HARLEYSVILLE GROUP INC
10-K405, 1996-03-27
FIRE, MARINE & CASUALTY INSURANCE
Previous: TRUMP PLAZA FUNDING INC, 10-K, 1996-03-27
Next: GRANITE STATE BANKSHARES INC, 10-C, 1996-03-27




                                SECURITIES AND EXCHANGE COMMISSION
                                      WASHINGTON, D.C.  20549
                                             FORM 10-K

[X]                    ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                          SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]

For the fiscal year ended December 31, 1995.
                                                OR

[ ]                  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE 
                         SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

For the transition period from                    to
                               ------------------    -------------------

Commission file number 0-14697

                                 HARLEYSVILLE GROUP INC.               
                 ------------------------------------------------------
                 (Exact name of registrant as specified in its charter)

           Delaware                                     51-0241172    
- -------------------------------                      --------------------
(State or other jurisdiction of                      (I.R.S. Employer
 incorporation or organization)                       Identification No.)

   355 Maple Avenue, Harleysville, PA                      19438-2297
- ----------------------------------------               ------------------
(Address of principal executive offices)                   (Zip Code)

Registrant's telephone number, including area code:  (215) 256-5000

Securities registered pursuant to Section 12(b) of the Act:  None

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

                        Common Stock, $1 par value
                        --------------------------
                            (Title of class)

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

Indicate by check mark if disclosure of delinquent 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
amendment to this Form 10-K  [X].

On March 8, 1996, the aggregate market value (based on the closing sales
price on that date) of the voting stock held by non-affiliates of the
Registrant was $168,526,808.

Indicate the number of shares outstanding of each of the Registrant's classes
of common stock, as of the latest practicable date: 13,769,602 shares of
Common Stock outstanding on March 8, 1996.


                               DOCUMENTS INCORPORATED BY REFERENCE:

1.     Portions of the Registrant's annual report to stockholders for the
       fiscal year ended December 31, 1995 are incorporated by reference in
       Parts I, II and IV of this report.

2.     Portions of the Registrant's proxy statement relating to the annual
       meeting of stockholders to be held April 24, 1996 are incorporated by
       reference in Parts I and III of this report.

<PAGE> Page 1


                               HARLEYSVILLE GROUP INC.
                             ANNUAL REPORT ON FORM 10-K
                                  DECEMBER 31, 1995


           PART I                                             PAGE
           ------                                             ----
ITEM   1.  BUSINESS                                             3
ITEM   2.  PROPERTIES                                          26
ITEM   3.  LEGAL PROCEEDINGS                                   26
ITEM   4.  SUBMISSION OF MATTERS TO A VOTE 
           OF SECURITY HOLDERS                                 26

           PART II
           -------
ITEM   5.  MARKET FOR REGISTRANT'S COMMON STOCK
           AND RELATED STOCKHOLDER MATTERS                     29
ITEM   6.  SELECTED FINANCIAL DATA                             29
ITEM   7.  MANAGEMENT'S DISCUSSION AND ANALYSIS
           OF FINANCIAL CONDITION AND RESULTS
           OF OPERATIONS                                       29
ITEM   8.  FINANCIAL STATEMENTS AND 
           SUPPLEMENTARY DATA                                  29
ITEM   9.  CHANGES IN AND DISAGREEMENTS WITH
           ACCOUNTANTS ON ACCOUNTING AND
           FINANCIAL DISCLOSURE                                29

           PART III
           --------
ITEM  10.  DIRECTORS AND EXECUTIVE OFFICERS
           OF THE REGISTRANT                                   29
ITEM  11.  EXECUTIVE COMPENSATION                              30
ITEM  12.  SECURITY OWNERSHIP OF CERTAIN
           BENEFICIAL OWNERS AND MANAGEMENT                    30
ITEM  13.  CERTAIN RELATIONSHIPS AND RELATED
           TRANSACTIONS                                        30

           PART IV
           -------
ITEM  14.  EXHIBITS, FINANCIAL STATEMENT
           SCHEDULES AND REPORTS ON FORM 8-K                   31

<PAGE> Page 2


                                       PART I

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

(a)  GENERAL DEVELOPMENT OF BUSINESS.

      Harleysville Group Inc. (the "Company") is a regional
insurance holding company headquartered in Pennsylvania which
engages, through its subsidiaries, in the property and casualty
insurance business.  As used herein, "Harleysville Group" refers to
Harleysville Group Inc. and its subsidiaries.  Harleysville Group
is approximately 56% owned by Harleysville Mutual Insurance Company
(the "Mutual Company").

      Harleysville Group and the Mutual Company operate together as
a network of regional insurance companies that underwrite a broad
line of personal and commercial coverages.  These insurance
coverages are marketed primarily in the eastern half of the United
States through approximately 13,700 independent insurance agents
associated with approximately 2,300 insurance agencies.  Regional
offices are maintained in Georgia, Illinois, Indiana, Maryland,
Massachusetts, Michigan, New Jersey, New York, North Carolina,
Ohio, Pennsylvania, Tennessee and Virginia.  The Company's property
and casualty insurance subsidiaries are:  Great Oaks Insurance
Company ("Great Oaks"), Harleysville-Atlantic Insurance Company
("Atlantic"),  Harleysville Insurance Company of New Jersey
("HNJ"), Huron Insurance Company ("Huron"), Lake States Insurance
Company ("Lake States"), Mid-America Insurance Company ("Mid-
America"), New York Casualty Insurance Company ("New York
Casualty") and Worcester Insurance Company ("Worcester").  

      The Company is pursuing a strategy of building a national
network of regional insurance companies.  Management believes that
the Company's regional organization permits each regional operation
to benefit from economies of scale provided by centralized support
while encouraging local marketing autonomy and managerial
entrepreneurship.  Services which directly involve the insured or
the agent (i.e., underwriting, claims and marketing) generally are
performed locally in accordance with Company-wide standards to
promote high quality service, while actuarial, investment, legal,
data processing and similar services are performed centrally.  The
Company's network of regional insurance companies has expanded
significantly in the last thirteen years.  In 1983, the Company
acquired Worcester, a property and casualty insurer which has
conducted business in New England since 1823.  In 1984, HNJ was
formed by the Company and began underwriting property and casualty
insurance in New Jersey.  In 1987, the Company acquired Atlantic,
a property and casualty insurer which has conducted business in the
southeastern United States since 1905.  In 1991, the Company
acquired Mid-America, (formerly named Connecticut Union Insurance
Company) which conducted business in Connecticut, and New York
Casualty, which conducts business in upstate New York.  In 1993,
the Company acquired Lake States, which primarily conducts business
in Michigan.  In 1994, the Company formed Great Oaks which began
underwriting property and casualty insurance in Ohio.

<PAGE> Page 3



      The Company's property and casualty subsidiaries other than
Lake States participate in an intercompany pooling arrangement
whereby these subsidiaries cede to the Mutual Company all of their
net premiums written and assume from the Mutual Company a portion
of the pooled business, which included all of the Mutual Company's
property and casualty insurance business except for new and renewal
Pennsylvania personal automobile insurance insured after January 1,
1991 by a subsidiary of the Mutual Company, Pennland Insurance
Company ("Pennland") and new and renewal New Jersey personal
automobile insurance insured after January 1, 1992 by another
subsidiary of the Mutual Company, Harleysville-Garden State
Insurance Company ("Garden State").  Beginning January 1, 1996,
Harleysville Group's participation in the pooling arrangement
increased from 60% to 65% and Pennland became a participant in the
pooling arrangement.  See "Business - Narrative Description of
Business - Pooling Arrangement."

      The Company is a Delaware corporation formed in 1979 as a
wholly-owned subsidiary of the Mutual Company.  In May 1986, the
Company completed an initial public offering of its Common Stock,
reducing the percentage of outstanding shares owned by the Mutual
Company to approximately 70%.  In April 1992, the Mutual Company
completed a secondary public offering further reducing the
percentage of outstanding shares owned by the Mutual Company to
approximately 55%. 

(b)  FINANCIAL INFORMATION ABOUT INDUSTRY SEGMENTS.

      The Company is of the opinion that all of its operations are
within one industry segment and that no information as to industry
segments is required pursuant to Statement of Financial Accounting
Standards No. 14 or Regulation S-K.

(c)  NARRATIVE DESCRIPTION OF BUSINESS.

PROPERTY AND CASUALTY UNDERWRITING

      Harleysville Group and the Mutual Company together underwrite
a broad line of personal and commercial property and casualty
coverages, including automobile, homeowners, commercial multi-peril
and workers compensation.  The Mutual Company and the Company's
insurance subsidiaries other than Lake States participate in an
intercompany pooling arrangement under which such subsidiaries and
the Mutual Company combine their property and casualty business. 
Pennland and Garden State have not participated in the pooling
arrangement.  Beginning January 1, 1996, Pennland participates in
the pooling arrangement and Harleysville Group's participation
increased to 65%.

      Harleysville Group (except for Lake States) and the Mutual
Company have maintained a pooled rating of "A+" (superior) by A.M.
Best Company, Inc. ("Best's") based  upon 1994 statutory results
and operating performance.  Lake States' Best's rating is "A-"
(excellent).  Best's ratings are based upon factors relevant to

<PAGE> Page 4



policyholders and are not directed toward the protection of
investors.  Management believes that the Best's rating is an
important factor in marketing Harleysville Group's products to its
agents and customers.

      The following table sets forth the premiums earned, by line of
insurance, for Harleysville Group for the periods indicated:

                          HARLEYSVILLE GROUP BUSINESS ONLY

                                        YEAR ENDED DECEMBER 31,
                                   --------------------------------

                                     1995        1994       1993   
                                   --------    --------   --------
                                            (in thousands)
PREMIUMS EARNED
- ---------------
  Commercial:
    Automobile                    $ 85,210     $ 81,052    $ 74,011 
    Workers compensation           103,794       91,684      83,285 
    Commercial multi-peril         100,375       90,303      73,174 
    Other                           24,767       23,021      21,105 
                                  --------     --------    -------- 
        Total commercial           314,146      286,060     251,575 
                                  --------     --------    -------- 
  Personal:
    Automobile                      92,315       92,631      73,802 
    Homeowners                      62,599       61,197      55,324 
    Other                            7,982        7,843       7,840 
                                  --------     --------    -------- 
        Total personal             162,896      161,671     136,966 
                                  --------     --------    -------- 

Total Harleysville Group Business $477,042     $447,731    $388,541 
                                  ========     ========    ======== 

      The following table sets forth ratios for the Company's
property and casualty subsidiaries, prepared in accordance with
generally accepted accounting principles ("GAAP") and with
statutory accounting practices ("SAP") prescribed or permitted by
state insurance authorities.  The statutory combined ratio is a
standard measure of underwriting profitability.  This ratio is the
sum of (i) the ratio of incurred losses and loss settlement
expenses to net earned premium ("loss ratio"); (ii) the ratio of
expenses incurred for commissions, premium taxes, administrative
and other underwriting expenses to net written premium ("expense
ratio"); and (iii) the ratio of dividends to policyholders to net
earned premium ("dividend ratio").  The GAAP combined ratio is
calculated in the same manner except that it is based on GAAP
amounts and the denominator for each component is net earned
premium.  When the combined ratio is under 100%, underwriting
results are generally considered profitable.  Conversely, when the
combined ratio is over 100%, underwriting results are generally
considered unprofitable.  The combined ratio does not reflect
investment income, federal income taxes or other non-operating
income or expense.  Harleysville Group's operating income is a
function of both underwriting results and investment income.

<PAGE> Page 5


                          HARLEYSVILLE GROUP BUSINESS ONLY

                                               YEAR ENDED DECEMBER 31,
                                          -------------------------------
                                            1995       1994        1993 
                                           ------     ------      ------

GAAP combined ratio                        104.0%     111.5%      106.7%
                                           =====      =====       ===== 
Statutory operating ratios:
    Loss ratio                              70.3%      77.9%       72.9%
    Expense and dividend ratios             33.1%      33.5%       33.8%
                                           -----      -----       ----- 
    Statutory combined ratio               103.4%     111.4%      106.7%
                                           =====      =====       ===== 
Industry statutory combined 
      ratio<F1>                            107.2%     108.5%      106.9%
                                           =====      =====       ===== 

- ------------------
[FN]
<F1>  Source:  Best's Insurance Management Reports, Property/Casualty
      Supplement, January 3, 1996.


POOLING ARRANGEMENT

      The Company's property and casualty subsidiaries other than
Lake States participate in an intercompany pooling arrangement with
the Mutual Company.  The underwriting pool is intended to produce
a more uniform and stable underwriting result from year to year for
all companies in the pool than they would experience individually
and to reduce the risk of loss of any of the pool participants by
spreading the risk among all the participants.  Each company
participating in the pool has at its disposal the capacity of the
entire pool, rather than being limited to policy exposures of a
size commensurate with its own capital and surplus.  The additional
capacity exists because such policy exposures are spread among all
the pool participants which each have their own capital and
surplus.  Regulation is applied to the individual companies rather
than to the pool.

      Pursuant to the terms of the pooling agreement with the Mutual
Company, each of the Company's subsidiary participants cedes
premiums, losses and expenses on all of their business to the
Mutual Company which, in turn, retrocedes to such subsidiaries a
specified portion of premiums, losses and expenses of the Mutual
Company and such subsidiaries.  Under the terms of the intercompany
pooling agreement which became effective January 1, 1986, Huron and
HNJ ceded to the Mutual Company all of their insurance business
written on or after January 1, 1986.  All of the Mutual Company's
property and casualty insurance business written or in force on or
after January 1, 1986,  was also included in the pooled business. 
The pooling agreement provides, however, that Harleysville Group is
not liable for any losses occurring prior to January 1, 1986.  The
pooling agreement does not legally discharge Harleysville Group
from its primary liability for the full amount of the policies
ceded.  However, it makes the Mutual Company liable to Harleysville
Group to the extent of the business ceded. 

<PAGE> Page 6


      The following table sets forth a chronology of the changes
that have occurred in the pooling agreement since it became
effective on January 1, 1986.

                     CHRONOLOGY OF CHANGES IN POOLING AGREEMENT

                HARLEYSVILLE   MUTUAL
                   GROUP       COMPANY
     DATE        PERCENTAGE   PERCENTAGE              EVENT
    ------      ------------  ----------  ---------------------------------- 

January 1, 1986      30%        70%     Current pooling agreement began with 
                                          Huron and HNJ as participants with
                                          the Mutual Company.

July 1, 1987         35%        65%      Atlantic acquired and included in 
                                          the pool.

January 1, 1989      50%        50%      Worcester included in the pool.

January 1, 1991      60%        40%      New York Casualty and Mid-America
                                           acquired and included in the pool
                                           and the Mutual Company formed
                                           Pennland (not a pool participant)
                                           to write Pennslyvania personal
                                           automobile business.

January 1, 1996      65%        35%      Pennland included in the pool.


      Effective as of January 1, 1992, Garden State began insuring
new and renewal New Jersey personal automobile insurance policies
that had been included in the pooling arrangement.

      When pool participation percentages increased as described
above, cash and investments equal to the net increase in
liabilities assumed less a ceding commission related to the net
increase in the liability for unearned premiums, was transferred
from the Mutual Company to Harleysville Group.  See Note 3(a) of
the Notes to Consolidated Financial Statements.

      All premiums, losses, loss settlement expenses and other
underwriting expenses are prorated among the parties to the pooling
arrangement on the basis of their participation in the pool.  The
method of establishing reserves is set forth under "Business -
Reserves."  The pooling agreement may be amended or terminated by
agreement of the parties.  Termination may occur only at the end of
a calendar year.  The Company and the Mutual Company maintain a
coordinating committee which reviews and evaluates the pooling
arrangements  between the  Company  and the Mutual Company.  See
"Business-Relationship with the Mutual Company."  In evaluating
pool participation changes, the coordinating committee considers
current and proposed acquisitions, the relative capital positions
and revenue contributions of the pool participants, and growth
prospects and ability to access capital markets to support that
growth.  Harleysville Group does not intend to terminate its
participation in the pooling agreement.

<PAGE> Page 7


      The following table sets forth the net written premiums and
combined ratios by line of insurance for the total pooled business
after elimination of management fees, prepared in accordance with
statutory accounting practices prescribed or permitted by state
insurance authorities, for the periods indicated.

                                TOTAL POOLED BUSINESS

                                             YEAR ENDED DECEMBER 31,
                                   ---------------------------------------
                                     1995            1994           1993  
                                   --------       ---------      ---------
                                             (dollars in thousands)

PREMIUMS WRITTEN
- ----------------
 Commercial:
   Automobile                      $136,197        $122,807       $121,342 
   Workers compensation             154,812         125,881        138,981 
   Commercial multi-peril           144,742         122,964        119,763 
   Other                             39,703          36,007         35,393 
                                   --------        --------       -------- 
     Total commercial               475,454         407,659        415,479 
                                   --------        --------       -------- 

 Personal:
   Automobile                       113,440         110,900        121,806 
   Homeowners                        93,141          88,864         91,501 
   Other                             13,751          13,088         12,610 
                                   --------        --------       -------- 
     Total personal                 220,332         212,852        225,917 
                                   --------        --------       -------- 

       Total pooled business       $695,786        $620,511       $641,396 
                                   ========        ========       ======== 

COMBINED RATIOS<F1>
- ---------------
 Commercial:
   Automobile                         107.5%          105.2%         103.8%
   Workers compensation                87.5%          110.6%         114.6%
   Commercial multi-peril             111.3%          110.3%         101.5%
   Other                              110.6%          109.7%          87.9%
     Total commercial                 102.4%          109.0%         105.4%

 Personal:
   Automobile                         112.2%          107.6%         107.1%
   Homeowners                         104.8%          140.2%         113.7%
   Other                               88.6%          108.1%         115.6%
     Total personal                   107.7%          121.0%         110.2%

       Total pooled business          104.1%          113.2%         107.1%


- -----------------
[FN]
<F1>  See the definition of combined ratio in "Business-Property and
      Casualty Underwriting".

<PAGE> Page 8


      The following table sets forth the net written premiums and
statutory combined ratios by line of insurance for Lake States for
1995 and for 1994, the first full year after being acquired by the
Company.


                                     LAKE STATES

                                          YEAR ENDED DECEMBER 31,
                                          -----------------------
                                            1995           1994
                                          --------       --------
                                           (dollars in thousands)

PREMIUMS WRITTEN
- ----------------
 Commercial:
  Automobile                               $ 8,024       $ 7,622 
  Workers compensation                      21,381        16,157 
  Commercial multi-peril                    21,799        18,744 
  Other                                      2,785         1,365 
                                           -------       ------- 
     Total commercial                       53,989        43,888 
                                           -------       ------- 

 Personal:
  Automobile                                26,030        24,642 
  Homeowners                                 7,985         8,521 
                                           -------       ------- 
     Total personal                         34,015        33,163 
                                           -------       ------- 

       Total Lake States                   $88,004       $77,051 
                                           =======       ======= 


COMBINED RATIOS<F1>
- ------------------
 Commercial:
  Automobile                                 145.4%        107.8%
  Workers compensation                        81.0%        100.9%
  Commercial multi-peril                     101.9%         95.6%
  Other                                       43.2%         52.1%
     Total commercial                         97.6%         97.0%

 Personal:
  Automobile                                 112.7%        105.5%
  Homeowners                                 102.4%        136.7%
     Total personal                          110.1%        113.2%

    Total Lake States                        102.7%        104.0%


- ----------------
[FN]
<F1>  See the definition of combined ratio in "Business-Property and
      Casualty Underwriting".

<PAGE> Page 9


     RESERVES.  Loss reserves are estimates at a given point in
time of what the insurer expects to pay to claimants for claims
occurring on or before such point in time, including claims which
have not yet been reported to the insurer.  These are estimates,
and it can be expected that the ultimate liability will exceed or
be less than such estimates.  During the loss settlement period,
additional facts regarding individual claims may become known, and
consequently it often becomes necessary to refine and adjust the
estimates of liability.

      Harleysville Group maintains reserves for the eventual payment
of losses and loss settlement expenses with respect to both
reported and unreported claims.  Loss settlement expense reserves
are intended to cover the ultimate costs of settling all claims,
including investigation and litigation costs relating to such
claims.  The amount of loss reserves for reported claims is based
primarily upon a case-by-case evaluation of the type of risk
involved and knowledge of the circumstances surrounding each claim
and the insurance policy provisions relating to the type of loss. 
The amounts of loss reserves for unreported claims and loss
settlement expense reserves are determined on the basis of
historical information by line of insurance as adjusted to current
conditions.  Inflation is implicitly provided for in the reserving
function through analysis of costs, trends and reviews of
historical reserving results.  Reserves are closely monitored and
are recomputed periodically by Harleysville Group and the Mutual
Company using new information on reported claims and a variety of
statistical techniques.  With the exception of reserves relating to
some workers compensation long-term disability cases, loss reserves
are not discounted.

<PAGE> Page 10



      The following table sets forth a reconciliation of beginning
and ending net reserves for unpaid losses and loss settlement
expenses for the years indicated for the total pooled business on
a statutory basis.

