Guaranteed:


<PAGE>



                                                Certificate

                  The undersigned  hereby  certifies by checking the appropriate
boxes that:

     (3) the Rights  evidenced  by this Rights  Certificate  [ ] are [ ] are not
     being  exercised  by or on  behalf of a Person  who is or was an  Acquiring
     Person or an Affiliate or Associate of any such  Acquiring  Person (as such
     terms are defined pursuant to the Rights Agreement);

     (4) after due inquiry and to the best knowledge of the undersigned,  it [ ]
     did [ ] did not acquire  the Rights  evidenced  by this Rights  Certificate
     from any Person who is, was or became an  Acquiring  Person or an Affiliate
     or Associate of an Acquiring Person.


Dated:                                                                          
                                                     Signature


Signature Guaranteed:





<PAGE>



                                                  NOTICE
          The  signature to the foregoing  Election to Purchase and  Certificate
must correspond to the name as written upon the face of this Rights  Certificate
in every particular, without alteration or enlargement or any change whatsoever.





<PAGE>


                                                                      Exhibit C

                          SUMMARY OF RIGHTS TO PURCHASE
                                 PREFERRED STOCK


     On September 11, 1996, the Board of Directors of Orion Capital  Corporation
(the  "Company")  declared  a  dividend  distribution  of  one  Right  for  each
outstanding  share of  Common  Stock to  stockholders  of record at the close of
business on September  16, 1996 (the  "Record  Date").  Each Right  entitles the
registered  holder to purchase from the Company one  two-hundredth of a share of
Series B Junior  Participating  Preferred  Stock, par value $1.00 per share (the
"Preferred  Stock"),  at a Purchase Price of $200,  subject to  adjustment.  The
description  and terms of the  Rights are set forth in a Rights  Agreement  (the
"Rights  Agreement")  between the Company and First Chicago Trust Company of New
York, as Rights Agent.

     Initially,  the Rights will be attached  to all Common  Stock  certificates
representing  shares then outstanding,  and no separate Rights Certificates will
be  distributed.   The  Rights  will  separate  from  the  Common  Stock  and  a
Distribution  Date will occur upon the earlier of (i) ten (10) days  following a
public  announcement that a person or group of affiliated or associated  persons
(an  "Acquiring  Person")  has  acquired,  or  obtained  the  right to  acquire,
beneficial  ownership of fifteen percent (15%) or more of the outstanding shares
of Common  Stock  (the  "Stock  Acquisition  Date"),  other  than as a result of
repurchases  of  stock  by  the  Company  or  certain   inadvertent  actions  by
institutional or certain other stockholders,  or (ii) ten (10) business days (or
such later date as the Board shall  determine)  following the  commencement of a
tender  offer  or  exchange  offer  that  would  result  in a  person  or  group
beneficially  owning fifteen percent (15%) or more of such outstanding shares of
Common Stock.  Until the Distribution  Date, (i) the Rights will be evidenced by
the Common Stock  certificates  and will be transferred  with and only with such
Common Stock  certificates,  (ii) new Common Stock certificates issued after the
Record  Date will  contain a  notation  incorporating  the Rights  Agreement  by
reference and (iii) the surrender  for transfer of any  certificates  for Common
Stock  outstanding  will also  constitute the transfer of the Rights  associated
with the Common Stock  represented by such  certificate.  Pursuant to the Rights
Agreement,  the Company reserves the right to require prior to the occurrence of
a  Triggering  Event (as defined  below) that,  upon any  exercise of Rights,  a
number of Rights be exercised so that only whole shares of Preferred  Stock will
be issued.

     The Rights are not exercisable  until the Distribution Date and will expire
at the close of business on  September  11,  2006,  unless  earlier  redeemed or
exchanged by the Company as described below.

     As soon as practicable  after the Distribution  Date,  Rights  Certificates
will be mailed to  holders  of  record  of the  Common  Stock as of the close of
business  on  the  Distribution  Date  and,  thereafter,   the  separate  Rights
Certificates alone will represent the Rights.  Except as otherwise determined by
the Board,  only shares of Common Stock issued  prior to the  Distribution  Date
will be issued with Rights.

     In the event that a Person becomes an Acquiring  Person (except pursuant to
an offer  for all  outstanding  shares  of  Common  Stock  that the  independent
directors  determine  not to be  inadequate  and  to  otherwise  be in the  best
interests  of the  Company  and its  stockholders),  each holder of a Right will
thereafter  have the right 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 exercise price of the Right.  Notwithstanding any
of the  foregoing,  following  the  occurrence  of the  event  set forth in this
paragraph, all Rights that are, or (under certain circumstances specified in the
Rights Agreement) were,  beneficially owned by any Acquiring Person will be null
and void.  However,  Rights are not exercisable  following the occurrence of the
event set forth above until such time as the Rights are no longer  redeemable by
the Company as set forth below.

     For example,  at an exercise price of $200 per Right,  each Right not owned
by an Acquiring  Person (or by certain related  parties)  following an event set
forth in the preceding paragraph would entitle its holder to purchase $400 worth
of Common Stock (or other consideration, as noted above) for $200. Assuming that
the Common  Stock had a per share value of $50 at such time,  the holder of each
valid Right would be entitled to purchase 8 shares of Common Stock for $200.

     In the event that, at any time  following the Stock  Acquisition  Date, (i)
the Company is acquired in a merger or other  business  combination  transaction
(other than a merger which  follows an offer  described in the second  preceding
paragraph),  or (ii)  fifty  percent  (50%) or more of the  Company's  assets or
earning  power is sold or  transferred,  each holder of a Right  (except  Rights
which  previously have been voided as set forth above) shall thereafter have the
right to receive, upon exercise,  common stock of the acquiring company having a
value equal to two times the exercise  price of the Right.  The events set forth
in this paragraph and in the second  preceding  paragraph are referred to as the
"Triggering Events."

     At any time  after a person  becomes an  Acquiring  Person and prior to the
acquisition  by such  person  or  group of  fifty  percent  (50%) or more of the
outstanding  Common Stock,  the Board may exchange the Rights (other than Rights
owned by such person or group which have become  void),  in whole or in part, at
an exchange ratio of one share of Common Stock, or one  two-hundredth of a share
of  Preferred  Stock  (or of a  share  of a class  or  series  of the  Company's
preferred stock having equivalent rights, preferences and privileges), per Right
(subject to adjustment).

     Generally,  at any time until ten (10) days following the Stock Acquisition
Date, the Company may redeem the Rights in whole, but not in part, at a price of
$.01 per Right  (payable in cash,  Common  Stock or other  consideration  deemed
appropriate  by the Board).  Immediately  upon the action of the Board  ordering
redemption  of the Rights,  the Rights will  terminate and the only right of the
holders of Rights will be to receive the $.01 redemption price.

     Until a Right is  exercised,  the  holder  thereof,  as such,  will have no
rights as a stockholder of the Company, including, without limitation, the right
to vote or to receive  dividends.  While the distribution of the Rights will not
be taxable to stockholders or to the Company,  stockholders may,  depending upon
the circumstances,  recognize taxable income in the event that the Rights become
exercisable  for Common  Stock (or other  consideration)  of the  Company or for
common stock of the acquir ing company as set forth above.

     Any of the  provisions of the Rights  Agreement may be amended by the Board
prior to the Distribution  Date. After the Distribution  Date, the provisions of
the Rights Agreement may be amended by the Board in order to cure any ambiguity,
to make  changes  which do not  adversely  affect  the  interests  of holders of
Rights,  or to shorten or lengthen any time period  under the Rights  Agreement;
provided,  however, that no amendment may be made at such time as the Rights are
not redeemable. -------- -------

     A copy of the  Rights  Agreement  has been filed  with the  Securities  and
Exchange Commission as an Exhibit to a Current Report on Form 8-K. A copy of the
Rights  Agreement  is available  free of charge from the  Company.  This summary
description  of the Rights does not purport to be complete  and is  qualified in
its entirety by reference to the Rights Agreement,  which is incorporated herein
by reference.