                                TOTAL POOLED BUSINESS

                                            YEAR ENDED DECEMBER 31,
                                     -----------------------------------
                                        1995         1994         1993  
                                     ---------    ---------    ---------
                                                (in thousands)
Reserves for losses and loss
  settlement expenses, 
  beginning of the year              $855,305      $825,028     $784,514 
                                     --------      --------     -------- 
Incurred losses and loss
  settlement expenses:
    Provision for insured events
      of the current year             483,560       497,983      464,399 
    Decrease in provision for
      insured events of prior 
      years                           (18,050)       (5,534)      (2,767)
                                     --------      --------     -------- 
         Total incurred losses 
          and loss settlement 
          expenses                    465,510       492,449      461,632 
                                     --------      --------     -------- 
Payments:
    Losses and loss settlement
      expenses attributable to
      insured events of the
      current year                    173,544       207,094      176,908 
    Losses and loss settlement
      expenses attributable to
      insured events of prior
      years                           246,935       255,078      244,210 
                                     --------      --------     -------- 
         Total payments               420,479       462,172      421,118 
                                     --------      --------     -------- 

Reserves for losses and loss
  settlement expenses,
  end of the year                    $900,336      $855,305     $825,028 
                                     ========      ========     ========

<PAGE> Page 11


      The following table sets forth the development of net reserves
for unpaid losses and loss settlement expenses from 1985 through
1995 for the pooled business of the Mutual Company and Harleysville
Group.  "Reserve for losses and loss settlement expenses" sets
forth the estimated liability for unpaid losses and loss settlement
expenses recorded at the balance sheet date for each of the
indicated years.  This liability represents the estimated amount of
losses and loss settlement expenses for claims arising in the
current and all prior years that are unpaid at the balance sheet
date, including losses incurred but not reported. 

      The "Reserves reestimated as a percent of initial reserves"
portion of the table shows the reestimated amount (expressed as a
percentage of the initial reserve) of the previously recorded
liability based on experience of each succeeding year.  The
estimate is increased or decreased as payments are made and more
information becomes known about the severity of remaining unpaid
claims.  For example, the 1990 liability has developed a deficiency
after five years, in that reestimated losses and loss settlement
expenses are expected to exceed the initial estimated liability
established in 1990 of $676.5 million by 0.3%.

      The "Cumulative paid as a percent of current reserves" portion
of the table shows the cumulative losses and loss settlement
expense payments (expressed as a percentage of current reserves)
made in succeeding years for losses incurred prior to the balance
sheet date.  For example, the 1990 column indicates that as of
December 31, 1995, payments equal to 83.1% of the currently
reestimated ultimate liability for losses and loss settlement
expenses had been made.

      The "Redundancy (deficiency) expressed as a percentage of year
end reserves" shows the cumulative redundancy or deficiency at
December 31, 1995 of the reserve estimate shown on the top line of
the corresponding column.  A redundancy in reserves means that
reserves established in prior years exceeded actual losses and loss
settlement expenses or were reevaluated at less than the original
reserved amount.  A deficiency in reserves means that the reserves
established in prior years were less than actual losses and loss
settlement expenses or were reevaluated at more than the originally
reserved amount.

      The following table includes all 1995 pool participants as if
they had participated in the pooling arrangement in all years
indicated except for acquired pool participant companies, which are
included from their date of acquisition.  Under the terms of the
pooling arrangement, Harleysville Group is not responsible for
losses on the pooled business occurring prior to January 1, 1986.

<PAGE> Page 12


<TABLE>
<CAPTION>
                                                                  TOTAL POOLED BUSINESS

                                                                  YEAR ENDED DECEMBER 31,
             --------------------------------------------------------------------------------------------------------------------


                1985       1986      1987        1988        1989      1990        1991      1992      1993      1994      1995
              --------   --------  ---------   ---------   ---------  -------   --------   --------  --------  --------  --------
                                                              (dollars in thousands)
Reserve for losses
 and loss
 settlement
 <S>          <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>       <C>       <C>       <C>
 expenses     $309,985   $353,516   $425,880   $517,426   $610,128   $676,526   $742,989   $784,514  $825,028  $855,305  $900,336
Reserves
 reestimated 
 as a percent
 of initial
 reserves:
One year
 later         106.9%       101.4%     100.3%      98.8%      98.0%      97.8%      99.5%      99.6%     99.3%     97.9%
Two years
 later         108.3        103.7      101.5       97.6       98.1       98.8       99.4       99.2      97.2
Three years
 later         110.3        105.3      101.6       98.9       99.7       99.5       99.2       98.7
Four years
 later         112.5        105.9      103.4      100.5      100.4       99.9       99.1
Five years
 later         113.4        107.1      104.7      101.1      101.1      100.3
Six years
 later         114.7        108.6      104.8      101.8      101.7
Seven years
 later         115.6        108.9      105.6      102.8
Eight years
 later         115.9        109.3      106.5
Nine years
 later         116.5        110.4
Ten years
 later         117.6

Cumulative
 paid as a
 percent of
 current
 reserves:
One year
 later          34.2%        32.4%     30.1%       29.8%     32.3%      32.5%    32.2%     31.5%     31.8%     29.5%
Two years
 later          53.5         49.9      48.0        49.6      52.6       53.5     52.1      52.0      50.3
Three years
 later          64.5         62.4      62.3        64.0      67.4       67.7     65.9      65.0
Four years
 later          72.5         71.2      72.2        74.5      76.5       77.4     74.7
Five years
 later          77.6         77.6      79.7        80.7      82.8       83.1
Six years
 later          82.0         82.7      83.6        84.9      86.6
Seven years
 later          85.2         85.3      86.4        87.6
Eight years
 later          86.9         87.3      88.4
Nine years
 later          88.4         88.8
Ten years
 later          89.8
Redundancy
 (deficiency)
 expressed as
 a percent of
 year end
 reserves      (17.6)%      (10.4)%    (6.5)%     (2.8)%    (1.7)%     (0.3)%     0.9%     1.3%     2.8%     2.1%

</TABLE>

<PAGE> Page 13



     Harleysville Group's reserves are derived from those established for the
total pooled business.  The terms of the pooling agreement provide that
Harleysville Group is responsible only for pooled losses incurred on or after 
the effective date, January 1, 1986.  The GAAP loss reserve experience of 
Harleysville Group, as reflected in its financial statements, is shown in the 
following table which sets forth a reconciliation of beginning and ending net
reserves for unpaid losses and loss settlement expenses for the years 
indicated for the business of Harleysville Group only.

                                         HARLEYSVILLE GROUP BUSINESS ONLY

                                              YEAR ENDED DECEMBER 31,
                                      ------------------------------------
                                         1995         1994         1993  
                                       ---------    ---------    ---------
                                                (in thousands)
Reserves for losses and loss
   settlement expenses, 
   beginning of the year               $535,452     $499,272     $437,883 
                                       --------     --------     -------- 
Reserves of acquired companies                                     32,293 
                                       --------     --------     -------- 
Incurred losses and loss
   settlement expenses:
      Provision for insured 
        events of the current
        year                            346,383      352,085      283,526 
      Increase (decrease) in 
        provision for insured
        events of prior years           (10,887)      (3,215)         252 
                                       --------     --------     -------- 
           Total incurred losses
             and loss settlement
             expenses                   335,496      348,870      283,778 
                                       --------     --------     -------- 
Payments:
      Losses and loss settlement
        expenses attributable to
        insured events of the
        current year                    129,446      151,133      110,217 
      Losses and loss settlement
        expenses attributable to
        insured events of prior
        years                           164,849      161,557      144,465 
                                       --------     --------     -------- 
           Total payments               294,295      312,690      254,682 
                                       --------     --------     -------- 
Reserves for losses and loss
   settlement expenses, end 
   of the year                         $576,653     $535,452     $499,272 
                                       ========     ========     ======== 

<PAGE> Page 14


      Harleysville Group recognized a decrease in the provision for insured 
events of prior years (favorable development) of $10.9 and $3.2 million in 
1995 and 1994, respectively.  The favorable development primarily related 
to lower than expected claim severity in workers compensation.  The 
development in 1993 was not significant.

      The following table is a reconciliation of reserves for losses and 
loss settlement expenses based on GAAP to those based on SAP.  

                                              YEAR ENDED DECEMBER 31,
                                       -----------------------------------
                                         1995          1994         1993  
                                       --------      --------     --------
                                                  (in thousands)
   Gross reserves for losses and
      loss settlement expenses,
      based on GAAP                    $645,941      $603,088     $560,811

   Reinsurance recoverable               69,288        67,636       61,539
                                       --------      --------     --------
   Net reserves for losses and
      loss settlement expenses,
      based on GAAP                     576,653       535,452      499,272

   Salvage and subrogation
      recoverable on property
      lines                                                          3,474
                                       --------      --------     --------
   Reserves for losses and loss
      settlement expenses, based
      on SAP                           $576,653      $535,452     $502,746
                                       ========      ========     ========

     The following table sets forth the development of the 1994, 1993 and 
1992 net reserves for losses and loss settlement expenses, reinsurance 
recoverable and gross reserves for losses and loss settlement expenses as 
of December 31, 1995:

                                        1994           1993        1992   
                                      ---------     ---------   ---------
                                                 (in thousands)

   Gross re-estimated reserve          $594,625      $551,080    $477,960 
   Re-estimated recoverable              70,060        67,445      47,232 
                                       --------      --------    -------- 

   Net re-estimated reserve            $524,565      $483,635    $430,728 
                                       ========      ========    ======== 

   Net cumulative redundancy           $(10,887)     $(15,637)   $ (7,155)
                                       ========      ========    ======== 


     The following table sets forth the development of net reserves for 
unpaid losses and loss settlement expenses for Harleysville Group from 1986, 
the year of the Company's initial public offering and the commencement of 
the pooling arrangement, to 1995.  The effect of changes to the pooling 
agreement participation is reflected in this table.  For example, the
January 1, 1989 increase in Harleysville Group's pooling participation 
from 35% to 50% is reflected in the first line of the 1989 column. Amounts  


<PAGE> Page 15


of assets equal to increases in net liabilities was transferred to 
Harleysville Group from the Mutual Company in conjunction with each 
respective pooling change.  The amount of the assets transferred has been 
netted against and has reduced the cumulative amounts paid for years
prior to the pooling changes.  For example, the 1988 column of the 
"Cumulative paid as a percent of current reserves" portion of the table 
reflects the assets transferred in conjunction with the 1989 increase in 
the pooling percentage from 35% to 50% as a decrease netted in the "one 
year later" line.

<PAGE> Page 16


<TABLE>
<CAPTION>
                                                              HARLEYSVILLE GROUP BUSINESS

                                                             YEAR ENDED DECEMBER 31,
             ---------------------------------------------------------------------------------------------------------
               1986      1987       1988       1989       1990       1991       1992       1993       1994       1995
             --------  --------   --------   ---------  --------   --------   --------   -------    --------   -------
                                                             (dollars in thousands)

<S>
Reserve for 
 losses and
 loss 
 settlement
 <S>         <C>       <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
 expenses    $56,082   $117,058   $166,994   $259,522   $300,197   $406,619   $437,883   $499,272   $535,452   $576,653 

Reserves
 reestimated as
 a percent 
 of initial
 reserves:
One year
 later         99.2%      98.3%      96.1%      97.1%      97.1%      99.8%      100.1%      99.4%      98.0%
Two years
 later        100.4       97.6       93.4       96.3       98.1       99.6        99.3       96.9 
Three years
 later         99.1       96.6       94.4       98.0       98.7       99.2        98.4 
Four years
 later         98.7       98.5       96.3       98.7       99.0       98.5 
Five years
 later         99.0       99.9       97.0       99.3       98.8 
Six years
 later        101.3       99.6       97.7       99.3 
Seven years
 later        101.3      100.5       98.3 
Eight years
 later        101.4      100.5  
Nine years
 later        101.7  


Cumulative paid
 as a percent
 current
 reserves:
One year
 later         25.9%      35.2%      17.7%      35.3%      22.8%      33.7%      33.5%     33.4%      31.4%
Two years
 later         47.2       43.4       44.1       49.1       49.2       54.7       54.6      52.7 
Three years
 later         56.2       63.0       56.6       67.8       67.4       69.0       67.9 
Four years
 later         69.8       71.5       72.8       79.6       79.5       78.0 
Five years
 later         75.5       82.8       82.6       87.2       86.3 
Six years
 later         84.2       88.7       88.8       91.6 
Seven years
 later         88.4       92.5       92.0 
Eight years
 later         90.9       94.4  
Nine years
 later         91.5  


Redundancy
 (deficiency)
 expressed as
 a percent of 
 year end
 reserves     (1.7)%     (0.5)%       1.7%       0.7%      1.2%      1.5%    1.6%     3.1%    2.0%

</TABLE>

<PAGE> Page 17


    REINSURANCE.  Harleysville Group follows the customary industry 
practice of reinsuring a portion of its exposures and paying to the 
reinsurers a portion of the premiums received on all policies.  Insurance 
is ceded principally to reduce net liability on individual risks and to
protect against catastrophic losses.  Reinsurance does not legally 
discharge an insurer from its primary liability for the full amount of 
the policies, although it does make the assuming reinsurer liable to the 
insurer to the extent of the reinsurance ceded.  Therefore, a ceding
company is subject to credit risk with respect to its reinsurers.

    The reinsurance described below is maintained for the participants 
in the pooling arrangement with the Mutual Company.  Reinsurance premiums 
and recoveries are allocated according to pooling percentages.

    Reinsurance for property and auto physical damage losses is currently 
maintained under a per risk excess of loss treaty affording recovery 
to $4,250,000, above a retention paid by the pool participants of $750,000.  
In addition, the Company's subsidiaries (other than Lake States) and
the Mutual Company and its wholly-owned subsidiaries are reinsured under 
a catastrophe reinsurance treaty effective for one year from July 1, 1995 
which provides coverage for 85% of up to $127 million in excess of a 
retention of $20 million for any given catastrophe.  Accordingly, pursuant
to the terms of the treaty, the Company's maximum recovery would be $108 
million for any catastrophe involving an insured loss equal to or 
greater than $147 million.  The treaty includes reinstatement provisions 
providing for coverage for a second catastrophe and requiring payment of
an additional premium in the event of a first catastrophe occurring.  
Harleysville Group has not purchased funded catastrophe covers.

    Casualty reinsurance (including liability and workers compensation) 
is currently maintained under an excess of loss treaty affording recovery 
to $19,000,000 above a retention of $1,000,000 each loss occurrence.  
In addition, there is reinsurance to protect Harleysville Group from large
workers compensation losses.  For umbrella liability coverages, 
reinsurance protection up to $4,000,000 is provided over a retention of 
$1,000,000.

    Effective January 1, 1996, Lake States reinsurance for property, casualty 
and umbrella liability coverages are under the same treaties described 
above.  Furthermore, Lake States has purchased a lower layer of reinsurance 
from the Mutual Company on each of these coverages with retentions of 
$300,000, $250,000 and $250,000, respectively.  Effective January 1, 1996, 
Lake States has purchased property catastrophe reinsurance from the 
Mutual Company affording recovery of 95% of $19,000,000 in excess of 
$1,000,000.  Since the premiums and recoveries for such reinsurance would 
be subject to the pooling arrangement, Harleysville Group's participation is
eliminated in consolidation.

<PAGE> Page 18


    The terms and charges for reinsurance coverage are typically negotiated 
annually.  The reinsurance market is subject to conditions which are 
similar to those in the direct property and casualty insurance market, 
and there can be no assurance that reinsurance will remain available to the
Company to the same extent and at the same cost currently maintained by 
the Company.

    The Company considers numerous factors in choosing reinsurers, the 
most important of which is the financial stability of the reinsurer.  The 
Company has not experienced any material collectibility problems for 
its reinsurance recoverables.

    COMPETITION.  The property and casualty insurance industry is highly 
competitive on the basis of both price and service.  There are numerous 
companies competing for this business in the geographic areas where the 
Harleysville Group operates, many of which are substantially larger and
have considerably greater financial resources than Harleysville Group.  
In addition, because the insurance products of Harleysville Group and the 
Mutual Company are marketed exclusively through independent insurance 
agencies, most of which represent more than one company, Harleysville Group
faces competition within each agency.

INVESTMENTS

    An important element of the financial results of Harleysville Group is 
the return on invested assets.  Harleysville Group's investment objective 
is to maintain a widely diversified fixed maturities portfolio structured 
to maximize after-tax investment income while minimizing credit risk 
through investments in high quality instruments.  Its objective also is to 
provide adequate funds to pay claims without forced sales of investments.  
During 1995 and 1994, Harleysville Group invested $30 million in equity 
securities with the objective of capital appreciation and expects to 
gradually increase this investment to $48 million in the next few years.  
At December 31, 1995, the investment portfolio did not contain any 
securities that were rated at less than investment grade, and it did not 
contain any real estate or mortgage loans.

    Harleysville Group has adopted and follows an investment philosophy 
which precludes the purchase of non-investment grade securities.  However, 
due to uncertainties in the economic environment, it is possible that the 
quality of investments held in Harleysville Group's portfolio may change. 

<PAGE> Page 19


    The following table shows the composition of Harleysville Group's 
fixed maturity investment portfolio at amortized cost, excluding short-
term investments, by rating as of December 31, 1995:

                                                      DECEMBER 31, 1995
                                                   ---------------------
                                                    AMOUNT       PERCENT
                                                   --------      -------
                RATING<F1>                         (dollars in thousands)
                ---------

U.S. Treasury and U.S. agency bonds<F2>             $234,273        23.9%
Aaa                                                  171,967        17.6%
Aa                                                   314,763        32.2%
A                                                    250,319        25.6%
Baa                                                    6,730          .7%
                                                    --------       ----- 
      Total                                         $978,052       100.0%
                                                    ========       ===== 
- ----------------
[FN]
<F1>  Ratings assigned by Moody's Investors Services, Inc.
<F2>  Includes GNMA pass-through obligations and collateralized mortgage 
      obligations.

      Harleysville Group invests in both taxable and tax-exempt 
securities as part of its strategy to maximize after-tax income.  
Such strategy considers, among other factors, the impact of the 
alternative minimum tax.  Tax-exempt bonds made up approximately 
37%, 42% and 44% of the total investment portfolio at December 31, 
1995, 1994 and 1993, respectively.

      The following table shows the composition of Harleysville 
Group's investment portfolio at carrying value, excluding short-
term investments, by type of security as of December 31, 1995:

                                                      DECEMBER 31, 1995
                                                    ---------------------
                                                     AMOUNT       PERCENT
                                                    --------      -------
                                                    (dollars in thousands)
Fixed maturities:
 U.S. Treasury obligations                        $   55,662         5.3%
 U.S. agency obligations                              75,464         7.3%
 GNMA pass-through obligations                         3,025          .3%
 Collateralized mortgage obligations                 115,790        11.1%
 Obligations of states and political
    subdivisions                                     383,026        36.8%
 Corporate securities                                373,474        35.9%
                                                  ----------       ----- 
     Total fixed maturities                        1,006,441        96.7%
                                                  ----------       ----- 
Equity securities                                     34,584         3.3%
                                                  ----------       ----- 
    Total                                         $1,041,025       100.0%
                                                  ==========       ===== 

<PAGE> Page 20


      Investment results of Harleysville Group's fixed maturity 
investment portfolio for the three years ended December 31, 1995 
are shown in the following table:


                                       YEAR ENDED DECEMBER 31,
                               ---------------------------------------
                                  1995          1994          1993
                               ---------      ---------     ---------
                                        (dollars in thousands)

Invested assets<F1>             $960,114       $917,368      $796,266
Investment income<F2>           $ 67,428       $ 63,293      $ 59,143
Average yield                        7.0%           6.9%          7.4%

- ---------------
[FN]
<F1> Average of the aggregate invested amounts at amortized cost at 
     the beginning and end of the period, adjusted for the 1993 Lake 
     States acquisition and proceeds from the related public note 
     offering.

<F2> Investment income does not include investment expenses, realized 
     investment gains or losses or provision for income taxes.

      The following table indicates the composition of Harleysville 
Group's fixed maturity investment portfolio at carrying value, 
excluding short-term investments, by time to maturity as of 
December 31, 1995:

                                                DECEMBER 31, 1995
                                              ---------------------
                                               AMOUNT       PERCENT
                                              --------      -------
                                              (dollars in thousands)
             DUE IN<F1>
             ---------
1 year or less                              $   46,041         4.6%
Over 1 year through 5 years                    206,711        20.5%
Over 5 years through 10 years                  357,976        35.6%
Over 10 years                                  276,898        27.5%
                                            ----------       ----- 
                                               887,626        88.2%
Mortgage-backed securities                     118,815        11.8%
                                            ----------       ----- 
     Total                                  $1,006,441       100.0%
                                            ==========       ===== 

- ----------------
[FN]
<F1> Based on stated maturity dates with no prepayment assumptions.  
     Actual maturities may differ because borrowers may have the 
     right to call or prepay obligations with or without call or 
     prepayment penalties.

     The average life of Harleysville Group's investment portfolio 
     as of December 31, 1995 was approximately 7 years.

<PAGE> Page 21


REGULATION

      Insurance companies are subject to supervision and regulation 
in the states in which they transact business.  Such supervision 
and regulation relate to numerous aspects of an insurance company's 
business and financial condition.  The primary purpose of such 
supervision and regulation is the protection of policyholders.  The 
extent of such regulation varies, but generally derives from state 
statutes which delegate regulatory, supervisory and administrative 
authority to state insurance departments.  Accordingly, the 
authority of the state insurance departments includes the 
establishment of standards of solvency which must be met and 
maintained by insurers, the licensing to do business of insurers 
and agents, the nature of and limitations on investments, premium 
rates for property and casualty insurance, the provisions which 
insurers must make for current losses and future liabilities, the
deposit of securities for the benefit of policyholders and the 
approval of policy forms.  Such insurance departments also conduct 
periodic examinations of the affairs of insurance companies and 
require the filing of annual and other reports relating to the 
financial condition of insurance companies.

      All of the states in which Harleysville Group and the Mutual 
Company do business have guaranty fund laws under which insurers 
doing business in such states can be assessed up to 2% of annual 
written premiums earned by the insurer in that state in order to 
fund policyholder liabilities of insolvent insurance companies.  
Under these laws in general, an insurer is subject to assessment, 
depending upon its market share of a given line of business, to 
assist in the payment of policyholder and third party claims 
against insolvent insurers.  Since the likelihood and amount of any 
particular assessment cannot be determined until an insolvency has 
occurred, potential liabilities for assessments are not reflected 
in the reserves of insurers.  During the five years ended December 
31, 1995, the amount of such insolvency assessments paid by 
Harleysville Group and the Mutual Company was not material.

      State laws also require Harleysville Group to participate in 
involuntary insurance programs for automobile insurance, as well as 
other property and casualty lines, in states in which Harleysville 
Group operates.  These programs include joint underwriting 
associations, assigned risk plans, fair access to insurance 
requirements ("FAIR") plans, reinsurance facilities and wind storm 
plans.  These state laws generally require all companies that write 
lines covered by these programs to provide coverage (either 
directly or through reinsurance) for insureds who cannot obtain 
insurance in the voluntary market.  The legislation creating these 
programs usually allocates a pro rata portion of risks attributable 
to such insureds to each company on the basis of direct written 
premiums or the number of automobiles insured.  Generally, state 
law requires participation in such programs as a condition to doing 
business.  The loss ratio on insurance written under involuntary
programs generally has been greater than the loss ratio on 
insurance in the voluntary market.

<PAGE> Page 22


      State insurance holding company acts regulate insurance 
holding company systems.  Each insurance company in the holding 
company system is required to register with the insurance 
supervisory agency of its state of domicile and furnish certain 
information concerning the operations of companies within the 
holding company system that may materially affect the operations, 
management or financial condition of the insurer within the system.  
Such laws further require disclosure of material transactions 
including the payment of "extraordinary dividends" from the 
insurance subsidiaries to the Company.

      Insurance holding company acts require that all transactions 
within the holding company system affecting the Mutual Company and 
the Company's insurance subsidiaries must be fair and equitable.  
Further, approval of the applicable insurance commissioner is 
required prior to the consummation of transactions affecting the 
control of an insurer.

      The property and casualty insurance industry has been subject 
to significant public scrutiny and comment primarily due to 
concerns regarding solvency issues, rising insurance costs, and the 
industry's methods of operations.  Accordingly, new regulations and
legislation are being proposed to bring the insurance industry 
under federal control; to strengthen state oversight, particularly 
in the field of solvency and investments; to further restrict an 
insurer's ability to underwrite and price risks; and to impose new 
taxes and assessments.  It is not possible to predict whether, in 
what form or in what jurisdictions any of these proposals might be 
adopted or the effect, if any, on the Company.

      The Company's insurance subsidiaries are restricted by the 
insurance laws of their respective states of domicile as to the 
amount of dividends they may pay to the Company without the prior 
approval of the respective state regulatory authorities.  
Generally, the maximum dividend that may be paid by an insurance 
subsidiary during any year without prior regulatory approval is 
limited to a stated percentage of that subsidiary's statutory 
surplus as of a certain date, or adjusted net income of the 
subsidiary, for the preceding year.  Applying current regulatory 
restrictions as of December 31, 1995, the Company's insurance
subsidiaries would have been able to pay, without prior regulatory 
approval, approximately $37.6 million in dividends to the Company.  
The Company's insurance subsidiaries have not paid any dividends to 
Harleysville Group Inc. in 1995, 1994 or 1993.

      The National Association of Insurance Commissioners (NAIC) has 
adopted risk-based capital (RBC) standards that require insurance 
companies to calculate and report statutory capital and surplus 
needs based on a formula measuring underwriting, investment and 
other business risks inherent in an individual company's 
operations.  These RBC standards have not affected the operations 
of Harleysville Group since each of the Company's insurance 
subsidiaries have statutory capital and surplus in excess of RBC 
requirements.

<PAGE> Page 23


      Harleysville Group is required to file financial statements 
for its subsidiaries, prepared by using statutory accounting 
practices, with state regulatory authorities.  SAP differs from 
GAAP primarily in the recognition of revenue and expense.  The 
adjustments necessary to reconcile net income and stockholders' 
equity determined by using SAP to net income and stockholders' 
equity determined in accordance with GAAP are as follows:

                           NET INCOME                  STOCKHOLDERS' EQUITY 
                      YEAR ENDED DECEMBER 31                DECEMBER 31,
                 --------------------------------      ----------------------
                   1995        1994        1993           1995         1994  
                 --------    --------    --------      ---------    ---------
                            (in thousands)
SAP amounts      $36,063     $16,674     $26,103       $303,675     $262,841 
Adjustments:
 Deferred
  policy
  acquisition
  costs           6,619         143       1,820         59,109       52,490 
 Deferred
  income 
  taxes            (502)      5,647       2,949         23,875       38,767 
 Unrealized 
  investment
  gains 
 (losses)                                               27,834       (8,215)
 Other, net        (608)     (4,579)        (28)         8,322        3,527 
Holding 
 company<F1>       (241)        569       1,096        (77,806)     (72,486)
                -------     -------     -------       --------     -------- 
GAAP amounts    $41,331     $18,454     $31,940       $345,009     $276,924 
                =======     =======     =======       ========     ======== 
[FN]
<F1> Represents the GAAP income and equity amounts for Harleysville 
     Group Inc., excluding the earnings of and investment in 
     subsidiaries.


RELATIONSHIP WITH THE MUTUAL COMPANY

      Harleysville Group's operations are interrelated with the 
operations of the Mutual Company due to the pooling arrangement and 
other factors.  The Mutual Company owns approximately 56% of 
Harleysville Group.  Harleysville Group employees provide a variety 
of services to the Mutual Company and its wholly-owned 
subsidiaries.  The cost of facilities and employees required to 
conduct the business of both companies is charged on a cost-
allocated basis.  Harleysville Group also manages the operations of 
the Mutual Company and its wholly owned subsidiaries pursuant to a 
management agreement which commenced January 1, 1993 under which
Harleysville Group receives a management fee.  Harleysville Group 
also manages the operations of Berkshire Mutual Insurance Company,

<PAGE> Page 24


a small property and casualty insurance company, pursuant to a 
management services agreement.  Harleysville Group received $6.9 
million, $6.6 million and $4.7 million for the years ended December 
31, 1995, and 1994 and 1993 for all such management services.

      All of the Company's officers are officers of the Mutual 
Company, and six of the Company's nine directors are directors of 
the Mutual Company.  A coordinating committee exists to review and 
evaluate the pooling agreement and is responsible for matters 
involving actual or potential conflicts of interest between the two 
companies.  The decisions of the coordinating committee are binding 
on the two companies.  No intercompany transaction can be 
authorized by the coordinating committee unless the Company's 
committee members conclude that such transaction is fair and 
equitable to Harleysville Group.  The coordinating committee
consists of seven non-employee directors, three from Harleysville 
Group Inc. and three from the Mutual Company all of whom are not 
members of both Boards and one, the Chairman, who is a member of 
both Boards.  For information concerning the members of the 
coordinating committee, see "The Board of Directors and its 
Committees" section on pages 5 to 6 of the Company's proxy 
statement relating to the annual meeting of the stockholders to be 
held April 24, 1996 which is incorporated by reference in this Form 
10-K Report.

      The Mutual Company leases the home office from Harleysville 
Group with which it shares most of the facility.  Rental income 
under the lease was $2,750,000, $2,668,000 and $2,569,000 for 1995, 
1994 and 1993, respectively.  Harleysville Group believes that the 
lease terms are no less favorable to it than if the property were 
leased to a non-affiliate.

        In connection with the acquisition of Lake States, the 
Company borrowed $44 million from the Mutual Company on a short-
term basis.  It was repaid with the proceeds of a public note 
offering.  In connection with the acquisition of Mid-America and 
New York Casualty, the Company borrowed approximately $18.5 million 
from the Mutual Company.  See "Management's Discussion and Analysis 
of Results of Operations and Financial Condition -- Liquidity and
Capital Resources" and Notes 2 and 8 of the Notes to Consolidated 
Financial Statements.  For additional information with respect to 
transactions with the Mutual Company, see Note 3 of the Notes to 
Consolidated Financial Statements.


EMPLOYEES

      All employees are paid by Harleysville Group and, accordingly, 
are considered to be employees of Harleysville Group.  As of 
December 31, 1995, there were 2,508 employees.  They provide a 
variety of services to the Mutual Company and its wholly-owned 
subsidiaries.  See "Business-Relationship with the Mutual Company" 
and Note 3(c) of the Notes to Consolidated Financial Statements.

<PAGE> Page 25


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

      The buildings which house the headquarters of Harleysville 
Group and the Mutual Company are leased by the Mutual Company from 
a subsidiary of Harleysville Group.  See "Business-Relationship 
with the Mutual Company."  The Mutual Company charges Harleysville 
Group for an appropriate portion of the rent under an intercompany 
allocation agreement.  The buildings containing the headquarters of 
Harleysville Group and the Mutual Company have approximately 
220,000 square feet of office space.  Harleysville Group also rents 
office facilities in certain of the states in which it does 
business.


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

      Harleysville Group is a party to numerous lawsuits arising in 
the ordinary course of its insurance business.  Harleysville Group 
believes that the resolution of these lawsuits will not have a 
material adverse effect on its financial condition.


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

      No matter was submitted during the fourth quarter of 1995 to 
a vote of holders of the Company's Common Stock.


<PAGE> Page 26


EXECUTIVE OFFICERS OF THE COMPANY

      All of the persons listed below are executive officers of 
Harleysville Group or its affiliates.  There are no family 
relationships between any of the Company's executive officers and 
directors, and there are no arrangements or understandings between 
any of these officers and any other person pursuant to which the 
officer was selected as an officer.

         Name                   Age                  Position
- ---------------------           ---      ----------------------------------
Walter R. Bateman, II            48      President, Chief Executive Officer
                                            and Director
Thomas E. Roden                  60      Executive Vice President
Mark R. Cummins                  39      Senior Vice President, Chief
                                            Investment Officer and Treasurer
Bruce J. Magee                   41      Senior Vice President and
                                            Chief Financial Officer
Spencer M. Roman                 47      Senior Vice President
Robert G. Whitlock, Jr.          39      Senior Vice President and Chief
                                            Actuary
Roger J. Beekley                 53      Vice President and Controller
Roger A. Brown                   47      Vice President, Secretary and
                                            General Counsel


      Walter R. Bateman, II has been Chief Executive Officer since 
January 1, 1994 and has been President, Chief Operating Officer and 
Director of Harleysville Group and the Mutual Company since 1992.  
Mr. Bateman was Executive Vice President of Harleysville Group and 
the Mutual Company responsible for all insurance operations from 
1991 to 1992.

      Thomas E. Roden is Executive Vice President of Harleysville 
Group and the Mutual Company.  He is in charge of insurance 
operations for both companies and was previously in charge of 
underwriting for both companies since 1983. 

      Mark R. Cummins has been Senior Vice President, Chief 
Investment Officer and Treasurer of Harleysville Group and the 
Mutual Company since 1992.  Since January 1, 1996, he also has been
in charge of various administrative areas.  Mr. Cummins was 
employed at Selective Insurance Company from 1982 to 1992, most 
recently as Vice President in the investment and treasury 
department.

      Bruce J. Magee has been Senior Vice President and Chief 
Financial Officer of Harleysville Group and the Mutual Company 
since January 1, 1994.  From 1986 to 1993 he was Vice President and 
Controller of Harleysville Group.

<PAGE> Page 27


      Spencer M. Roman has been Senior Vice President since 1993.  
Since January 1, 1996, he has been in charge of marketing, claims, 
underwriting and policy and information services.  He was in charge 
of marketing for the three preceding years.  From 1970 to 1993 he 
was employed by General Accident Insurance Company, most recently 
as Vice President of Marketing/Planning.

      Robert G. Whitlock, Jr. has been Senior Vice President and 
Chief Actuary of Harleysville Group and the Mutual Company since 
February 1995.  He was Vice President and Actuary before assuming 
his present position and was in charge of various actuarial 
functions since 1991.

      Roger J. Beekley has been Vice President and Controller of 
Harleysville Group since January 1, 1994 and is Vice President and 
Controller of the Mutual Company, a position he has held since 
1982.

      Roger A. Brown has been Vice President, Secretary and General 
Counsel of Harleysville Group and the Mutual Company since April 
1995.  He was Assistant General Counsel from 1986 until assuming 
his present position.

<PAGE> Page 28


                                                       PART II

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

      The "Market for Common Stock and Related Security Holder 
Matters" section from the Company's annual report to stockholders 
for the year ended December 31, 1995, which is included as Exhibit 
(13)(D) to this Form 10-K Report, is incorporated herein by 
reference.


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

      The "Selected Consolidated Financial Data" section from the 
Company's annual report to stockholders for the year ended December 
31, 1995, which is included as Exhibit (13)(A) to this Form 10-K 
Report, is incorporated herein by reference.  


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

      The "Management's Discussion and Analysis of Results of 
Operations and Financial Condition" section from the Company's 
annual report to stockholders for the year ended December 31, 1995, 
which is included as Exhibit (13)(B) to this Form 10-K Report, is
incorporated herein by reference.


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

      The consolidated financial statements from the Company's 
annual report to stockholders for the year ended December 31, 1995, 
which is included as Exhibit (13)(C) to this Form 10-K Report, are 
incorporated herein by reference.


ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
- ------- -----------------------------------------------------------
AND FINANCIAL DISCLOSURE.
- -------------------------
      None.

<PAGE> Page 29


                                                      PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.
- -------- ---------------------------------------------------

      The "Election of Directors" section, which provides 
information regarding the Company's directors, on pages 3 to 5 of 
the Company's proxy statement relating to the annual meeting of 
stockholders to be held April 24, 1996, is incorporated herein by 
reference.

      The information concerning executive officers called for by 
Item 10 of Form 10-K is set forth in Part I of this Annual Report 
on Form 10-K.


ITEM 11. EXECUTIVE COMPENSATION.
- -------- -----------------------

      The "Executive Compensation and Other Information" section on 
pages 8 to 13 and the "Compensation of Directors" section on pages 
6 to 7 of the Company's proxy statement relating to the annual 
meeting of stockholders to be held April 24, 1996, are incorporated 
herein by
reference.


ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
- -------- ---------------------------------------------------
MANAGEMENT.
- -----------

      The "Beneficial Ownership of Common Stock" section on pages 2 
to 3 of the Company's proxy statement relating to the annual 
meeting of stockholders to be held April 24, 1996, are incorporated 
herein by reference.


ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.
- -------- -----------------------------------------------

      The "Certain Transactions" section on pages 21 to 22 of the 
Company's proxy statement relating to the annual meeting of 
stockholders to be held April 24, 1996, is incorporated herein by 
reference.

<PAGE> Page 30


                                                       PART IV

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

(a)   (1)  The following consolidated financial statements are filed 
           as a part of this report:

     Consolidated Financial Statements                             PAGE
                                                                  ------
         Consolidated Balance Sheets as of
           December 31, 1995 and 1994                               29*
         Consolidated Statements of Income for
           Each of the Years in the Three-year
           Period Ended December 31, 1995                           30*
         Consolidated Statements of Stockholders' 
           Equity for Each of the Years in the Three-
           year Period Ended December 31, 1995                      31*
         Consolidated Statements of Cash Flows 
           for Each of the Years in the Three-year
           Period Ended December 31, 1995                           32*
         Notes to Consolidated Financial Statements                 33*
      Independent Auditors' Report                                  42*

      (2)  The following consolidated financial statement
           schedules for the years 1995, 1994 and 1993
           are submitted herewith:

      Financial Statement Schedules
         Schedule I.        Summary of Investments - Other
                            Than Investments in Related
                            Parties                                 38
         Schedule III.      Condensed Financial Information 
                            of Parent Company                       39
         Schedule V.        Supplementary Insurance
                            Information                             42
         Schedule VI.       Reinsurance                             43
         Schedule X.        Supplemental Insurance Information
                            Concerning Property and Casualty
                            Subsidiaries                            44
      Independent Auditors' Consent and Report on Schedules                    
        (filed as Exhibit 23)

      All other schedules are omitted because they are not 
applicable or the required information is included in the financial 
statements or notes thereto.

- --------------------
      *Refers to the respective page of Harleysville Group Inc.'s 
1995 Annual Report to Stockholders.  The Consolidated Financial 
Statements and Independent Auditors' Report, which are included as 
Exhibit (13)(C), are incorporated herein by reference.  With the 
exception of the portions of such Annual Report specifically 
incorporated by reference in this Item and Items 5, 6, 7 and 8, 
such Annual Report shall not be deemed filed as part of this Form 
10-K or otherwise subject to the liabilities of Section 18 of the 
Securities Exchange Act of 1934.

<PAGE> Page 31


      (3)  Exhibits

 EXHIBIT
   NO.                  DESCRIPTION OF EXHIBITS
- --------    -------------------------------------------------
 ( 3)(A)    Amended and restated Certificate of Incor- 
            poration of  Registrant - incorporated herein 
            by reference to Exhibit 3(A) to the 
            Registrant's 10-Q filed May 10, 1994.

 ( 3)(B)    Amended and Restated By-laws of Registrant - 
            incorporated herein by reference to Exhibit 
            4(B) to the Post-Effective Amendment No. 12 of
            Registrant's Form S-3 Registration Statement 
            No. 33-90810 filed October 10, 1995.

 ( 4)       Indenture between the Registrant and CoreStates 
            Bank, N.A., dated as of November 15, 1993 - 
            incorporated herein by reference to Exhibit (4) 
            to the Registrant's Annual Report on Form 10-K 
            for the year ended December 31, 1993.

*(10)(A)    Deferred Compensation Plan, as amended, for 
            Directors of Harleysville Mutual Insurance 
            Company, Harleysville Group Inc. and 
            Harleysville Life Insurance Company - 
           incorporated herein by reference to Exhibit 
           10(A) to the Registrant's Form S-3 Registration 
           Statement No. 33-28948 filed May 25, 1989.

*(10)(B)    Harleysville Insurance Companies Director 
            Deferred Compensation Plan Approved by the 
            Board of Directors November 25, 1987 - 
            incorporated herein by reference to Exhibit 
            10(B) to the Registrant's Form S-3 Registration 
            Statement No. 33-28948 filed May 25, 1989.

*(10)(C)    Harleysville Group Inc. Non-qualified Deferred 
            Compensation Plan - incorporated herein by 
            reference to Exhibit 10(C) to the Registrant's
            Annual Report on Form 10-K for the year ended 
            December 31, 1993.

*(10)(D)    Pension Plan of Harleysville Group Inc. and 
            Associated Employers dated December 1, 1994 and 
            amendment dated February 6, 1995 - incorporated
            herein by reference to Exhibit 10(D) to the 
            Registrant's Annual Report on Form 10-K for the 
            year ended December 31, 1994.

*(10)(E)    Harleysville Insurance Companies Senior 
            Executive Supplemental Retirement Plan dated 
            May 25, 1982 - incorporated herein by reference 
            to Exhibit 10(E) to the Registrant's Form S-1  
            Registration Statement No. 33-4885 declared 
            effective May 23, 1986.

<PAGE> Page 32


 EXHIBIT
   NO.                  DESCRIPTION OF EXHIBITS 
- --------    -----------------------------------------------

*(10)(F)    Harleysville Mutual Insurance Company/ 
            Harleysville Group Inc. Senior Management 
            Incentive Bonus Plan As Amended and Restated 
            December 22, 1993 - incorporated herein by 
            reference to Exhibit 10(F) to the Registrant's
            Annual Report on Form 10-K for the year ended 
            December 31, 1993. 

 (10)(G)    Proportional Reinsurance Agreement effective 
            as of January 1, 1986 among Harleysville Mutual 
            Insurance Company, Huron Insurance Company and
            Harleysville Insurance Company of New Jersey -
            incorporated herein by reference to Exhibit 
            10(N) to the Registrant's Form S-1 Registration
            Statement No. 33-4885 declared effective May 
            23, 1986.

*(10)(H)    Equity Incentive Plan of Registrant, as amended
            - incorporated herein by reference to Exhibit 
            (10)(I) to the Registrant's Annual Report on 
            Form 10-K for the year ended December 31, 1990.

 (10)(I)    Tax Allocation Agreement dated December 24, 
            1986 among Harleysville Insurance Company of 
            New Jersey, Huron Insurance Company, Worcester
            Insurance Company, McAlear Associates, Inc. and 
            the Registrant - incorporated herein by 
            reference to Exhibit 10(Q) to the Registrant's
            Annual Report on Form 10-K for the year ended 
            December 31, 1986.

 (10)(J)    Amended and Restated Financial Tax Sharing 
            Agreement dated March 20, 1995 among Huron 
            Insurance Company, Harleysville Insurance 
            Company of New Jersey, Worcester Insurance 
            Company, Harleysville-Atlantic Insurance
            Company, New York Casualty Insurance Company, 
            Connecticut Union Insurance Company, Great Oaks 
            Insurance Company, Lakes States Insurance 
            Company and the Registrant - incorporated 
            herein by reference to Exhibit (10)(L) to the
            Registrant's Annual Report on Form 10-K for the 
            year ended December 31, 1994.