<PAGE>




                                                                      

<TABLE>
                                                                      Exhibit 11
                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
                    COMPUTATION OF EARNINGS PER COMMON SHARE

<CAPTION>

                                                           (Unaudited)
                                                       Three Months Ended       Year Ended
                                                          December 31,         December 31,
                                                       -------------------  --------------------
(In thousands, except per share amounts)                   1998       1997       1998       1997
- ------------------------------------------------------------------------------------------------
Basic:
<S>                                                      <C>        <C>        <C>        <C>   
Weighted average number of shares outstanding ......     26,880     27,392     27,236     27,333
                                                       ========   ========  =========   ========
                                                       
Net earnings attributable to common stockholders ...   $ 20,175   $ 36,421  $ 102,830   $115,806
                                                       ========   ========  =========   ========
                                                       
Net earnings per basic common share ................   $   0.75   $   1.33  $    3.78   $   4.24
                                                       ========   ========  =========   ========
                                                       
Diluted:
Computation of weighted average number of
common and diluted equivalent shares
outstanding:-
   Weighted average number of shares outstanding ...     26,880     27,392     27,236     27,333
   Dilutive effect of stock options and stock awards        336        727        606        567
                                                       --------   --------  ---------   --------
   Weighted average number of common and
     diluted equivalent shares ...................       27,216     28,119     27,842     27,900
                                                       ========   ========  =========   ========

Net earnings attributable to common stockholders ...   $ 20,175   $ 36,421  $ 102,830   $115,806
                                                       ========   ========  =========   ========
                                                       
Net earnings per diluted common share ..............   $   0.74   $   1.30  $    3.69   $   4.15
                                                       ========   ========  =========   ========
                                                       
</TABLE>







                                                                Exhibit 21

SUBSIDIARIES OF ORION CAPITAL CORPORATION             
                                                          State or Other
                                                          Jurisdiction
Subsidiary                                                of Incorporation

Atlantic Claims Service, Inc.                             North Carolina
Atlantic Indemnity Company                                North Carolina
Atlantic Security Insurance Company                       North Carolina
Alternative Risk Transfer Insurance Strategies, Inc.      Connecticut
Carolina American Insurance Company                       South Carolina
Clarke & Towner, Inc.                                     Connecticut
Connecticut Specialty Insurance Company                   Connecticut
Design Professionals Administration Corporation           California
Design Professionals Insurance Company                    Connecticut
DPIC Companies, Inc.                                      California
DPIC Management Services Corp.                            Connecticut
EBI Companies, Inc.                                       Connecticut
EBI Consulting Services, Inc.                             California
EBI Indemnity Company                                     Connecticut
EFC Property Management, Inc.                             California
Employee Benefits Insurance Company                       Connecticut
Guaranty National Insurance Company                       Colorado
Guaranty National Insurance Company of California         California
Guaranty National Warranty Services Company               Colorado
Grocers Insurance Agency, Inc.                            Oregon
Grocers Insurance Company                                 Oregon
Grocers Insurance Group, Inc.                             Oregon
Grocers Risk Services, Inc.                               Oregon
Intercon General Agency, Inc.                             Texas
Jabawwat, Inc.                                            Delaware
Landmark American Insurance Company                       Oklahoma
Wm. H. McGee & Co., Inc.                                  New York
Wm. H. McGee & Co., (Bermuda) Ltd.                        Bermuda
Wm. H. McGee & Co., of Canada, Ltd.                       Canada
Wm. H. McGee & Co., of Puerto Rico, Inc.                  Puerto Rico
Wm. H. McGee Services, Inc.                               New York
OrionAuto, Inc. (fka Guaranty National Corporation)       Colorado
Orion Insurance Company                                   Connecticut
Orion Capital Companies, Inc.                             Connecticut
Orion Specialty Group, Inc.                               Connecticut
Peak Property and Casualty Insurance Corporation          Colorado
Peninsula Excess Insurance Brokers, Inc.                  California
Premium Payment Plan, Inc.                                North Carolina
Security Insurance Company of Hartford                    Connecticut
Security Insurance Company (UK), Ltd.                     United Kingdom
SecurityRe, Inc.                                          Connecticut
Strickland Insurance Brokers Florida, Inc.
The Connecticut Indemnity Company                         Connecticut
The Fire and Casualty Insurance Company of Conn.          Connecticut
Unisun Insurance Company                                  South Carolina
Viking Insurance Company of Wisconsin                     Colorado
Viking County Mutual Insurance Company                    Texas


     The listed subsidiaries are wholly owned by Orion Capital Corporation as of
December 31, 1998. The Company owns 26% of Intercargo Corporation of Schaumburg,
Illinois.