 (10)(K)    Amendment, effective July 1, 1987, to the 
            Proportional Reinsurance Agreement effective 
            January 1, 1986 among Harleysville Mutual 
            Insurance Company, Huron Insurance Company, 
            Harleysville Insurance Company of New Jersey 
            and Atlantic Insurance Company of Savannah -
            incorporated herein by reference to the 
            Registrant's Form 8-K Report dated July 1, 
            1987.

<PAGE> Page 33


 EXHIBIT
   NO.                  DESCRIPTION OF EXHIBITS 
- --------    -----------------------------------------------

 (10)(L)    Amendment, effective January 1, 1989, to the 
            Proportional Reinsurance Agreement effective 
            January 1, 1986 among Harleysville Mutual 
            Insurance Company, Huron Insurance Company, 
            Harleysville Insurance Company of New Jersey,
            Atlantic Insurance Company of Savannah and 
            Worcester Insurance Company - incorporated 
            herein by reference to Exhibit 10(U) to the
            Registrant's Annual Report on Form 10-K for the 
            year ended December 31,
            1988.

 (10)(M)    Amendment, effective January 1, 1991, to the 
            Proportional Reinsurance Agreement effective 
            January 1, 1986 among Harleysville Mutual 
            Insurance Company, Huron Insurance Company, 
            Harleysville Insurance Company of New Jersey,
            Atlantic Insurance Company of Savannah, 
            Worcester Insurance Company, Phoenix General 
            Insurance Company and New York Casualty
            Insurance Company - incorporated herein by 
            reference to Exhibit (10)(O) to the 
            Registrant's Annual Report on Form 10-K for the 
            year ended December 31, 1990.

 (10)(N)    Amendments, effective January 1, 1995 and 1993, 
            respectively, to the Proportional Reinsurance 
            Agreement effective January 1, 1986 among 
            Harleysville Mutual Insurance Company, Huron 
            Insurance Company, Harleysville Insurance 
            Company of New Jersey, Harleysville-Atlantic
            Insurance Company, Worcester Insurance Company, 
            Connecticut Union Insurance Company, New York 
            Casualty Insurance Company and Great Oaks
            Insurance Company - incorporated herein by 
            reference to Exhibit (10)(P) to the 
            Registrant's Annual Report on Form 10-K for the 
            year ended December 31, 1994.

 (10)(0)    Amendment, effective January 1, 1996 to the 
            Proportional Reinsurance Agreement effective 
            January 1, 1986 among Harleysville Mutual 
            Insurance Company, Huron Insurance Company, 
            Harleysville Insurance Company of New Jersey, 
            Harleysville-Atlantic Insurance Company, 
            Worcester Insurance Company, Connecticut Union 
            Insurance Company, New York Casualty Insurance 
            Company, Great Oaks Insurance Company and 
            Pennland Insurance Company.

<PAGE> Page 34


 EXHIBIT
   NO.                  DESCRIPTION OF EXHIBITS 
- --------    -----------------------------------------------

*(10)(P)    Long-Term Incentive Plan for senior officers of 
            Harleysville Mutual Insurance Company and 
            Registrant - incorporated herein by reference 
            to Exhibit 10(V) to the Registrant's Annual 
            Report on Form 10-K for the year ended December 
            31, 1988.

 (10)(Q)    Lease effective January 1, 1995 between Harleys-
            ville, Ltd. and Harleysville Mutual Insurance 
            Company - incorporated herein by reference to 
            Exhibit (10)(R) to the Registrant's Annual 
            Report on Form 10-K for the year ended December 
            31, 1994.

*(10)(R)    1990 Directors' Stock Option Program of 
            Registrant - incorporated herein by reference 
            to Exhibit (10)(R) to the Registrant's Annual 
            Report on Form 10-K for the year ended December 
            31, 1990.

*(10)(S)    1995 Directors' Stock Option Program of 
            Registrant  - incorporated herein by reference 
            to Exhibit (10)(S) to the Registrant's Annual 
            Report on Form 10-K for the year ended December 
            31, 1993.

 (10)(T)    Loan Agreement dated as of March 19, 1991 by 
            and between Harleysville Group Inc. and 
            Harleysville Mutual Insurance Company - 
            incorporated herein by reference to Exhibit 
            10.5 to the Registrant's Form S-3 Registration 
            Statement No. 33-41845 filed September 17, 
            1991.

 (10)(U)    Form of Management Agreements dated January 1, 
            1994 between Harleysville Group Inc. and 
            Harleysville Mutual Insurance Company, 
            Harleysville-Garden State Insurance Company, 
            Pennland Insurance Company, Berkshire Mutual
            Insurance Company and Harleysville Life 
            Insurance Company - incorporated herein by 
            reference to Exhibit (10)(U) to the 
            Registrant's Annual Statement on Form 10-K for 
            the year ended December 31, 1993.

<PAGE> Page 35


 EXHIBIT
   NO.                   DESCRIPTION OF EXHIBITS
- --------     -----------------------------------------------

 (10)(V)     Form of Salary Allocation Agreements dated 
             January 1, 1993 between Harleysville Group Inc. 
             and Harleysville Mutual Insurance Company,
             Harleysville-Garden State Insurance Company, 
             Pennland Insurance Company, Berkshire Mutual 
             Insurance Company and Harleysville Life 
             Insurance Company - incorporated herein by 
             reference to Exhibit (10)(U) to the 
             Registrant's Annual Report on Form 10-K for the 
             year ended December 31, 1992.

 (10)(W)     Equipment and Supplies Allocation Agreement 
             dated January 1, 1993 between Harleysville 
             Mutual Insurance Company and Harleysville Group 
             Inc. - incorporated herein by reference to 
             Exhibit (10)(V) to the Registrant's Annual 
             Report on Form 10-K for the year ended December 
             31, 1992.

*(10)(X)     1992 Incentive Stock Option Plan for Employees 
             Amended and Restated August 26, 1992 - 
             incorporated herein by reference to Exhibit 
             (10)(W) to the Registrant's Annual Report on 
             Form 10-K for the year ended December 31, 1992.

*(10)(Y)     Harleysville Group Inc. Supplemental Pension 
             Plan dated May 25, 1994 - incorporated herein 
             by reference to Exhibit (10)(AA) to the 
             Registrant's Annual Report on Form 10-K for the 
             year ended December 31, 1994.

 (13)(A)     Selected Consolidated Financial Data from the 
             Company's 1995 annual report to stockholders.

 (13)(B)     Management's Discussion and Analysis of Results 
             of Operations and Financial Condition from the 
             Company's 1995 annual report to stockholders.

 (13)(C)     Consolidated financial statements from the 
             Company's 1995 annual report to stockholders.

 (13)(D)     Market for Common Stock and Related Security 
             Holder Matters from the Company's 1995 annual 
             report to stockholders.

 (21)        Subsidiaries of Registrant.

 (23)        Independent Auditors' Consent and Report on 
             Schedules.

<PAGE> Page 36


 EXHIBIT
   NO.                  DESCRIPTION OF EXHIBITS 
- --------    -----------------------------------------------

 (28)       Statement re Registrant.

P(28)(A)    Schedule P, of the 1995 statutory annual 
            statement, for the total pooled business of 
            Harleysville Mutual Insurance Company and the 
            pool participant property and casualty insur-
            ance subsidiaries of Harleysville Group Inc.

P(28)(B)    Schedule P, of the 1995 statutory annual 
            statement of Lake States Insurance Company.

 (99)       Form 11-K Annual Report for the Harleysville 
            Group Inc. Employee Stock Purchase Plan for the 
            year ended December 31, 1995.


- ----------------
* Management contract or compensatory plan, contract or arrangement 
filed pursuant to Item 14(c) of this report.
P - Filed in paper format pursuant to Rule 311, paragraph (c).

(b) Reports on Form 8-K

      The Company did not file any reports on Form 8-K during the 
last quarter of the period covered by this report.  

<PAGE> Page 37


                                       HARLEYSVILLE GROUP
                              SCHEDULE I - SUMMARY OF INVESTMENTS -
                            OTHER THAN INVESTMENTS IN RELATED PARTIES
                                        DECEMBER 31, 1995
                                         (in thousands)

                                                                   AMOUNT  
                                                                  AT WHICH 
                                                                  SHOWN IN 
                                                                THE BALANCE
    TYPE OF INVESTMENT            COST             VALUE           SHEET   
- -------------------------      ----------       ----------      -----------
Fixed maturities:

    United States 
      government and
      government agencies 
      and authorities          $  124,822      $  131,998        $  131,126

    States, municipalities 
      and political 
      subdivisions                372,727         396,263           383,026

    Mortgage-backed
      securities                  111,646         118,815           118,815

    All other corporate 
      bonds                       368,857         392,414           373,474
                               ----------      ----------        ----------
      Total fixed 
        maturities                978,052       1,039,490         1,006,441
                               ----------      ----------        ----------
Equity securities:

    Common stocks
      Public utilities                993           1,323             1,323
      Banks, trust and
       insurance companies          4,053           4,998             4,998
      Industrial,  
       miscellaneous and 
       all other                   25,301          28,263            28,263
                               ----------      ----------        ----------
      Total equities               30,347          34,584            34,584
                               ----------      ----------        ----------
Short-term 
  investments                      44,126                            44,126
                               ----------                        ----------
      Total investments        $1,052,525                        $1,085,151
                               ==========                        ==========

<PAGE> Page 38


                            HARLEYSVILLE GROUP INC.
        SCHEDULE III - CONDENSED FINANCIAL INFORMATION OF PARENT COMPANY
                            CONDENSED BALANCE SHEETS
                        (in thousands, except share data)

                                                   DECEMBER 31,
                                            ------------------------
                                              1995            1994
                                            ---------      ---------

                     ASSETS
Cash                                         $    525 
Short-term investments                          1,860      $    464 
Fixed maturities: 
  Available for sale, at fair
   value (cost $12,299 and $22,608)            12,780        20,383 
Investments in common 
  stock of subsidiaries
  (equity method)                             422,815       349,410 
Accrued investment income                         165           333 
Due from affiliate                              3,109         2,826 
Other assets                                    3,128         2,299 
                                             --------      -------- 
  Total assets                               $444,382      $375,715 
                                             ========      ======== 

       LIABILITIES AND SHAREHOLDERS' EQUITY

Debt                                         $ 93,500      $ 93,500 
Accounts payable and 
  accrued expenses                              4,419         3,901 
Federal income taxes payable                    1,454         1,390 
                                              --------     -------- 
  Total liabilities                            99,373        98,791 
                                             --------      -------- 
Shareholders' equity:
  Preferred stock, $1 par value; 
   authorized 1,000,000 shares, 
   none issued
  Common stock, $1 par value; 
   authorized 23,000,000 shares; 
   shares issued and outstanding
   1995, 13,718,086 and 1994, 13,364,062      13,718         13,364 
  Additional paid-in capital                 111,519        103,851 
  Net unrealized investment gains
   (losses), net of deferred income
   taxes                                      21,207         (7,276)
  Retained earnings                          198,565        166,985 
                                            --------       -------- 
  Total shareholders' equity                 345,009        276,924 
                                            --------       -------- 
  Total liabilities and 
   shareholders' equity                     $444,382       $375,715 
                                            ========       ======== 

<PAGE> Page 39


                           HARLEYSVILLE GROUP INC.
       SCHEDULE III - CONDENSED FINANCIAL INFORMATION OF PARENT COMPANY
                        CONDENSED STATEMENTS OF INCOME
                                (in thousands)

                                             YEAR ENDED DECEMBER 31,
                                     ------------------------------------
                                       1995          1994          1993
                                     --------      --------      --------
Revenues                             $ 7,528        $ 8,491       $ 5,630 
Expenses:
  Interest                             6,526          6,143         1,657 
  Expenses other than interest         1,386          1,472         1,478 
                                     -------        -------       ------- 
                                        (384)           876         2,495 
Income tax expense (benefit)            (143)           307           888 
                                     -------        -------       ------- 
Income (loss) before equity in 
  undistributed net income of
  subsidiaries and cumulative
  effect of accounting changes          (241)           569         1,607 

Equity in undistributed income
  of subsidiaries before
  cumulative effect of 
  accounting changes                  41,572         17,885        30,614 
                                     -------        -------       ------- 
Income before cumulative effect
  of accounting changes, net
  of income taxes                     41,331         18,454        32,221 

Cumulative effect of accounting
  changes, net of income taxes
  (Harleysville Group Inc.,
  ($511))                                                            (281)
                                   -------          -------       ------- 

Net income                         $41,331          $18,454       $31,940 
                                   =======          =======       ======= 

<PAGE> Page 40


                           HARLEYSVILLE GROUP INC.
       SCHEDULE III - CONDENSED FINANCIAL INFORMATION OF PARENT COMPANY
                      CONDENSED STATEMENTS OF CASH FLOWS
                               (in thousands)

                                             YEAR ENDED DECEMBER 31,
                                    ----------------------------------------
                                      1995           1994            1993
                                    ---------      ---------       ---------
Cash flows from operating 
  activities:
Net income                          $ 41,331       $ 18,454        $ 31,940 
Adjustments to reconcile 
  net income to net cash 
  provided (used) by operating
  activities:
     Equity in undistributed 
       earnings of subsidiaries      (41,572)       (17,885)        (30,844)
     Increase (decrease) in accrued 
       investment income                 168             88            (189)
     Increase (decrease) in
       accrued income taxes             (883)         1,260           2,365 
     (Gain) loss on sale of
       investments                       667            (70)             21 
     Other, net                         (737)        (1,236)           (800)
                                     -------       --------        -------- 
       Net cash provided (used)
         by operating activities      (1,026)           611           2,493 
                                     -------       --------        -------- 
  Cash flows from investing activities:
  Fixed maturity investments:
    Purchases                         (5,964)          (499)        (22,717)
    Sales                             15,616          7,937           1,479 
  Net sales (purchases) or 
    maturities of short-term
    investments                       (1,396)           (70)           (392)
  Acquisition                                                       (44,300)
  Contributions to subsidiaries       (5,000)        (6,000)        (10,008)
                                    --------       --------        -------- 
       Net cash provided (used)
         by investing activities       3,256          1,368         (75,938)
                                    --------       --------        -------- 
Cash flows from financing activities:
  Issuance of common stock             8,022          6,712           6,172 
  Debt proceeds                                                     119,000 
  Debt repayment                                                    (44,000)
  Dividends from subsidiaries             24             24              24 
  Dividends paid                      (9,751)        (8,715)         (7,751)
                                    --------       --------        -------- 
       Net cash provided (used)
         by financing activities      (1,705)        (1,979)         73,445 
                                    --------       --------        -------- 
  Change in cash                         525           -               -    

    Cash at beginning of year           -              -               -    
                                    --------       --------        -------- 

    Cash at end of year             $    525       $   -           $   -    
                                    ========       ========        ======== 
<PAGE> Page 41

<TABLE>
<CAPTION>
                                               HARLEYSVILLE GROUP
                                SCHEDULE V - SUPPLEMENTARY INSURANCE INFORMATION
                                  YEARS ENDED DECEMBER 31, 1995, 1994 and 1993
                                                 (in thousands)



                        LIABILITY
                        FOR UNPAID                                                   AMORTIZATION
           DEFERRED     LOSSES AND                                        LOSSES     OF DEFERRED
            POLICY         LOSS                               NET        AND LOSS      POLICY          OTHER
          ACQUISITION   SETTLEMENT   UNEARNED    EARNED    INVESTMENT   SETTLEMENT   ACQUISITION   UNDERWRITING   PREMIUMS
             COSTS       EXPENSES    PREMIUMS   PREMIUMS     INCOME      EXPENSES       COSTS        EXPENSES     WRITTEN
          -----------   ----------   --------   --------   ----------   ----------   -----------   ------------   --------

Year Ended:

December 31,
 <S>         <C>        <C>          <C>        <C>          <C>         <C>           <C>            <C>         <C>
 1995        $59,109    $645,941     $238,710   $477,042     $68,445     $335,496      $123,019       $37,764     $505,478
             =======    ========     ========   ========     =======     ========      ========       =======     ========


December 31,
 1994       $52,490     $603,088     $209,570   $447,731     $64,366     $348,870      $116,398       $33,909     $449,357
            =======     ========     ========   ========     =======     ========      ========       =======     ========


December 31,
 1993       $52,347     $560,811     $208,923   $388,541     $59,198     $283,778      $103,601       $27,352     $395,163
            =======     ========     ========   ========     =======      =======      ========       =======     ========
</TABLE>

<PAGE> Page 42


                                     HARLEYSVILLE GROUP
                                  SCHEDULE VI - REINSURANCE

                         YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
                                        (in thousands)

                                           ASSUMED                PERCENTAGE
                               CEDED         FROM                  OF AMOUNT
                  GROSS       TO OTHER      OTHER         NET       ASSUMED
                 AMOUNT      COMPANIES    COMPANIES     AMOUNT      TO NET
                --------     ---------    ---------    --------   ----------
Year ended
 December 31, 1995
 Property and 
 casualty 
 premiums       $426,486     $388,950     $439,506     $477,042      92.1%
                ========     ========     ========     ========     ======

Year ended
 December 31, 1994
 Property and 
 casualty
 premiums       $401,495     $373,778     $420,014     $447,731      93.8%
                ========     ========     ========     ========     ======

Year ended
 December 31, 1993
 Property and 
 casualty
 premiums       $324,285     $360,727     $424,983     $388,541     109.4%
                ========     ========     ========     ========     ======


Note: The amounts ceded and assumed include the amounts ceded and 
      assumed under the terms of the pooling arrangement.

<PAGE> Page 43


                                       HARLEYSVILLE GROUP
                   SCHEDULE X - SUPPLEMENTAL INSURANCE INFORMATION CONCERNING
                               PROPERTY AND CASUALTY SUBSIDIARIES

                          YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
                                         (in thousands)


                                            LOSSES AND LOSS   
                LIABILITY                 SETTLEMENT EXPENSES
                FOR UNPAID    DISCOUNT,   (BENEFITS) INCURRED
                LOSSES AND     IF ANY,         RELATED TO       PAID LOSSES
                                          -------------------
                   LOSS       DEDUCTED                            AND LOSS
                SETTLEMENT      FROM       CURRENT     PRIOR     SETTLEMENT
                 EXPENSES     RESERVES      YEAR       YEARS      EXPENSES
                ----------    --------    --------    -------   -----------
Year ended:


December 31,
  1995           $645,941      $5,271     $346,383   $(10,887)   $294,295
                 ========      ======     ========   ========    ========

December 31,
  1994           $603,088      $5,464     $352,085   $ (3,215)   $312,690
                 ========      ======     ========   ========    ========

December 31,
  1993           $560,811      $5,243     $283,526   $    252    $254,682
                 ========      ======     ========   ========    ========



Notes: (1)  The amount of discount relates to certain long-term 
            disability workers' compensation cases.  A discount 
            rate of 3.5% (5% on New Jersey cases) was used.

       (2)  Information required by remaining columns is contained 
            in Schedule V.

<PAGE> Page 44


                           SIGNATURES


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

                                     HARLEYSVILLE GROUP INC.

Date:  March 27, 1996                By:    /s/WALTER R. BATEMAN
                                        --------------------------------
                                               Walter R. Bateman
                                                 President and
                                            Chief Executive Officer


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


      SIGNATURE                       TITLE                     DATE
- -----------------------      -------------------------      ---------------

                                Chairman of the Board
/s/BRADFORD W. MITCHELL            and a Director           March 27, 1996
- -----------------------
   Bradford W. Mitchell


                                     President,
                              Chief Executive Officer
/s/WALTER R. BATEMAN              and a Director            March 27, 1996
- ----------------------
   Walter R. Bateman


                               Senior Vice President
                                and Chief Financial
                            Officer (principal financial
                               officer and principal 
 /s/BRUCE J. MAGEE              accounting officer)         March 27, 1996
- ----------------------
    Bruce J. Magee


<PAGE> Page 45


                                   SIGNATURES
                                   (Continued)

     SIGNATURE                        TITLE                     DATE
- -----------------------      -------------------------      --------------

/s/MICHAEL L. BROWNE                 Director               March 27, 1996
- ----------------------
   Michael L. Browne


                                     Director               March   , 1996
- ----------------------
   Robert D. Buzzell


                                     Director               March   , 1996
- ----------------------
   Gerard G. Johnson


                                     Director               March   , 1996
- ----------------------
    H. Bryce Jordan



 /s/JOHN J. KEENAN                   Director               March 27, 1996
- ----------------------
    John J. Keenan


  /s/FRANK E. REED                   Director               March 27, 1996
- ----------------------
     Frank E. Reed


/s/WILLIAM E. STRASBURG              Director               March 27, 1996
- -----------------------
   William E. Strasburg



<PAGE> Page 46


                          EXHIBIT INDEX

 EXHIBIT
   NO.                 DESCRIPTION OF EXHIBITS
 -------    -----------------------------------------------

 (10)(O)    Amendment, effective January 1, 1996 to the
            proportional Reinsurance Agreement effective
            January 1, 1986 among Harleysville Mutual 
            Insurance Company, Huron Insurance Company,
            Harleysville Insurance Company of New
            Jersey, Harleysville-Atlantic Insurance
            Company, Worcester Insurance Company,
            Connecticut Union Insurance Company, New
            York Casualty Insurance Company, Great Oaks
            Insurance Company and Pennland Insurance
            Company.

 (13)(A)    Selected Consolidated Financial Data from
            the Company's 1995 annual report to
            stockholders.

 (13)(B)    Management's Discussion and Analysis of 
            Results of Operations and Financial
            Condition from the Company's 1995 annual
            report to stockholders.

 (13)(C)    Consolidated financial statements from the 
            Company's 1995 annual report to
            stockholders.

 (13)(D)    Market for Common Stock and Related Security
            Holder Matters from the Company's 1995
            annual report to stockholders.

 (21)       Subsidiaries of Registrant.

 (23)       Independent Auditors' Consent and Report on
            Schedules.

 (28)       Statement re Registrant

 (99)       Form 11-K Annual Report for the Harleysville
            Group Inc. Employee Stock Purchase Plan for
            the year ended December 31, 1995.

<PAGE>




EXHIBIT (10)(O)

                        SEVENTH AMENDMENT
                               TO
              HARLEYSVILLE MUTUAL INSURANCE COMPANY
                     HURON INSURANCE COMPANY
          HARLEYSVILLE INSURANCE COMPANY OF NEW JERSEY
             HARLEYSVILLE-ATLANTIC INSURANCE COMPANY
                   WORCESTER INSURANCE COMPANY
                  MID-AMERICA INSURANCE COMPANY
               NEW YORK CASUALTY INSURANCE COMPANY
                  GREAT OAKS INSURANCE COMPANY
               PROPORTIONAL REINSURANCE AGREEMENT
               ----------------------------------

     This Seventh Amendment to the Proportional Reinsurance
Agreement is entered into by and between HARLEYSVILLE MUTUAL
INSURANCE COMPANY ("HMIC"), HURON INSURANCE COMPANY ("HURON"),
HARLEYSVILLE INSURANCE COMPANY OF NEW JERSEY ("HICNJ"),
HARLEYSVILLE-ATLANTIC INSURANCE COMPANY ("HAIC"), WORCESTER
INSURANCE COMPANY ("WIC"), MID-AMERICA INSURANCE COMPANY ("MAIC")
(formerly Connecticut Union Insurance Company), NEW YORK CASUALTY
INSURANCE COMPANY ("NYC"), GREAT OAKS INSURANCE COMPANY ("GOIC"),
and PENNLAND INSURANCE COMPANY ("Pennland").

     The purpose of this Amendment is to amend the Proportional
Reinsurance Agreement ("the Agreement") between Harleysville Mutual
Insurance Company, Huron Insurance Company, Harleysville Insurance
Company of New Jersey, Harleysville-Atlantic Insurance Company,
Worcester Insurance Company, Mid-America Insurance Company
(formerly Connecticut Union Insurance Company), New York Casualty
Insurance Company, and Great Oaks Insurance Company, dated April 7,
1986, and amended June 30, 1987, December 30, 1988, November 22,
1989, March 19, 1990, August 9, 1993 (with revision dated August 2,
1994), and March 16, 1996, in which those companies created a
common risk-sharing pool for their underwriting operations, to
adjust the participation of certain participating companies, and to
provide for the participation of a new subsidiary, Pennland. 

     In consideration of the mutual agreements hereinafter set
forth and contained in the Agreement, the parties hereby agree as
follows:

     1.   Pennland is a subsidiary of HMIC as that term is defined
          in Paragraph 1.6 of Part I of the Proportional
          Reinsurance Agreement.

     2.   Pennland shall participate in the Agreement as of January
          1, 1996.

     3.   As of January 1, 1996, the proportionate share of all
          participants shall be as set forth in Exhibit I to this
          Seventh Amendment.

     4.   The definitions of "book of business then in force" and
          "net" found in paragraphs 1.3 and 1.4 of Part I of the
          Proportional Reinsurance Agreement shall exclude any and
          all liabilities assumed by Huron from Lake States
          Insurance Company pursuant to any quota share reinsurance
          agreement entered into by Huron and Lake States Insurance
          Company.

     5.   As of January 1, 1996, the second sentence of paragraph
          1.2 of Part II of the Proportional Reinsurance Agreement
          shall be amended to read "In consideration of this
          assumption, the Subsidiaries agree to pay to HMIC, as
          soon as practicable thereafter, their:  (1) net unearned
          premium reserves less commission at the rate of 24%
          thereon, except in the case of Pennland, for which the
          rate will be 16%, (2) reserves for outstanding net
          losses, and (3) reserves for outstanding net expenses,
          all as of the close of business", and the second sentence
          of paragraph 1.4 of Part II shall be amended to read "In
          consideration of this assumption, HMIC agrees to pay to
          the Subsidiaries, as soon as practicable thereafter,
          their proportionate share of the combined net unearned
          premium reserves, less commissions at the rate of 24%
          thereon, except that with regard to net unearned premium
          reserves attributable to cessions from Pennland, the rate
          of commission shall be 16%."

     6.   All other terms and conditions of the Proportional
          Reinsurance Agreement as amended shall remain the same
          and apply to Pennland, except the term "opening of
          business" found in Part I, Paragraph 1.1, shall mean for
          Pennland 12:01 A.M., January 1, 1996 (although for the
          last sentence of Part II, Paragraph 1.4, the term shall
          continue to mean January 1, 1986).


     IN WITNESS WHEREOF, the parties hereto have caused this
Seventh Amendment to the Proportional Reinsurance Agreement to be
executed by their duly authorized respective officers on this 18th
day of March, 1996.

ATTEST:                   HARLEYSVILLE MUTUAL INSURANCE COMPANY

/s/ROGER A. BROWN         BY:  /s/ROGER J. BEEKLEY
- -----------------              -------------------
   Roger A. Brown                 Roger J. Beekley


                          HURON INSURANCE COMPANY

/s/ROGER A. BROWN         BY:  /s/ANGELA K. BAUER
- -----------------              ------------------
   Roger A. Brown                 Angela K. Bauer


                          HARLEYSVILLE INSURANCE COMPANY OF
                             NEW JERSEY

/s/ROGER A. BROWN         BY:  /s/MARK R. CUMMINS
- -----------------              ------------------
   Roger A. Brown                 Mark R. Cummins


                          HARLEYSVILLE-ATLANTIC INSURANCE COMPANY

/s/ROGER A. BROWN         BY:  /s/MARK R. CUMMINS
- -----------------              ------------------
   Roger A. Brown                 Mark R. Cummins


                          WORCESTER INSURANCE COMPANY

/s/ROGER A. BROWN         BY:  /s/MARK R. CUMMINS
- -----------------              ------------------
   Roger A. Brown                 Mark R. Cummins


                          MID-AMERICA INSURANCE COMPANY
                            (formerly Connecticut Union Insurance 
                             Company)

/s/ROGER A. BROWN         BY:  /s/ANGELA K. BAUER
- -----------------             ------------------
   Roger A. Brown                ANGELA K. BAUER


                          NEW YORK CASUALTY INSURANCE COMPANY

/s/ROGER A. BROWN         BY:  /s/MARK R. CUMMINS
- -----------------              ------------------
   Roger A. Brown                 Mark R. Cummins


                          GREAT OAKS INSURANCE COMPANY

/s/ROGER A. BROWN         BY:  /s/MARK R. CUMMINS
- -----------------              ------------------
   Roger A. Brown                 Mark R. Cummins


                          PENNLAND INSURANCE COMPANY

/s/ROGER A. BROWN         BY:  /s/ROBERT G. WHITLOCK
- -----------------              ---------------------
   Roger A. Brown                 Robert G. Whitlock



<PAGE>


                            EXHIBIT I
                             TO THE
                        SEVENTH AMENDMENT
                             TO THE
               PROPORTIONAL REINSURANCE AGREEMENT



     POOL PARTICIPANTS                       POOL PARTICIPATIONS
     -----------------                       -------------------

Harleysville Mutual Insurance Company                  27%

Harleysville-Atlantic Insurance Company                 6%

Huron Insurance Company                                17%

Harleysville Insurance Company of New Jersey           20%

Mid-America Insurance Company                           1%
  (Formerly Connecticut Union Insurance Company)

New York Casualty Insurance Company                     3%

Worcester Insurance Company                            17%

Great Oaks Insurance Company                            1%

Pennland Insurance Company                              8%



<PAGE>


EXHIBIT 13(A)

SELECTED CONSOLIDATED FINANCIAL DATA

     Harleysville Group Inc. (Company) is 56% owned by Harleysville Mutual
Insurance Company (Mutual).  Harleysville Group Inc. and its wholly-owned
subsidiaries (Harleysville Group) are engaged in property and casualty
insurance.  These subsidiaries are:  Great Oaks Insurance Company (Great
Oaks), Harleysville-Atlantic Insurance Company (Atlantic), Harleysville
Insurance Company of New Jersey (HNJ), Huron Insurance Company (Huron), Lake
States Insurance Company (Lake States), Mid-America Insurance Company (Mid-
America), New York Casualty Insurance Company (New York Casualty), and
Worcester Insurance Company (Worcester), and Harleysville Ltd., a real estate
partnership that owns the home office.

                                        YEAR ENDED DECEMBER 31,            
                          --------------------------------------------------
                             1995       1994      1993      1992      1991  
                          ---------  --------- ---------  -------- ---------
                                (in thousands, except per share data)

INCOME STATEMENT DATA <F1>:
Premiums earned          $  477,042  $447,731   $388,541  $359,170  $363,853
Investment income, net       68,445    64,366     59,198    57,921    56,484
Realized investment  
  gains                       2,245     3,367      2,721     8,589       437
Total revenues              558,549   525,458    457,811   428,455   421,871
Income before income taxes   52,642    16,832     38,572    32,506    30,687
Income taxes (benefit)       11,311    (1,622)     6,351     5,579     5,660
Net income                   41,331    18,454     31,940    26,927    25,027
Earnings per share       $     3.05  $   1.40   $   2.48  $   2.14  $   2.05
Weighted average number
  of shares outstanding      13,532    13,198     12,906    12,593    12,227
Cash dividends per share $      .72  $    .66   $    .60  $    .52  $    .45

BALANCE SHEET DATA AT YEAR END:
Total investments        $1,085,151  $956,316   $908,400  $763,601  $716,558
Total assets              1,378,341 1,241,072  1,180,389   957,613   888,977
Debt and lease obligations   97,965   100,195    100,405    22,700    22,800
Shareholders' equity        345,009   276,924    267,749   237,388   211,275
Shareholders' equity 
  per share              $    25.15  $  20.72   $  20.51  $  18.57  $  16.98


- --------------------
[FN]
<F1> The Company's insurance subsidiaries, other than Lake States,
     participate in an underwriting pooling arrangement with Mutual. 
     Harleysville Group's participation has been 60% since January 1, 1991. 
     As of January 1, 1996, Harleysville Group's participation increased to
     65%. Lake States was acquired as of November 1, 1993, and is not a
     participant in the pool.  See "Management's Discussion and Analysis of
     Results of Operations and Financial Condition" and Note 3(a) of the
     Notes to Consolidated Financial Statements.  For 1993, net income is net
     of a $281,000 charge for the cumulative effect of accounting changes,
     net of income taxes.

<PAGE>


EXHIBIT 13(B)

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


RESULTS OF OPERATIONS

     Harleysville Group underwrites property and casualty
insurance, including auto, homeowners, commercial multi-peril,
workers compensation and other lines of business, that is marketed
primarily in the eastern half of the United States through
independent agents.  The Company's property and casualty
subsidiaries other than Lake States participate in a pooling
agreement with Mutual.  The pooling agreement provides for the
allocation of premiums, losses, loss settlement expenses and
underwriting expenses between Harleysville Group and Mutual. 
Harleysville Group is not liable for any pooled losses occurring
prior to January 1, 1986, the date the pooling agreement became
effective.  Beginning January 1, 1996, Harleysville Group's
participation in the pooling agreement increased from 60% to 65% as
described in Note 3(a) of Notes to Consolidated Financial
Statements.

     Historically, Harleysville Group's results of operations have
been influenced by factors affecting the property and casualty
insurance industry in general.  The operating results of the U.S.
property and casualty insurance industry have been subject to
significant variations due to competition, weather, catastrophic
events, regulation, general economic conditions, judicial trends,
fluctuations in interest rates and other changes in the investment
environment.

     Insurance industry price competition has made it more
difficult to attract and retain properly priced personal and
commercial lines business.  Harleysville Group's premium growth and
underwriting results have been, and continue to be, affected by
this market condition.  It is management's policy to maintain its
underwriting standards, even at the expense of premium growth.

     1995 COMPARED TO 1994

     Premiums earned increased $29.3 million for the year ended
December 31, 1995 primarily due to an increase in commercial lines
business.

     Investment income increased $4.1 million for the year ended
December 31, 1995 primarily resulting from an increase in invested
assets provided by operating cash flow.

     Realized investment gains declined $1.1 million for the year
ended December 31, 1995 primarily due to a decrease in the amount
of bonds called by their issuers at a premium. 

<PAGE> Page 2

                       HARLEYSVILLE GROUP
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
              OF OPERATIONS AND FINANCIAL CONDITION
                           (Continued)

     1995 COMPARED TO 1994 (CONTINUED)

     Other income increased by $0.8 million for the year ended
December 31, 1995 primarily due to an increase in the management
fee income received under an agreement whereby Harleysville Group
Inc. provides management services to affiliates. 

     Income before income taxes increased $35.8 million for the
year ended December 31, 1995 primarily due to improved underwriting
results and the higher investment income, partially offset by the
lower realized investment gains.  Harleysville Group's statutory
combined ratio decreased to 103.4% for the year ended December 31,
1995 from 111.4% for the year ended December 31, 1994.  

     The 1994 results were adversely affected by prolonged severe
winter weather.  During the first three months of 1994, there were
claims from seven industry-designated catastrophes and a large
number of additional property claims that occurred on dates other
than the designated catastrophe dates that related to the prolonged
severe winter weather.  These winter weather claims adversely
affected Harleysville Group's combined ratio by 6.4 points and its
income before income taxes by $28.5 million ($1.41 per share after
taxes) for the year ended December 31, 1994.  Excluding this
impact, the statutory combined ratio improved 1.6 points primarily
due to improved results in the workers compensation line of
business.

     The 1995 effective tax expense (benefit) rate was 21.5%
compared to (9.6)%  in 1994 primarily due to tax-exempt investment
income comprising a lesser proportion of income before income taxes
in 1995.

     Weather-related events have impacted Harleysville Group's
results over the past several years.  A severe blizzard and related
winter weather in January 1996 have caused losses that are
currently expected to adversely impact first quarter after-tax
earnings by $9.7 million, or $0.71 per share.  Harleysville Group
is attempting to reduce exposure to catastrophes by achieving
greater geographic distribution of risks and reducing exposure in
catastrophe-prone areas.  In addition, the limit on the catastrophe
reinsurance treaty has been increased to provide greater protection
for a large catastrophe.  Effective for one year from July 1, 1995,
the Company's subsidiaries (other than Lake States), and Mutual and
its wholly-owned subsidiaries are reinsured under a catastrophe
reinsurance treaty that provides coverage for 85% of up to $127
million in excess of a retention of $20 million for any given
catastrophe.  Accordingly, pursuant to the terms of the treaty, the
maximum recovery would be $108 million for any catastrophe
involving an insured loss of $147 million or greater.  

<PAGE> Page 3

                       HARLEYSVILLE GROUP
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
              OF OPERATIONS AND FINANCIAL CONDITION
                           (Continued)

     1995 COMPARED TO 1994 (CONTINUED)

     The treaty includes reinstatement provisions providing for
coverage for a second catastrophe and requiring payment of an
additional premium in the event of a first catastrophe occurring. 
Effective January 1, 1996, Lake States purchased catastrophe
reinsurance affording recovery of 95% of $19 million in excess of
$1 million from Mutual.  Harleysville Group will share in 65% of
this coverage with Mutual through the pooling arrangement. 
Harleysville Group has not purchased funded catastrophe covers.


     1994 COMPARED TO 1993

     Premiums earned increased $59.2 million for the year ended
December 31, 1994.  Premiums earned for Lake States, which was
acquired as of November 1, 1993, increased $61.7 million for the
year ended December 31, 1994.  Lake States had premiums earned of
$71.3 million in 1994 compared to $9.6 million of premiums earned
in 1993 subsequent to the acquisition.

     Investment income increased $5.2 million for the year ended
December 31, 1994 primarily resulting from an increase in average
invested assets partially offset by a decline in average yield. 
Average invested assets increased $132.4 million from 1993 to 1994
from operating cash flow and from a $92.8 million increase in
invested assets in the fourth quarter of 1993 from the acquisition
of Lake States and from the proceeds of a note offering in excess
of the purchase price of Lake States.  The 1994 average yield was
6.9% compared to 7.4% for 1993.  The decline in average yield is
primarily due to generally lower market interest rates.

     Realized investment gains increased $0.6 million for the year
ended December 31, 1994 due to an increase in the amount of bonds
called by their issuers at a premium.

     Other income increased by $2.6 million for the year ended
December 31, 1994 primarily due to a $1.9 million increase in the
management fee income received under an agreement whereby
Harleysville Group Inc. provides management services to affiliates. 
Policy finance fee income increased $0.7 million in 1994 primarily
due to the inclusion of Lake States' results of operations for a
full year.

     Interest expense increased $4.7 million for the year ended
December 31, 1994 due to the note offering that financed the
acquisition of Lake States.

<PAGE> Page 4

                       HARLEYSVILLE GROUP
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
              OF OPERATIONS AND FINANCIAL CONDITION
                           (Continued)

     1994 COMPARED TO 1993 (CONTINUED)

     Income before income taxes decreased $21.7 million for the
year ended December 31, 1994 primarily due to higher losses from
severe winter weather and the higher interest expense partially
offset by the higher investment income, realized investment gains
and other income.  Harleysville Group's statutory combined ratio
increased to 111.4% for the year ended December 31, 1994 from
106.7% for the year ended December 31, 1993.

     During the first three months of 1994, there were claims from
seven industry-designated catastrophes and a large number of
additional property claims that occurred on dates other than the
designated catastrophe dates and that related to the prolonged
severe winter weather.  These winter weather claims adversely
affected Harleysville Group's income before income taxes by $28.5
million ($1.41 per share after taxes) for the year ended December
31, 1994.  For the year ended December 31, 1993, a blizzard had a
$4.9 million ($0.25 per share after taxes) adverse impact on income
before income taxes.  Such weather events impacted Harleysville 
Group's statutory combined ratio by 6.4 points and 1.2 points in
1994 and 1993, respectively.  Excluding these impacts, the
statutory combined ratio improved 0.5 points primarily due to
improved results in the workers compensation line of business due
to higher rates, stricter underwriting and cost containment
efforts.

     The 1994 effective tax expense (benefit) rate was (9.6)%
compared to 16.5% in 1993 primarily due to tax-exempt investment
income comprising a greater proportion of income before income
taxes in 1994.  The income tax expense for the year ended December
31, 1993 includes a net benefit of $0.7 million for the effects of
a change in tax rate resulting from the Omnibus Budget
Reconciliation Act of 1993, which was signed into law during the
third quarter of 1993.

     NEW ACCOUNTING STANDARD

     Statement of Financial Accounting Standards No. 123,
"Accounting for Stock-Based Compensation," was issued in October
1995 and is effective for fiscal years beginning after December 15,
1995.  It permits a company to choose one of two methods of
accounting for stock-based compensation arrangements:  either the
intrinsic value-based method as is currently being followed or an
estimated fair value-based method.   Harleysville Group has not yet
determined whether it will adopt the new method or continue with
its current practice of accounting for stock-based compensation. 
However, the new method, if adopted, is not currently expected to
have a material effect on the financial statements.

<PAGE> Page 5

                       HARLEYSVILLE GROUP
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
              OF OPERATIONS AND FINANCIAL CONDITION
                           (Continued)

     LIQUIDITY AND CAPITAL RESOURCES

     Liquidity is a measure of the ability to generate sufficient
cash to meet cash obligations as they come due.  Harleysville
Group's primary sources of cash are premium income, investment
income and maturing investments.  Cash outflows can be variable
because of uncertainties regarding settlement dates for liabilities
for unpaid losses and because of the potential for large losses
either individually or in the aggregate.  Accordingly, Harleysville
Group maintains investment and reinsurance programs generally
intended to provide adequate funds to pay claims without forced
sales of investments.

     Harleysville Group's policy with respect to fixed maturity
investments is to purchase only those that are of investment grade
quality.  Fixed maturity investments are purchased with the
intention of holding them until maturity except for those
classified as available for sale, which may be sold due to changing
strategies or market conditions.

     Net cash provided by operating activities was $89.5 million
and $57.3 million for 1995 and 1994, respectively.  The increase in
net cash provided by operating activities in 1995 primarily
reflects increased revenues and lower paid losses and loss
settlement expenses.

     Net cash used by investing activities was $83.9 million and
$56.1 million for 1995 and 1994, respectively.  The higher amount
in 1995 reflects the investment of the cash provided by operating
activities.

     Financing activities used net cash of $4.0 million in 1995
compared to $2.2 million in 1994.  The change was primarily due to
the prepayment of a $2.0 million capitalized lease obligation in
1995.

     The Company maintained $15.2 million of cash and marketable
securities at the holding company level at December 31, 1995, which
is available for general corporate purposes including dividends,
debt service, capital contributions to subsidiaries and
acquisitions.  During 1995, Harleysville Group Inc. contributed
$5.0 million of capital to Lake States.  Harleysville Group has no
material commitments for capital expenditures as of December 31,
1995.

     As a holding company, Harleysville Group Inc.'s principal
source of cash for the payment of dividends is dividends from its
subsidiaries.  The Company's insurance subsidiaries are subject to
state laws that restrict their ability to pay dividends.