<PAGE>




                                                                      Exhibit 23

                          INDEPENDENT AUDITORS' CONSENT



Orion Capital Corporation
Farmington, Connecticut


We consent to the  incorporation  by reference in  Registration  Statements  No.
2-80636 and No. 333-58941 on Form S-8 relating to the Orion Capital  Corporation
1982 Long-Term Performance Incentive Plan, No. 333-58905 on Form S-8 relating to
Orion Capital  Corporation  Equity Incentive Plan, No. 2-63344 and No. 333-58889
on Form S-8 relating to the Orion Capital  401(K) and Profit  Sharing Plan,  No.
33-59847 and No. 333-58939 on Form S-8 relating to the Orion Capital Corporation
1994 Stock Option Plan for Non- Employee  Directors,  No.  333-44901 on Form S-8
relating to the Wm. H. McGee & Co., Inc.  401(K) and Profit  Sharing  Plan,  No.
333-55671 on Form S-8 relating to Orion  Capital  Corporation  Employees'  Stock
Purchase Plan, and No.333-62951 on Form S-8 relating to Retirement  Savings Plan
for  Employees  of Guaranty  National  Insurance  Company,  of our report  dated
February 22, 1999 (except for Note 20, as to which the date is March 11, 1999),
appearing in this annual report on Form 10-K of Orion Capital
Corporation for the year ended December 31, 1998.


DELOITTE & TOUCHE LLP



Hartford, Connecticut
March 29, 1999


<PAGE>

<TABLE> <S> <C>

<ARTICLE>7
<LEGEND> 


                                                 

THIS FINANCIAL  SCHEDULE CONTAINS SUMMARY FINANCIAL  INFORMATION  EXTRACTED FROM
ORION CAPITAL CORPORATION'S FINANCIAL STATEMENTS FOR THE YEAR ENDED DECEMBER 31,
1998,  AND  IS  QUALIFIED  IN  ITS  ENTIRETY  BY  REFERENCE  TO  SUCH  FINANCIAL
STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                                                      <C>
<PERIOD-TYPE>                                               12-MOS
<FISCAL-YEAR-END>                                        DEC-31-1998
<PERIOD-START>                                            JAN-1-1998
<PERIOD-END>                                             DEC-31-1998
<DEBT-HELD-FOR-SALE>                                       1,349,858
<DEBT-CARRYING-VALUE>                                        260,609
<DEBT-MARKET-VALUE>                                          272,718
<EQUITIES>                                                   510,872
<MORTGAGE>                                                     2,222
<REAL-ESTATE>                                                      0
<TOTAL-INVEST>                                             2,486,241
<CASH>                                                        18,031
<RECOVER-REINSURE>                                           671,726       
<DEFERRED-ACQUISITION>                                       155,612
<TOTAL-ASSETS>                                             4,164,466
<POLICY-LOSSES>                                            2,017,682
<UNEARNED-PREMIUMS>                                          564,053
<POLICY-OTHER>                                                     0
<POLICY-HOLDER-FUNDS>                                         17,899
<NOTES-PAYABLE>                                              217,369
<COMMON>                                                     180,285
                                              0
                                                        0
<OTHER-SE>                                                   547,050
<TOTAL-LIABILITY-AND-EQUITY>                               4,164,466
                                                 1,503,035
<INVESTMENT-INCOME>                                          143,242
<INVESTMENT-GAINS>                                            52,491
<OTHER-INCOME>                                                17,961
<BENEFITS>                                                 1,020,495
<UNDERWRITING-AMORTIZATION>                                  417,917
<UNDERWRITING-OTHER>                                          72,739
<INCOME-PRETAX>                                              156,710
<INCOME-TAX>                                                  41,138
<INCOME-CONTINUING>                                          102,830
<DISCONTINUED>                                                     0
<EXTRAORDINARY>                                                    0
<CHANGES>                                                          0
<NET-INCOME>                                                 102,830
<EPS-PRIMARY>                                                   3.78
<EPS-DILUTED>                                                   3.69                                                            
<RESERVE-OPEN>                                             1,390,727                                       
<PROVISION-CURRENT>                                          986,575
<PROVISION-PRIOR>                                             33,925 
<PAYMENTS-CURRENT>                                           450,297
<PAYMENTS-PRIOR>                                             559,364
<RESERVE-CLOSE>                                            1,418,409                                               
<CUMULATIVE-DEFICIENCY>                                       33,925 
                        








</TABLE>


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