<PAGE> Page 6

                       HARLEYSVILLE GROUP
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
              OF OPERATIONS AND FINANCIAL CONDITION
                           (Continued)

     LIQUIDITY AND CAPITAL RESOURCES (CONTINUED)

     Applying the current regulatory restrictions as of December
31, 1995, the maximum amount of dividends that may be paid to
Harleysville Group Inc. by its subsidiaries without prior
regulatory approval was $37.6 million.  The Company's insurance
subsidiaries have not paid any dividends to Harleysville Group Inc.
in any of the years presented.  See the Business-Regulation section
of Harleysville Group Inc.'s 1995 Form 10-K  which includes a
reconciliation of net income and shareholders' equity as determined
under statutory accounting practices to net income and
shareholders' equity as determined in accordance with generally
accepted accounting principles. Also, see Note 9 of the Notes to
Consolidated Financial Statements. 

     The National Association of Insurance Commissioners has
adopted risk-based capital (RBC) standards that require insurance
companies to calculate and report statutory capital and surplus
needs based on a formula measuring underwriting, investment and
other business risks inherent in an individual company's
operations.  These RBC standards have not affected the operations
of Harleysville Group since each of the Company's insurance
subsidiaries have statutory capital and surplus in excess of RBC
requirements.

     Harleysville Group had off-balance-sheet credit risk related
to $59.0 million of premium balances due to Mutual from agents at
December 31, 1995.  At such date, Harleysville Group had recorded
a $1.0 million bad debt allowance related to such credit risk.


     IMPACT OF INFLATION

     Property and casualty insurance premiums are established
before the amount of losses and loss settlement expenses, or the
extent to which inflation may affect such expenses, are known. 
Consequently, Harleysville Group attempts, in establishing rates,
to anticipate the potential impact of inflation.  In the past,
inflation has contributed to increased losses and loss settlement
expenses.

<PAGE> Page 7



EXHIBIT 13(C)

                       HARLEYSVILLE GROUP 
                   CONSOLIDATED BALANCE SHEETS
                (in thousands, except share data)

                                                    DECEMBER 31,
                                              ------------------------
                                                 1995          1994   
                                              ----------    ----------
          ASSETS
          ------
Investments:
  Fixed maturities:
    Held to maturity, at amortized
      cost (fair value $542,895 
      and $535,114)                          $  509,846     $  557,486 
    Available for sale, at fair value
      (cost $468,206 and $384,691)              496,595        374,322 
  Equity securities, at fair value
    (cost $30,347 and $14,999)                   34,584         14,184 
  Short-term investments, at cost,
    which approximates fair value                44,126         10,324 
                                             ----------     ---------- 
      Total investments                       1,085,151        956,316 
Cash                                              3,256          1,584 
Receivables:
  Premiums                                       62,233         50,308 
  Reinsurance                                    70,366         69,190 
  Accrued investment income                      16,496         16,359 
                                             ----------     ---------- 
      Total receivables                         149,095        135,857 
Deferred policy acquisition costs                59,109         52,490 
Prepaid reinsurance premiums                      8,334          7,630 
Property and equipment, net                      22,578         21,849 
Deferred income taxes                            23,109         39,292 
Other assets                                     27,709         26,054 
                                             ----------     ---------- 
      Total assets                           $1,378,341     $1,241,072 
                                             ==========     ========== 

      LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
  Unpaid losses and loss
    settlement expenses                      $  645,941     $  603,088 
  Unearned premiums                             238,710        209,570 
  Accounts payable and accrued expenses          48,478         42,576 
  Debt and capitalized lease obligations         97,965        100,195 
  Due to affiliate                                2,238          8,719 
                                             ----------     ---------- 
      Total liabilities                       1,033,332        964,148 
                                             ----------     ---------- 
Shareholders' equity:
  Preferred stock, $1 par value, authorized
    1,000,000 shares; none issued
  Common stock, $1 par value, authorized
    23,000,000 shares; shares issued and
    outstanding 1995, 13,718,086 and 
    1994, 13,364,062                             13,718         13,364 
  Additional paid-in capital                    111,519        103,851 
  Net unrealized investment gains (losses),
    net of deferred income taxes                 21,207         (7,276)
  Retained earnings                             198,565        166,985 
                                             ----------     ---------- 
      Total shareholders' equity                345,009        276,924 
                                             ----------     ---------- 
      Total liabilities and 
        shareholders' equity                 $1,378,341     $1,241,072 
                                             ==========     ========== 

See accompanying notes to consolidated financial statements.

<PAGE> 


                           HARLEYSVILLE GROUP
                    CONSOLIDATED STATEMENTS OF INCOME
              (dollars in thousands, except per share data)

                                           YEAR ENDED DECEMBER 31,
                                      ---------------------------------
                                        1995        1994         1993  
                                      ---------   ---------    --------
Revenues:
 Premiums earned                      $477,042    $447,731    $388,541 
 Investment income, net
  of investment expense                 68,445      64,366      59,198 
 Realized investment gains               2,245       3,367       2,721 
 Other income                           10,817       9,994       7,351 
                                      --------    --------    -------- 
  Total revenues                       558,549     525,458     457,811 
                                      --------    --------    -------- 
Losses and expenses:
 Losses and loss settlement
  expenses                             335,496     348,870     283,778 
 Amortization of deferred
  policy acquisition costs             123,019     116,398     103,601 
 Other underwriting expenses            37,764      33,909      27,352 
 Interest expense                        6,811       6,476       1,747 
 Other expenses                          2,817       2,973       2,761 
                                      --------    --------    -------- 
  Total expenses                       505,907     508,626     419,239 
                                      --------    --------    -------- 
  Income before income taxes
   and cumulative effect 
   of accounting changes                52,642      16,832      38,572 

Income taxes (benefit)                   1,311      (1,622)      6,351 
                                      --------    --------    -------- 
  Income before cumulative effect
   of accounting changes                41,331      18,454      32,221 

Cumulative effect of accounting
 changes, net of income taxes                                     (281)
                                      --------    --------    -------- 
  Net income                          $ 41,331    $ 18,454    $ 31,940 
                                      ========    ========    ======== 
Weighted average number of
 shares outstanding                 13,532,371  13,198,038  12,905,650 
                                    ==========  ==========  ========== 
Earnings per common share:

 Income before cumulative effect
  of accounting changes               $   3.05    $   1.40    $   2.50 
 Cumulative effect of accounting
  changes, net of income taxes                                    (.02)
                                      --------    --------    -------- 
 Net income                           $   3.05    $   1.40    $   2.48 
                                      ========    ========    ======== 

Cash dividends per share              $    .72    $    .66    $    .60 
                                      ========    ========    ======== 


See accompanying notes to consolidated financial statements.


<PAGE>

                           HARLEYSVILLE GROUP
             CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
          FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
                         (dollars in thousands)

                                   ADDITIONAL  NET UNREALIZED
                   COMMON STOCK      PAID-IN     INVESTMENT   RETAINED
                  SHARES    AMOUNT   CAPITAL   GAINS (LOSSES) EARNINGS   TOTAL
                ---------  ------- ----------  -------------- -------- --------
Balance at
 December 31,
 1992         12,782,739   $12,783  $ 91,548   $    -        $133,057 $237,388 
Net income                                                     31,940   31,940 
Issuance of
 common stock:
  Employee plans 106,026       106     1,184                             1,290 
  Dividend
   Reinvestment
   Plan          166,808       167     4,348                             4,515 
Tax benefit from
 stock options
 exercised                               367                               367 
Cash dividends
 paid                                                          (7,751)  (7,751)
              ----------   -------  --------    --------     -------- -------- 
Balance at
 December 31,
 1993         13,055,573    13,056    97,447        -         157,246  267,749 

Net income                                                     18,454   18,454 
Issuance of
 common stock:
  Employee plans  88,963        89     1,346                             1,435 
  Dividend
   Reinvestment
   Plan          219,526       219     4,896                             5,115 
Tax benefit from
 stock options
 exercised                               162                               162 
Cash dividends
 paid                                                          (8,715)  (8,715)
Cumulative
 effect of
 accounting
 change for
 investments,
 net                                              19,341                19,341 
Change in
 unrealized
 investment
 gains (losses),
 net                                             (26,617)              (26,617)
              ----------   -------  --------    --------     -------- -------- 
Balance at
 December 31,
 1994         13,364,062    13,364   103,851      (7,276)     166,985  276,924 

Net income                                                     41,331   41,331 
Issuance of
 common stock:
  Employee plans 144,295       144     1,770                             1,914 
  Dividend
   Reinvestment
   Plan          209,729       210     5,524                             5,734 
Tax benefit from
 stock options
 exercised                               374                               374 
Cash dividends
 paid                                                          (9,751)  (9,751)
Change in
 unrealized
 investment
 gains (losses),
 net                                              28,483                28,483 
              ----------   -------  --------    --------     -------- -------- 
Balance at
 December 31,
 1995         13,718,086   $13,718  $111,519    $ 21,207     $198,565 $345,009 
              ==========   =======  ========    ========     ======== ======== 


See accompanying notes to consolidated financial statements.

<PAGE>

                           HARLEYSVILLE GROUP
                  CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (in thousands)

                                          YEAR ENDED DECEMBER 31,
                                   -------------------------------------
                                      1995          1994         1993
                                   ----------    ----------   ----------

Cash flows from operating activities:
  Net income                          $  41,331    $  18,454    $  31,940 
  Adjustments to reconcile net
    income to net cash provided by
    operating activities, excluding
    effects of acquisition:
      Change in receivables, unearned
        premiums, prepaid reinsurance
        and due to affiliate              8,717          909        4,753 
      Increase in unpaid losses
        and loss settlement
        expenses                         42,853       42,277       21,598 
      Deferred income taxes                 845       (5,228)      (3,292)
      Increase in deferred policy
        acquisition costs                (6,619)        (143)      (1,820)
      Amortization and depreciation       1,151        1,403          585 
      Gain on sale of 
        investments                      (2,245)      (3,367)      (2,721)
      Other, net                          3,460        2,976        5,590 
                                      ---------    ---------    --------- 
        Net cash provided by 
          operating activities           89,493       57,281       56,633 
                                      ---------    ---------    --------- 
Cash flows from investing activities:
  Held to maturity investments:
    Purchases                           (25,492)     (85,261)    (161,157)
    Maturities                           25,739       11,497       56,712 
    Sales                                 4,766 
  Available for sale investments:
    Purchases                          (140,176)     (90,039)     (23,686)
    Maturities                           20,931       80,213       23,840 
    Sales                                66,250       22,863       29,975 
  Net sales (purchases) or maturities
    of short-term investments           (33,802)       5,517       (7,435)
  Acquisition, net of cash                                        (42,773)
  Purchases of property and 
    equipment                            (2,078)        (855)      (1,166)
                                      ---------    ---------    --------- 
        Net cash used by
          investing activities          (83,862)     (56,065)    (125,690)
                                      ---------    ---------    --------- 


Cash flows from financing activities:
  Issuance of common stock                8,022        6,712        6,172 
  Debt proceeds                                                   119,000 
  Repayment of debt and capitalized 
    lease obligations                    (2,230)        (218)     (46,200)
  Dividends paid                         (9,751)      (8,715)      (7,751)
                                      ---------    ---------    --------- 
        Net cash provided (used)
          by financing activities        (3,959)      (2,221)      71,221 
                                      ---------    ---------    --------- 

Increase (decrease) in cash               1,672       (1,005)       2,164 
  Cash at beginning of year               1,584        2,589          425 
                                      ---------    ---------    --------- 
  Cash at end of year                 $   3,256    $   1,584     $  2,589 
                                      =========    =========     ======== 


See accompanying notes to consolidated financial statements.

<PAGE>

                       HARLEYSVILLE GROUP
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


 1 - DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING
     POLICIES

     DESCRIPTION OF BUSINESS

     Harleysville Group consists of Harleysville Group Inc. and 
its subsidiaries (all wholly owned).   Those subsidiaries are:
     - Great Oaks Insurance Company (Great Oaks)
     - Harleysville-Atlantic Insurance Company (Atlantic)
     - Harleysville Insurance Company of New Jersey (HNJ)
     - Huron Insurance Company (Huron)
     - Lake States Insurance Company (Lake States)
     - Mid-America Insurance Company (Mid-America)
     - New York Casualty Insurance Company (New York Casualty)
     - Worcester Insurance Company (Worcester)
     - Harleysville Ltd. (a real estate partnership that owns the
       home office)

     Harleysville Group is approximately 56% owned by Harleysville
Mutual Insurance Company (Mutual).

     Harleysville Group underwrites property and casualty
insurance,  including auto, homeowners, commercial multi-peril,
workers compensation and other lines of business, that is marketed
primarily in the eastern half of the United States through
independent agents.

     PRINCIPLES OF CONSOLIDATION AND BASIS OF PRESENTATION

     The accompanying financial statements include the accounts of
Harleysville Group prepared in conformity with generally accepted
accounting principles, which differ in some respects from those
followed in reports to insurance regulatory authorities.  All
significant intercompany balances and transactions have been
eliminated in consolidation.

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

     INVESTMENTS

     Accounting for fixed maturities depends on their
classification as either held to maturity, available for sale or
trading.  Fixed maturities classified as available for sale are
carried at fair value, with unrealized gains or losses credited or
charged directly to a separate component of shareholders' equity. 

<PAGE>

                       HARLEYSVILLE GROUP
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           (Continued)


 1 - DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING
     POLICIES (CONTINUED)

     INVESTMENTS (CONTINUED)

     Investments in fixed maturities that are classified as held to
maturity are carried at amortized cost.  Equity securities are
carried at fair value.  There were no investments classified as
trading.  Short-term investments are recorded at cost, which
approximates fair value.

     Realized gains and losses on sales of investments are
recognized in net income on the specific identification basis. 
Unrealized investment gains or losses, net of applicable income
taxes, are reflected directly in shareholders' equity and,
accordingly, have no effect on net income.

     PREMIUMS

     Premiums are recognized as revenue ratably over the terms of
the respective policies.  Unearned premiums are calculated on the
monthly pro rata basis.


     POLICY ACQUISITION COSTS

     Policy acquisition costs, such as commissions, premium taxes
and certain other underwriting and agency expenses that vary with
and are directly related to the production of business, are
deferred and amortized over the effective period of the related
insurance policies.  The method followed in computing deferred
policy acquisition costs limits the amount of such deferred costs
to their estimated realizable value, which gives effect to the
premium to be earned, related investment income, losses and loss
settlement expenses and certain other costs expected to be incurred
as the premium is earned.


     LOSSES AND LOSS SETTLEMENT EXPENSES

     The liability for losses and loss settlement expenses
represents estimates of the ultimate unpaid cost of all losses
incurred.  Such estimates may be more or less than the amounts
ultimately paid when the claims are settled.  These estimates are
periodically reviewed and adjusted as necessary; such adjustments
are reflected in current operations.

<PAGE>

                       HARLEYSVILLE GROUP
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           (Continued)


 1 - DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING
     POLICIES (CONTINUED)

     PROPERTY AND EQUIPMENT

     Property and equipment are carried at cost less accumulated
depreciation.  Depreciation is calculated primarily on the
straight-line basis over the estimated useful lives of the assets
(40 years for buildings and three to 15 years for the equipment).

     INCOME TAXES

     Deferred income tax assets and liabilities are recognized for
the future tax consequences attributable to differences between the
financial statement carrying amounts of existing assets and
liabilities and their respective tax bases.  

     EARNINGS PER SHARE

     Earnings per share are computed by dividing earnings by the
weighted average number of common shares outstanding during the
year.  The stock options described in Note 11 have no material
dilutive effect on earnings per common share amounts in any of the
periods presented.

 2 - ACQUISITION

     Effective November 1, 1993, Harleysville Group acquired Lake
States, a property and casualty insurance company conducting
business in Michigan, for a cash purchase price of $44,300,000. 
The acquisition was funded with a short-term loan from Mutual that
was repaid with proceeds from an offering of $75,000,000 of notes. 
The acquisition was accounted for as a purchase, and resulted in
goodwill of $18,574,000 which is being amortized over 40 years on
the straight-line basis.

     The consolidated financial statements include the results of
operations of Lake States from the date of acquisition.  Unaudited
pro forma consolidated results of operations for the year ended
December 31, 1993, giving effect to the acquisition and financing
of Lake States as though it had occurred at the beginning of 1993,
would reflect revenues, net income and earnings per share of
$502,991,000, $32,313,000 and $2.50, respectively.  

<PAGE>

                       HARLEYSVILLE GROUP
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           (Continued)


 2 - ACQUISITION - (CONTINUED)

     Supplemental cash flow information for the acquisition is as
follows:
                                               1993  
                                             --------
                                          (in thousands)

     Fair value of assets acquired           $134,943
     Liabilities assumed                       90,643
                                             --------
     Cash paid                                 44,300
     Less cash acquired                         1,527
                                             --------
     Net cash paid for acquisition           $ 42,773
                                             ========


 3 - TRANSACTIONS WITH AFFILIATES

     (a) UNDERWRITING

     The insurance subsidiaries, other than Lake States,
participate in a reinsurance pooling agreement with Mutual whereby
such subsidiaries cede to Mutual all of their insurance business
and assume from Mutual an amount equal to their participation in
the pooling agreement.  All losses and loss settlement expenses and
other underwriting expenses are prorated among the parties on the
basis of participation in the pooling agreement.  The agreement
pertains to all insurance business written or earned on or after
January 1, 1986.  Harleysville Group's participation in the pooling
agreement was 60% for all years presented.  Beginning January 1,
1996, Harleysville Group's participation increased to 65% and
Pennland Insurance Company (Pennland) became a participant in the
pooling arrangement.  Pennland, a subsidiary of Mutual, writes
Pennsylvania personal automobile insurance policies and had earned
premium of $64,839,000 in 1995.  Effective January 1, 1996, 
Harleysville Group received cash and investments from Mutual and
Pennland of $117,800,000  which related to the various insurance
liabilities assumed in connection with this change in pool
participation.

<PAGE>

                       HARLEYSVILLE GROUP
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           (Continued)


 3 - TRANSACTIONS WITH AFFILIATES (CONTINUED)

     (a) UNDERWRITING (CONTINUED)

     The following amounts represent reinsurance transactions
between Harleysville Group and Mutual under the pooling
arrangement:

                                 1995        1994        1993  
                               --------    --------    --------
                                        (in thousands)
Ceded:
  Premiums earned              $349,280    $331,105    $326,706
                               ========    ========    ========
  Unearned premiums            $175,903    $158,421    $161,886
                               ========    ========    ========
  Losses incurred              $254,842    $271,957    $236,581
                               ========    ========    ========
  Unpaid losses and
    loss settlement
    expenses                   $421,579    $391,883    $368,361
                               ========    ========    ========

Assumed:
  Premiums earned              $398,778    $376,463    $378,921
                               ========    ========    ========
  Unearned premiums            $190,308    $171,614    $175,770
                               ========    ========    ========
  Losses incurred              $277,182    $294,473    $276,363
                               ========    ========    ========
  Unpaid losses and
    loss settlement
    expenses                   $517,586    $489,532    $469,235
                               ========    ========    ========

     (b) PROPERTY

     Harleysville Ltd. leases the home office to Mutual which
shares most of the facility with Harleysville Group.  Rental income
under the lease was $2,750,000, $2,668,000 and $2,569,000 for 1995,
1994 and 1993, respectively, and is included in other income after
elimination of intercompany amounts of $1,405,000, $1,361,000 and
$1,310,000 in 1995, 1994 and 1993, respectively.


     (c) MANAGEMENT AGREEMENTS

     Harleysville Group Inc. received $6,944,000, $6,587,000 and
$4,683,000 of management fee income in 1995, 1994 and 1993,
respectively, under agreements whereby Harleysville Group Inc.
provides management services to Mutual and other affiliates.

<PAGE>


                       HARLEYSVILLE GROUP
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           (Continued)


 3 - TRANSACTIONS WITH AFFILIATES (CONTINUED)

     (d) INTERCOMPANY BALANCES

     Intercompany balances are created primarily from the pooling
arrangement (settled quarterly) and allocation of common expenses,
collection of premium balances and payment of claims (settled
monthly).  No interest is charged or received on intercompany
balances due to the timely settlement terms and nature of the
items.

     Harleysville Group Inc. paid Mutual $146,000 of interest in
1993 on the short-term loan (LIBOR plus 1%) described in Note 2. 
Interest expense on the loan from Mutual described in Note 8 was
$1,360,000, $977,000 and $842,000 in 1995, 1994 and 1993,
respectively.

     Harleysville Group had off-balance-sheet credit risk related
to approximately $59,000,000 and $54,000,000 of premium balances
due to Mutual from agents at December 31, 1995 and 1994,
respectively.  Harleysville Group had a bad debt allowance related
to such risk of $964,000 and $1,195,000 at December 31, 1995 and
1994, respectively.

<PAGE>


                       HARLEYSVILLE GROUP
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           (Continued)


 4 - INVESTMENTS

     The amortized cost and estimated fair value of investments in
fixed maturity and equity securities are as follows:


                                          DECEMBER 31, 1995
                           -----------------------------------------------
                                         GROSS        GROSS     ESTIMATED
                           AMORTIZED   UNREALIZED   UNREALIZED    FAIR   
                              COST       GAINS        LOSSES      VALUE  
                           ---------   ----------  ----------- ----------
                                              (in thousands)
Held to maturity:
 US Treasury securities
  and obligations of
  US government corpora-
  tions and agencies       $ 10,288     $   885     $   (13)   $   11,160 

 Obligations of states
  and political
  subdivisions              245,525      13,485         (248)     258,762 

 Corporate securities       253,734      19,230         (290)     272,674 

 Mortgage-backed
  securities                    299                                   299 
                           --------     -------     --------   ---------- 
Total held to maturity      509,846      33,600         (551)     542,895 
                           --------     -------     --------   ---------- 
Available for sale:
 US Treasury securities
  and obligations of
  US government corpora-
  tions and agencies        114,534       6,337          (33)     120,838 

 Obligations of states 
  and political
  subdivisions              127,202      10,405         (106)     137,501 

 Corporate securities       115,123       4,621           (4)     119,740 

 Mortgage-backed
  securities                111,347       7,169                   118,516 
                           --------     -------     --------   ---------- 
Total available for sale    468,206      28,532         (143)     496,595 
                           --------     -------     --------   ---------- 
Total fixed maturities     $978,052     $62,132     $   (694)  $1,039,490 
                           ========     =======     ========   ========== 

Total equity securities    $ 30,347     $ 6,265     $ (2,028)  $   34,584 
                           ========     =======     ========   ========== 

<PAGE>


                            HARLEYSVILLE GROUP
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                (Continued)

 4 - INVESTMENTS (CONTINUED)

                                            DECEMBER 31, 1994
                             ----------------------------------------------
                                           GROSS        GROSS     ESTIMATED
                             AMORTIZED   UNREALIZED   UNREALIZED    FAIR   
                                COST       GAINS       LOSSES       VALUE  
                             ---------   ----------  -----------  ---------
                                              (in thousands)
Held to maturity:
 US Treasury securities
  and obligations of
  US government corpora-
  tions and agencies         $  8,404     $   129     $   (269)   $  8,264 

 Obligations of states
  and political
  subdivisions                268,361       4,155      (12,537)    259,979 

 Corporate securities         279,408       1,910      (15,578)    265,740 

 Mortgage-backed
  securities                    1,313                     (182)      1,131 
                             --------     -------     --------    -------- 
Total held to maturity        557,486       6,194      (28,566)    535,114 
                             --------     -------     --------    -------- 
Available for sale:
 US Treasury securities
  and obligations of
  US government corpora-
  tions and agencies           94,133         361       (2,652)     91,842 

 Obligations of states 
  and political
  subdivisions                130,250       3,913       (2,019)    132,144 

 Corporate securities          42,354          29       (2,663)     39,720 

 Mortgage-backed
  securities                  117,954         132       (7,470)    110,616 
                             --------     -------     --------    -------- 
Total available for sale      384,691       4,435      (14,804)    374,322 
                             --------     -------     --------    -------- 
Total fixed maturities       $942,177     $10,629     $(43,370)   $909,436 
                             ========     =======     ========    ======== 
Total equity securities      $ 14,999     $   605     $ (1,420)   $ 14,184 
                             ========     =======     ========    ======== 


     The amortized cost and estimated fair value of fixed maturity
securities at December 31, 1995, by contractual maturity, are shown
below.  Expected maturities may differ from contractual maturities
because borrowers may have the right to call or prepay obligations
with or without call or prepayment penalties.

<PAGE>

                       HARLEYSVILLE GROUP
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           (Continued)


 4 - INVESTMENTS (CONTINUED)

                                                  ESTIMATED
                                AMORTIZED           FAIR   
                                   COST             VALUE  
                                ---------        ----------
                                       (in thousands)
Held to maturity:

  Due in one year or less        $ 14,160        $   14,389

  Due after one year
   through five years              81,682            87,458

  Due after five years 
   through ten years              202,469           217,595

  Due after ten years             211,236           223,154
                                 --------        ----------
                                  509,547           542,596
  Mortgage-backed 
   securities                         299               299
                                 --------        ----------

                                  509,846           542,895
                                 --------        ----------
Available for sale:

  Due in one year or less          31,365            31,881

  Due after one year
   through five years             119,337           125,029

  Due after five years 
   through ten years              145,735           155,507

  Due after ten years              60,422            65,662
                                 --------        ----------
                                  356,859           378,079
  Mortgage-backed 
   securities                     111,347           118,516
                                 --------        ----------
                                  468,206           496,595
                                 --------        ----------
  Total fixed maturities         $978,052        $1,039,490
                                 ========        ==========


     The amortized cost of fixed maturities on deposit with various
regulatory authorities at December 31, 1995 and 1994 amounted to
$10,283,000 and $7,899,000, respectively.

<PAGE>

                       HARLEYSVILLE GROUP
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           (Continued)

 4 - INVESTMENTS (CONTINUED)

     A summary of net investment income is as follows:

                                   1995       1994       1993  
                                 --------   --------   --------
                                         (in thousands)

Interest on fixed maturities     $67,428     $63,293    $59,143
Dividends on equity securities       478         163
Interest on short-term
  investments                      1,316       1,501        574
                                 -------     -------    -------
Total investment income           69,222      64,957     59,717

Investment expense                   777         591        519
                                 -------     -------    -------
Net investment income            $68,445     $64,366    $59,198
                                 =======     =======    =======

     Realized gross gains (losses) from investment sales and
redemptions and the change in difference between fair value and
cost of investments, before applicable income taxes, are as
follows:
                                  1995         1994        1993  
                               ----------   ----------   --------
                                          (in thousands)
Fixed maturity securities:
  Held to maturity:
    Gross gains                 $   194     $     141    $ 1,285 
    Gross losses                    (44)           (6)       (57)

  Available for sale:
    Gross gains                   3,079         3,476      1,579 
    Gross losses                   (769)         (244)       (86)

Equity securities:
  Gross gains                       485 
  Gross losses                     (700)
                                -------     ---------    ------- 
Net realized investment gains   $ 2,245     $   3,367    $ 2,721 
                                =======     =========    ======= 

Change in difference between
 fair value and cost of
 investments<FN1>:
  Fixed maturity securities     $94,179     $ (99,668)   $27,861 
  Equity securities               5,052          (815)           
                                -------     ---------    ------- 
Total                           $99,231     $(100,483)   $27,861 
                                =======     =========    ======= 

[FN]
<F1> Parentheses indicate a net unrealized decline in fair value.

<PAGE>

                       HARLEYSVILLE GROUP
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           (Continued)

 4 - INVESTMENTS (CONTINUED)

     Income taxes on realized investment gains were $786,000,
$1,141,000 and $952,000 for 1995, 1994 and 1993, respectively. 
Deferred income taxes (benefits) applicable to unrealized
investment gains (losses) were $11,419,000 and  $(3,918,000) at
December 31, 1995 and 1994, respectively.  

     The Consolidated Statement of Shareholders' Equity for the
year ended December 31, 1994 reflects $19,341,000 in unrealized
investment gains, net of $10,414,000 of deferred income taxes, for
the cumulative effect of adopting Statement of Financial Accounting
Standards (SFAS) No. 115, "Accounting for Certain Investments in
Debt and Equity Securities." 

     In November 1995, the Financial Accounting Standards Board
issued guidance on the implementation of SFAS No. 115.  As a result
of adopting this implementation guidance, fixed maturity
investments classified as held to maturity with an amortized cost
of $50,699,000 and unrealized gains of $4,156,000 were transferred
to the available for sale classification.  During 1995,
Harleysville Group sold Kmart Corp. bonds that had been classified
as held to maturity due to a significant deterioration in the
issuer's creditworthiness.  These bonds had an amortized cost of
$4,690,000, and the sale resulted in a realized gain of $76,000. 
There were no other sales or transfers from the held to maturity
portfolio.

     Harleysville Group has not held or issued derivative financial
instruments.


 5 - REINSURANCE

     In the ordinary course of business, Harleysville Group cedes
insurance to, and assumes insurance from, unrelated insurers to 
limit its maximum loss exposure through diversification of its
risks.  See Note 3(a) for discussion of the reinsurance pooling
agreement with Mutual.  Reinsurance contracts do not relieve
Harleysville Group of primary liability as the originating insurer. 
The effect of Harleysville Group's share of reinsurance with
unrelated insurers on premiums written and earned is as follows:

<PAGE>

                       HARLEYSVILLE GROUP
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           (Continued)


 5 - REINSURANCE (CONTINUED)

                                1995        1994        1993   
                             ----------  ----------  ----------
                                       (in thousands)
Premiums written:
  Direct                      $505,198    $448,602    $380,529 
  Assumed                       40,655      42,450      49,323 
  Ceded                        (40,375)    (41,695)    (34,689)
                              --------    --------    -------- 
 Net premiums written         $505,478    $449,357    $395,163 
                              ========    ========    ======== 
Premiums earned:
  Direct                      $475,984    $446,853    $376,500 
  Assumed                       40,728      43,551      46,062 
  Ceded                        (39,670)    (42,673)    (34,021)
                              --------    --------    -------- 
Net premiums earned           $477,042    $447,731    $388,541 
                              ========    ========    ======== 


     Losses and loss settlement expenses are net of reinsurance
recoveries of $19,117,000, $24,399,000 and $20,605,000 for 1995,
1994 and 1993, respectively.


 6 - PROPERTY AND EQUIPMENT

     Property and equipment consisted of land and buildings with a
cost of $25,346,000 and $25,254,000, and equipment with a cost of
$4,733,000 and $2,841,000 at December 31, 1995 and 1994,
respectively.  Accumulated depreciation related to such assets was
$7,501,000 and $6,248,000 at December 31, 1995 and 1994,
respectively.

     Rental expense under leases with non-affiliates amounted to
$2,152,000, $1,871,000 and $1,575,000 for 1995, 1994 and 1993,
respectively.  Operating lease commitments were not material at
December 31, 1995.

<PAGE>


                       HARLEYSVILLE GROUP
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           (Continued)


 7 - LIABILITY FOR UNPAID LOSSES AND LOSS SETTLEMENT EXPENSES

     Activity in the liability for unpaid losses and loss
settlement expenses is summarized as follows:

                                       1995        1994        1993  
                                    ---------   ---------   ---------
                                             (in thousands)

Liability at January 1              $603,088    $560,811    $486,608 
  Less reinsurance recoverables       67,636      61,539      48,725 
                                    --------    --------    -------- 
Net liability at January 1           535,452     499,272     437,883 
                                    --------    --------    -------- 
Net liability of acquired company                             32,293 
                                                            -------- 
Incurred related to:
  Current year                       346,383     352,085     283,526 
  Prior years                        (10,887)     (3,215)        252 
                                    --------    --------    -------- 
        Total incurred               335,496     348,870     283,778 
                                    --------    --------    -------- 
Paid related to:
  Current year                       129,446     151,133     110,217 
  Prior years                        164,849     161,557     144,465 
                                    --------    --------    -------- 
        Total paid                   294,295     312,690     254,682 
                                    --------    --------    -------- 
Net liability at December 31         576,653     535,452     499,272 
  Plus reinsurance recoverables       69,288      67,636      61,539 
                                    --------    --------    -------- 
Liability at December 31            $645,941    $603,088    $560,811 
                                    ========    ========    ======== 

     Harleysville Group recognized (favorable) adverse development
in the provision for insured events of prior years of
$(10,887,000), $(3,215,000) and $252,000 in 1995, 1994 and 1993,
respectively.  The favorable development in 1995 and 1994 primarily
related to lower than expected claim severity in workers
compensation.

     In establishing the liability for unpaid losses and loss
settlement expenses, management considers facts currently known and
the current state of the law and coverage litigation.  Liabilities
are recognized for known losses (including the cost of related
litigation) when sufficient information has been developed to
indicate the involvement of a specific insurance policy, and 


<PAGE>

                       HARLEYSVILLE GROUP
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           (Continued)


 7 - LIABILITY FOR UNPAID LOSSES AND LOSS SETTLEMENT EXPENSES
     (CONTINUED)

management can reasonably estimate its liability.  In addition,
liabilities have been established to cover additional exposures on
both known and unasserted losses.  Estimates of the liabilities are
reviewed and updated continually.

     The property and casualty insurance industry has received
significant publicity about environmental-related losses from
exposures insured many years ago.  Since the intercompany pooling
agreement pertains to insurance business written or earned on or
after January 1, 1986, Harleysville Group has not incurred
significant environmental-related losses.


 8 - DEBT AND CAPITALIZED LEASE OBLIGATIONS

     Debt is as follows:

                                         DECEMBER 31,    
                                     --------------------
                                       1995        1994  
                                     --------    --------
                                        (in thousands)

     Notes, 6.75%, due 2003          $75,000     $ 75,000
     Demand term-loan payable 
       to Mutual, LIBOR plus
       1%, due 1998                   18,500       18,500
     Economic Development
       Corporation (EDC)
       Revenue Bond obligation         4,465        4,695
     Capitalized lease
       obligation, 8.5%                             2,000
                                      -------    --------
                                      $97,965    $100,195
                                      =======    ========

     The fair value of the Notes was $75,801,000 and $65,100,000 at
December 31, 1995 and 1994, respectively, based on quoted market
prices for the same or similar debt.  The carrying value of the
remaining debt and capitalized lease obligations approximates fair
value.

     The EDC obligation is secured by Lake States' building. 
Interest is payable semiannually at a variable rate (3.9% at
December 31, 1995) equal to the market interest rate that would
allow the bonds to be remarketed at par value.  The bonds are
subject to redemption prior to maturity in 2006 at levels dependent
upon the occurrence of certain events.

<PAGE>

                       HARLEYSVILLE GROUP
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           (Continued)


 8 - DEBT AND CAPITALIZED LEASE OBLIGATIONS (CONTINUED)

     Interest paid was $6,716,000, $6,347,000 and $1,386,000 in
1995, 1994 and 1993, respectively.


 9 - SHAREHOLDERS' EQUITY

     A source of cash for the payment of dividends is dividends
from subsidiaries.  Harleysville Group Inc.'s insurance
subsidiaries are required by law to maintain certain minimum
surplus on a statutory basis, and are subject to risk-based capital
requirements and to regulations under which payment of a dividend
from statutory surplus is restricted and may require prior approval
of regulatory authorities.  Applying the current regulatory
restrictions as of December 31, 1995, $37,620,000 was available for
distribution to Harleysville Group Inc. without prior approval.

     The following table contains selected information for
Harleysville Group Inc.'s property and casualty insurance
subsidiaries, as determined in accordance with prescribed statutory
accounting practices:

                                           DECEMBER 31,
                                --------------------------------
                                  1995        1994        1993  
                                --------    --------   ---------
                                         (in thousands)

Statutory capital and surplus   $303,675    $262,841    $238,867
                                ========    ========    ========

Statutory unassigned surplus    $185,202    $149,368    $131,393
                                ========    ========    ========

Statutory net income            $ 36,063    $ 16,674    $ 26,103
                                ========    ========    ========

<PAGE>

                       HARLEYSVILLE GROUP
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           (Continued)

10 - INCOME TAXES

     The components of income tax expense (benefit) are as follows:

                                  1995        1994        1993  
                                --------    --------    --------
                                        (in thousands)

Current                         $10,466     $ 3,606     $ 9,643 
Deferred (benefit)                  845      (5,228)     (3,292)
                                -------     -------     ------- 

                                $11,311     $(1,622)    $ 6,351 
                                =======     =======     ======= 

     Cash paid for federal income taxes in 1995, 1994 and 1993 was
$11,201,000, $1,349,000 and $6,646,000, respectively.

     The actual income tax rate differed from the statutory federal
income tax rate applicable to income before income taxes and
cumulative effect of accounting changes as follows:

                                  1995        1994        1993  
                                --------    --------    --------
Statutory federal income
  tax rate                        35.0 %      35.0 %      35.0 %
Tax-exempt interest              (13.0)      (45.1)      (16.9) 
Other, net                        (0.5)        0.5        (1.6) 
                                 -----       ------      ------ 
                                  21.5 %      (9.6)%      16.5 %
                                 =====       ======      ====== 

     The Consolidated Statement of Income for the year ended
December 31, 1993 reflects a $568,000 cumulative effect benefit of
adopting SFAS No. 109 as of January 1, 1993.

<PAGE>


                       HARLEYSVILLE GROUP
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           (Continued)

10 - INCOME TAXES (CONTINUED)

     The tax effects of the significant temporary differences that
give rise to deferred tax liabilities and assets are as follows:


                                          DECEMBER 31,       
                                  ---------------------------
                                    1995               1994  
                                  --------           --------
                                        (in thousands)

Deferred tax liabilities
  Deferred policy acquisition
    costs                          $20,688            $18,372
  Unrealized investment gains       11,419
  Other                              3,051              2,603
                                   -------            -------
    Total deferred tax
      liabilities                   35,158             20,975
                                   -------            -------
Deferred tax assets
  Unearned premiums                 16,126             14,135
  Losses incurred                   35,291             33,657
  Unrealized investment
    losses                                              3,918
  Tax credit carryforward              809              3,059
  Other                              6,041              5,498
                                   -------            -------

    Total deferred tax
      assets                        58,267             60,267
                                   -------            -------
    Net deferred tax asset         $23,109            $39,292
                                   =======            =======

     A valuation allowance is required to be established for any
portion of the deferred tax asset that management believes will not
be realized.  In the opinion of management, it is more likely than
not that the benefit of the deferred tax asset will be realized
and, therefore, no such valuation allowance has been established.

<PAGE>


                       HARLEYSVILLE GROUP
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           (Continued)


11 - INCENTIVE PLANS

     Harleysville Group has an Equity Incentive Plan for key
employees.  Awards may be made in the form of stock options, stock
appreciation rights (SARs), restricted stock, or any combination of
the above.  Such awards are limited to an aggregate of 1,407,000
shares of Harleysville Group Inc.'s common stock.  The plan
provides that stock options may become exercisable from six months 
to 10 years from date of grant with an option price not less than
fair market value on date of grant.  The SARs permit surrender of
the option and receipt of current market price over the option
price in cash.  SARs associated with 23,123 shares are outstanding. 
Results of operations include charges (benefits) related to the
SARs of $132,000, $(143,000) and $58,000 for 1995, 1994 and 1993,
respectively.  The income tax benefit related to the difference
between the market price at the date of exercise and the option
price for non-qualified stock options was credited to additional
paid-in capital.

     The Harleysville Group Inc. 1995 Directors Stock Option
Program provides for the granting of options to eligible directors
to purchase a maximum of 65,000 shares of common stock.  Options
are granted at exercise prices equal to fair market value on the
date of grant.  The options vest and become exercisable at the rate
of 20% per year of active service.  The options have a term of 10
years.

     Harleysville Group adopted stock option plans for
substantially all employees and certain designated agents in 1992. 
The plans provide for the granting of options to purchase a maximum
of 425,000 shares of common stock.  The plans provide that the
options may become exercisable from three to 10 years from date of
grant with an option price not less than fair market value on date
of grant.

     Information regarding the various stock option plans is as
follows: 

<PAGE>

                       HARLEYSVILLE GROUP
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           (Continued)


11 - INCENTIVE PLANS (CONTINUED)

                                 NUMBER       OPTION PRICES
                               OF SHARES        PER SHARE  
                               ---------     --------------
      Outstanding at
        December 31, 1992       891,823      $ 8.73 - 27.25
      Granted--1993              80,765       28.00 - 29.13
      Exercised--1993           (87,648)       9.60 - 19.00
      Forfeited--1993           (15,590)      18.84 - 27.25
                               --------      --------------
      Outstanding at
        December 31, 1993       869,350        8.73 - 29.13
      Granted--1994             124,600               22.25
      Exercised--1994           (44,485)       9.60 - 19.00
      Forfeited--1994            23,540)      19.00 - 28.00
                               --------      --------------
      Outstanding at
        December 31, 1994       925,925        8.73 - 29.13
      Granted--1995             196,210               25.00
      Exercised--1995          (130,288)       9.60 - 28.00
      Forfeited--1995           (50,085)      22.25 - 28.00
                               --------      --------------
      Outstanding at
        December 31, 1995       941,762      $ 8.73 - 29.13
                               ========      ==============
      Exercisable at
        December 31, 1995       695,651      $ 8.73 - 29.13
                               ========      ==============

      SFAS No. 123, "Accounting for Stock-Based Compensation," was
issued in October 1995 and is effective for fiscal years beginning
after December 15, 1995.  It permits a company to choose one of two
methods of accounting for stock-based compensation arrangements: 
either the intrinsic value-based method as is currently being
followed or an estimated fair value-based method.   Harleysville
Group has not yet determined whether it will adopt the new method
or continue with its current practice of accounting for stock-based
compensation.  However, the new method, if adopted, is not
currently expected to have a material effect on the financial
statements.

      Harleysville Group has incentive bonus plans.  Cash bonuses
are paid or deferred on a formula basis depending upon the
performance of Harleysville Group and Mutual in relation to certain
targets.  Harleysville Group's expense for such plans was
$1,161,000, $365,000 and $570,000 for 1995, 1994 and 1993,
respectively.  Harleysville Group has an Employee Stock Purchase
Plan under which eligible employees may purchase shares of common
stock at a price equal to 85% of the fair market value during a
specified time interval.  The number of shares issued under the
plan was 53,421, 44,478 and 36,522 in 1995, 1994 and 1993,
respectively.

<PAGE>


                       HARLEYSVILLE GROUP
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           (Continued)

11 - INCENTIVE PLANS (CONTINUED)

      In 1995, Harleysville Group adopted an Agency Stock Purchase
Plan under which eligible independent insurance agencies may invest
up to $12,500 in shares of common stock at 90% of the fair market
value at the end of each six-month subscription period.  There are
500,000 shares of common stock available under the plan.  No shares
were issued in 1995.


12 - PENSION AND OTHER BENEFIT PLANS

      Harleysville Group Inc. has a pension plan that covers
substantially all full-time employees.  Retirement benefits are a
function of both the years of service and level of compensation. 
Harleysville Group Inc.'s funding policy is to contribute annually
an amount equal to at least the minimum required contribution in
accordance with minimum funding standards established by ERISA. 
Contributions are intended to provide not only for benefits
attributed to service to date, but also for those expected to be
earned in the future.

      The following table sets forth the year-end funded status of
the plan including Mutual:
                                              1995        1994  
                                           ---------   ---------
                                               (in thousands)
Actuarial present value of benefit 
  obligations:

    Accumulated benefit obligation,
      including vested benefits of
      $42,739,000 and $33,603,000          $(44,312)   $(35,513)
                                           ========    ======== 

    Projected benefit obligation for
      service rendered to date             $(60,473)   $(49,333)
Plan assets at fair value (primarily
  listed stocks and fixed income
  securities)                                50,847      37,652 
                                           --------    -------- 
Excess of the projected benefit 
  obligation over plan assets                (9,626)    (11,681)
Unrecognized net loss due to past
  experience different from that
  assumed and effects of changes
  in assumptions                              4,761       7,064 
Prior service cost not yet 
  recognized in net periodic 
  pension cost                                2,881       3,295 
Unrecognized net transition asset
  being recognized over 14 years               (884)     (1,054)
                                           --------    -------- 
Accrued pension cost --
  entire plan                             $  (2,868)   $ (2,376)
                                          =========    ======== 

<PAGE>


                       HARLEYSVILLE GROUP
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           (Continued)


12 - PENSION AND OTHER BENEFIT PLANS (CONTINUED)

    The net periodic pension cost for the plan including Mutual
includes the following components:

                             1995           1994         1993   
                           --------       --------     -------- 
                                       (in thousands)
Service cost--benefits 
  earned during the
  period                  $  3,123        $ 3,113       $ 2,694 

Interest cost on 
  projected benefit
  obligation                 3,938          3,505         2,939 
Actual return on
  plan assets              (10,433)          (149)       (2,557)
Net amortization and 
  deferral                   7,709         (2,066)          887 
                          --------        -------       ------- 
Net periodic pension 
  cost:
  Entire plan             $  4,337        $ 4,403       $ 3,963 
                          ========        =======       ======= 
  Harleysville Group
   portion                $  2,493        $ 2,485       $ 2,224 
                          ========        =======       ======= 


      In determining the actuarial present value of the projected
benefit obligation, the weighted-average discount rate was 7.5%,
8.0% and 7.75% for 1995, 1994 and 1993, respectively, and the rate
of increase in future compensation levels was 5.5%.  The expected
long-term rate of return on retirement plan assets was 8.5%.

     A non-qualified unfunded Supplemental Executive Retirement
Plan provides for incremental pension payments essentially for
pension benefits that have been reduced by legislative action. 
Harleysville Group's expense for such plan was $175,000, $186,000
and $153,000 for 1995, 1994 and 1993, respectively.

<PAGE>

                       HARLEYSVILLE GROUP
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           (Continued)


12 - PENSION AND OTHER BENEFIT PLANS (CONTINUED)

     SFAS No. 106, "Employers' Accounting for Postretirement
Benefits Other Than Pensions," was issued in December 1990 and
establishes accounting standards principally for postretirement
health care benefits.  Effective January 1, 1993, Harleysville
Group adopted SFAS No. 106 and recorded a charge of $393,000, net
of a tax benefit of $202,000, as the cumulative effect of the
accounting change.  Postretirement benefit expense was not 
material.

     SFAS No. 112, "Employers' Accounting for Postemployment
Benefits," was issued in November 1992.  It establishes accounting
standards for employers who provide benefits to former or inactive
employees after employment but before retirement.  Effective
January 1, 1993, Harleysville Group adopted SFAS No. 112 and
recorded a charge of $456,000, net of a tax benefit of $235,000, as
the cumulative effect of the accounting change.  Postemployment
benefit expense was not material.

     Harleysville Group has profit sharing plans covering qualified
employees.  Harleysville Group's expense under the plans was
$1,314,000, $365,000 and $1,082,000 for 1995, 1994 and 1993,
respectively.

<PAGE>


                       HARLEYSVILLE GROUP
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           (Continued)

13 - QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

                                     1995
               ---------------------------------------------------
                (dollars in thousands, except per share data)

                 FIRST     SECOND    THIRD     FOURTH      TOTAL 
               ---------  --------  --------  --------   --------

Revenues       $134,610   $137,295  $140,788  $145,856   $558,549
Losses and
  expenses      124,097    124,151   127,268   130,391    505,907
Net income        8,627     10,528    10,467    11,709     41,331
Earnings
  per common
  share        $    .64   $    .78  $    .77  $    .86   $   3.05



                                     1994
               --------------------------------------------------
                (dollars in thousands, except per share data)

                 FIRST     SECOND    THIRD     FOURTH      TOTAL 
               ---------  --------  --------  --------   --------

Revenues       $133,072   $129,715  $131,375  $131,296   $525,458
Losses and
  expenses      143,703    124,994   120,364   119,565    508,626
Net income
  (loss)         (5,044)     4,984     9,055     9,459     18,454
Earnings
  (loss)
  per common
  share        $   (.39)  $    .38  $    .68  $    .71   $   1.40

<PAGE>


                  Independent Auditors' Report




The Board of Directors
Harleysville Group Inc.:



We have audited the accompanying consolidated balance sheets of
Harleysville Group as of December 31, 1995 and 1994, and the
related consolidated statements of income, shareholders' equity,
and cash flows for each of the years in the three-year period ended
December 31, 1995.  These consolidated financial statements are the
responsibility of the Company's management.  Our responsibility is
to express an opinion on these financial statements based on our
audits.

We conducted our audits in accordance with generally accepted
auditing standards.  Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement.  An audit
includes examining, on a test basis, evidence supporting the
amounts and disclosures in the financial statements.  An audit also
includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall
financial statement presentation.  We believe that our audits
provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to
above present fairly, in all material respects, the financial
position of Harleysville Group as of December 31, 1995 and 1994,
and the results of their operations and their cash flows for each
of the years in the three-year period ended December 31, 1995, in
conformity with generally accepted accounting principles.

As discussed in Note 4 to the consolidated financial statements,
the Company adopted Statement of Financial Accounting Standards No.
115, "Accounting for Certain Investments in Debt and Equity
Securities" as of January 1, 1994.



                                   /s/KPMG PEAT MARWICK LLP




Philadelphia, Pennsylvania
February 19, 1996

<PAGE>


EXHIBIT 13(D)

MARKET FOR COMMON STOCK AND RELATED SECURITY HOLDER MATTERS

     The stock of Harleysville Group Inc. is quoted on the NASDAQ
National Market System, and assigned the symbol HGIC.  At the close
of business on March 5, 1996, the approximate number of holders of
record of Harleysville Group Inc.'s common stock was 1,642
(counting all shares held in nominee registration as one
shareholder).

     The payment of dividends is subject to the discretion of
Harleysville Group Inc.'s Board of Directors which each quarter
considers, among other factors, Harleysville Group's operating
results, overall financial condition, capital requirements and
general business conditions.  The present quarterly dividend of
$0.19 per share paid in each of the third and fourth quarters of
1995 is expected to continue during 1996.  As a holding company,
one of Harleysville Group Inc.'s sources of cash with which to pay
dividends is dividends from its subsidiaries.  Harleysville Group's
Inc.'s insurance company subsidiaries are subject to state laws
that restrict their ability to pay dividends.  See Note 9 of the
Notes to Consolidated Financial Statements.

     The following table sets forth the amount of cash dividends
declared per share and the high and low bid quotations as reported
by NASDAQ for Harleysville Group Inc.'s common stock for each
quarter during the past two years.


                                                 CASH
                                               DIVIDENDS
         1995                HIGH       LOW     DECLARED 
         ------------------------------------------------
         First Quarter      $24.75    $23.50      $.17 
         Second Quarter      24.50     23.75       .17
         Third Quarter       29.00     24.25       .19
         Fourth Quarter      32.25     26.75       .19
         ------------------------------------------------



                                                 CASH
                                               DIVIDENDS
         1994                HIGH       LOW     DECLARED 
         ------------------------------------------------
         First Quarter      $29.50    $23.50      $.16   
         Second Quarter      24.00     19.75       .16
         Third Quarter       25.25     20.00       .17
         Fourth Quarter      25.00     21.75       .17
         ------------------------------------------------

<PAGE> Page 36


EXHIBIT (21)


                   SUBSIDIARIES OF REGISTRANT


     Registrant owns 100% of the outstanding stock of each of the
following corporations:


                  NAME                       STATE OF INCORPORATION
     -------------------------------         ----------------------

     Great Oaks Insurance Company            Ohio

     Harleysville-Atlantic Insurance
      Company                                Georgia

     Harleysville Insurance Company
      of New Jersey                          New Jersey

     Huron Insurance Company                 Pennsylvania

     Lake States Insurance Company           Michigan

     Mid-America Insurance Company           Connecticut

     New York Casualty Insurance
      Company                                New York

     Worcester Insurance Company             Massachusetts


<PAGE>






EXHIBIT 23


      INDEPENDENT AUDITORS' CONSENT AND REPORT ON SCHEDULES



The Board of Directors
Harleysville Group Inc.:


The audits referred to in our report dated February 19, 1996
include the related financial statement schedules as of December
31, 1995 and for each of the years in the three-year period ended
December 31, 1995 included in the annual report on Form 10-K. 
These financial statement schedules are the responsibility of the
Company's management.  Our responsibility is to express an opinion
on these financial statement schedules based on our audits.  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.

We consent to incorporation by reference in the registration
statements (Nos. 33-43532, 33-84348, 33-43494, 33-91718 and 33-
91726) on Form S-8 and registration statements (Nos. 33-78372, 33-
90810 and 33-91720) on Form S-3 of Harleysville Group Inc. of our
report dated February 19, 1996 relating to the consolidated balance
sheets of Harleysville Group as of December 31, 1995 and 1994, and
the related consolidated statements of income, shareholders' equity
and cash flows and related financial statement schedules for each
of the years in the three-year period ended December 31, 1995 which
report appears in the December 31, 1995 annual report on Form 10-K
of Harleysville Group Inc. and of our report dated March 22, 1996
relating to the statements of financial condition of Harleysville
Group Inc. Employee Stock Purchase Plan as of December 31, 1995 and
1994, and the related statements of income and changes in plan
equity for each of the years in the three-year period ended
December 31, 1995, which report appears in the Harleysville Group
Inc. Employee Stock Purchase Plan annual report on Form 11-K.

Our report dated February 19, 1996 refers to the adoption of
Statement of Financial Accounting Standards No. 115, "Accounting
for Certain Investments in Debt and Equity Securities" as of
January 1, 1994.

                                 /s/KPMG PEAT MARWICK LLP


Philadelphia, Pennsylvania
March 22, 1996

<PAGE>


EXHIBIT (28)


     Registrant is not an insurance company and, accordingly, does
not file annual statements with any state insurance regulatory
agency.

     Exhibit 28(A) to this Form 10-K contains Schedule P, of the
1995 annual statement, for the total pooled business of
Harleysville Mutual Insurance Company and the pool participant
property and casualty insurance subsidiaries of Harleysville Group
Inc. which was filed with state insurance regulatory agencies.

     Exhibit 28(B) to this Form 10-K contains Schedule P of the
1995 statutory annual statement of Lake States Insurance Company.



<PAGE>













EXHIBIT 99

                            FORM 11-K

     FOR ANNUAL REPORTS OF EMPLOYEE STOCK PURCHASE, SAVINGS
       AND SIMILAR PLANS PURSUANT TO SECTION 15(d) OF THE
                 SECURITIES EXCHANGE ACT OF 1934

(Mark One)

[X]  ANNUAL REPORT PURSUANT TO SECTION 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 [FEE REQUIRED]

For the fiscal year ended           December 31, 1995            
                          ---------------------------------------

                               OR

[ ] TRANSITION REPORT PURSUANT TO SECTION 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

For the transition period from                to                 
                               --------------    ----------------

Commission file number        0-14697        
                       ----------------------

     A.   Full title of the plan and the address of the plan, if
          different from that of the issuer named below:

                     HARLEYSVILLE GROUP INC.

                  EMPLOYEE STOCK PURCHASE PLAN

     B.   Name of issuer of the securities held pursuant to the
          plan and the address of its principal executive office:

                     Harleysville Group Inc.
                        355 Maple Avenue
             Harleysville, Pennsylvania  19438-2297


<PAGE> Page 1

                     HARLEYSVILLE GROUP INC.
                  EMPLOYEE STOCK PURCHASE PLAN
                            FORM 11-K
                        DECEMBER 31, 1995

Financial Statements
- --------------------
                                                    Page
                                                    ----
     Independent Auditors' Report                    3

     Statements of Financial Condition
           as of December 31, 1995 and
           1994                                      4

     Statements of Income and Changes in
       Plan Equity for each of the years
       in the three-year period ended
       December 31, 1995                             5

     Notes to Financial Statements                   6
     Schedules -
         Schedules I, II and III have been
         omitted because they are not
         required, are not applicable,
         or the required information is
         shown in the financial statements
         or notes thereto.

<PAGE> Page 2



                  INDEPENDENT AUDITORS' REPORT 



The Administrative Committee
Harleysville Group Inc.
 Employee Stock Purchase Plan:


We have audited the statements of financial condition of
Harleysville Group Inc. Employee Stock Purchase Plan as of December
31, 1995 and 1994, and the related statements of income and changes
in plan equity for each of the years in the three-year period ended
December 31, 1995.  These financial statements are the
responsibility of the Plan's management.  Our responsibility is to
express an opinion on these financial statements based on our
audits.

We conducted our audits in accordance with generally accepted
auditing standards.  Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement.  An audit
includes examining, on a test basis, evidence supporting the
amounts and disclosures in the financial statements.  An audit also
includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall
financial statement presentation.  We believe that our audits
provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present
fairly, in all material respects, the financial condition of the
Harleysville Group Inc. Employee Stock Purchase Plan as of December
31, 1995 and 1994, and the income and changes in its plan equity
for each of the years in the three-year period ended December 31,
1995 in conformity with generally accepted accounting principles.

                                        /s/KPMG PEAT MARWICK LLP


March 22, 1996

<PAGE> Page 3



                     HARLEYSVILLE GROUP INC.
                  EMPLOYEE STOCK PURCHASE PLAN

                STATEMENTS OF FINANCIAL CONDITION


                                                 YEARS ENDED     
                                                 DECEMBER 31,    

                                               1995        1994  
                                             --------    --------
Assets
- ------
Receivable from affiliate                    $494,035    $484,607
                                             ========    ========

Plan Equity
- -----------
Net assets available for
   plan participants                         $494,035    $484,607
                                             ========    ========




See accompanying notes to financial statements.

<PAGE> Page 4


                     HARLEYSVILLE GROUP INC.
                  EMPLOYEE STOCK PURCHASE PLAN

         STATEMENTS OF INCOME AND CHANGES IN PLAN EQUITY


                                    YEARS ENDED DECEMBER 31,
                             ------------------------------------
 
                                 1995         1994        1993   
                             ------------  ----------  ----------

Contributions - Employees    $ 1,069,528   $ 962,648   $ 808,280 

Purchase and distribution
   of Harleysville Group Inc.
   stock to employees         (1,012,258)   (862,882)   (734,462)

Employee withdrawals and
   terminations                  (47,842)    (20,251)    (26,091)
                             -----------   ---------   --------- 

Net increase                       9,428      79,515      47,727 

Plan equity beginning of
   year                          484,607     405,092     357,365 
                             -----------   ---------   --------- 


Plan equity end of year      $   494,035   $ 484,607   $ 405,092 
                             ===========   =========   ========= 

See accompanying notes to financial statements.

<PAGE> Page 5


                     HARLEYSVILLE GROUP INC.
                  EMPLOYEE STOCK PURCHASE PLAN
                  NOTES TO FINANCIAL STATEMENTS


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     The accounts of the plan are maintained on the accrual basis. 
The receivable from affiliate represents the biweekly contributions
from employees which are made in the form of regular payroll
deductions and are recorded by the plan after each biweekly pay
period.

2.   DESCRIPTION OF THE PLAN

     All regular full-time employees and regular part-time
employees who work at least twenty hours a week are eligible to
participate in the plan.

     Eligible employees must authorize a payroll deduction equal to
at least 2 percent but not more than 10 percent of base pay during
the enrollment periods to participate in the plan.  The enrollment
periods are the 1st through 14th day of January and July of each
plan year.  Once enrolled, an eligible employee will continue to
participate in the plan for each succeeding subscription period
until the employee terminates participation or ceases to be an
eligible employee.

     Each subscription period will run from January 15 through July
14 or from July 15 through January 14.  At the close of each pay
period, the amount to be deducted from each participant's base pay
will be credited to such participant's plan account.  On the last
day of each subscription period, the amount credited to each
participant's plan account will be divided by the subscription
price for that subscription period and the participant's account
will be credited with the number of the whole and fractional shares
which results.

     If a participant desires to change the rate of contribution
the participant may do so effective for the next subscription
period by filing a new subscription agreement during the applicable
enrollment period.  At any time, a participant may withdraw from
the plan and receive the amount credited to the participant's
account in cash by giving written notice to the Company. 
Separation from employment for any reason including death,
disability or retirement shall be treated as an automatic
withdrawal from the plan.

     At December 31, 1995, there were 540 participants in the plan.

<PAGE> Page 6


                     HARLEYSVILLE GROUP INC.
                  EMPLOYEE STOCK PURCHASE PLAN

                  NOTES TO FINANCIAL STATEMENTS
                           (Continued)

3.   INVESTMENT

     The contributions credited to the participant's account are
used to purchase shares of Harleysville Group Inc. common stock at
a specified subscription price.  The subscription price for each
share of common stock shall be the lesser of 85 percent of the fair
market value of such shares on the last trading day before the
first day of the subscription period or 85 percent of the fair
market value of such share on the last day of the subscription
period.  The fair market value of a share shall be the closing
price as reported on the NASDAQ National Market System on the
applicable date.  The total number of shares to be made available
under the plan is approximately 500,000 shares of capital stock of
the Company.

4.   TAX STATUS

     The plan is intended to qualify under the provisions of
Section 423 of the Internal Revenue Code.  No income will be
realized for federal income tax purposes by a participant upon the
purchase of shares under the plan.  Tax consequences to the Company
and to plan participants upon disposition of shares under the plan
vary depending on the length of time held and fair market value at
time of disposition.

5.   PLAN TERMINATION

     The plan will be in effect until the earlier of July 31, 2005
or the date on which plan participants have subscribed for the
total number of shares available for purchase under the plan.  At
December 31, 1995, there are approximately 500,000  shares that
remain available for issuance under the plan.  During the effective
duration of the plan, there will be twenty subscription periods.

6.   SUBSEQUENT EVENT

     On January 15, 1996, 24,961 shares of stock were purchased at
a subscription price of $21.46 per share on behalf of the plan
participants for the subscription period ended January 14, 1996.

<PAGE> Page 7


                            SIGNATURE

     Pursuant to the requirements of the Securities Exchange Act of
1934, the trustees (or other persons who administer the plan) have
duly caused this annual report to be signed by the undersigned
hereunto duly authorized.


                                        HARLEYSVILLE GROUP INC.

                                        EMPLOYEE STOCK PURCHASE PLAN




Date:    March 27, 1996            By:       /s/BRUCE J. MAGEE
       ------------------               ---------------------------
                                        Bruce J. Magee, Member,
                                        Administrative Committee for
                                        Harleysville Group Inc.
                                        Employee Stock Purchase Plan

<PAGE> Page 8



<TABLE> <S> <C>

<ARTICLE> 7
<CIK> 0000792013
<NAME> HARLEYSVILLE GROUP INC.
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<DEBT-HELD-FOR-SALE>                           496,595
<DEBT-CARRYING-VALUE>                          509,846
<DEBT-MARKET-VALUE>                            542,895
<EQUITIES>                                      34,584
<MORTGAGE>                                           0
<REAL-ESTATE>                                        0
<TOTAL-INVEST>                               1,085,151
<CASH>                                           3,256
<RECOVER-REINSURE>                               1,078
<DEFERRED-ACQUISITION>                          59,109
<TOTAL-ASSETS>                               1,378,341
<POLICY-LOSSES>                                645,941
<UNEARNED-PREMIUMS>                            238,710
<POLICY-OTHER>                                       0
<POLICY-HOLDER-FUNDS>                                0
<NOTES-PAYABLE>                                 97,965
                                0
                                          0
<COMMON>                                        13,718
<OTHER-SE>                                     331,291
<TOTAL-LIABILITY-AND-EQUITY>                 1,378,341
                                     477,042
<INVESTMENT-INCOME>                             68,445
<INVESTMENT-GAINS>                               2,245
<OTHER-INCOME>                                  10,817
<BENEFITS>                                     335,496
<UNDERWRITING-AMORTIZATION>                    123,019
<UNDERWRITING-OTHER>                            47,392
<INCOME-PRETAX>                                 52,642
<INCOME-TAX>                                    11,311
<INCOME-CONTINUING>                             41,331
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    41,331
<EPS-PRIMARY>                                     3.05
<EPS-DILUTED>                                     0.00
<RESERVE-OPEN>                                 535,452
<PROVISION-CURRENT>                            346,383
<PROVISION-PRIOR>                             (10,887)
<PAYMENTS-CURRENT>                             129,446
<PAYMENTS-PRIOR>                               164,849
<RESERVE-CLOSE>                                576,653
<CUMULATIVE-DEFICIENCY>                       (10,887)
        

</TABLE>


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