HELMSTAR GROUP INC
10KSB, 1996-04-01
SECURITY BROKERS, DEALERS & FLOTATION COMPANIES
Previous: FIRST CAPITAL INSTITUTIONAL REAL ESTATE LTD 4, 10-K, 1996-04-01
Next: PRICE T ROWE STATE TAX FREE INCOME TRUST, N-30D, 1996-04-01



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                   ----------

                                   FORM 10-KSB

(Mark One)

     [ 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
                                    -------------------

     [   ]   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 l-9224
                                ------


                              HELMSTAR GROUP, INC.
- - --------------------------------------------------------------------------------
                 (Name of Small Business Issuer in Its Charter)

                DELAWARE                               13-2689850
- - -----------------------------------------    ------------------------------
      (State or Other Jurisdiction of               (I.R.S. Employer
       Incorporation or Organization)              Identification No.)
- - --------------------------------------------------------------------------------
        2 World Trade Center, Suite 2112, New York, N.Y.           10048
        ------------------------------------------------           -----
            (Address of Principal Executive Offices)            (Zip Code)

                                  212-775-0400
- - --------------------------------------------------------------------------------
                (Issuer's Telephone Number, including Area Code)

         Securities registered under Section 12(b) of the Exchange Act:

                                                    Name of Each Exchange
          Title of Each Class                        on Which Registered
          -------------------                       -----------------------

    Common stock - par value $.10                   American Stock Exchange
- - ---------------------------------                   -----------------------

         Securities registered under Section 12(g) of the Exchange Act:

                                   None
- - --------------------------------------------------------------------------------
                             (Title of Class)

         Check whether the issuer; (1) filed all reports required to be filed by
Section 13 or 15(d) of the  Exchange  Act during the past 12 months (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 [  ]

         Check if there is no  disclosure  of  delinquent  filers in response to
Item 405 of Regulation S-B is not contained in this form, and no disclosure will
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-KSB
or any amendment to this Form 10-KSB. [ X ]
<PAGE>
         Issuer's   revenues  for  1995,  its  most  recent  fiscal  year,  were
$6,202,459.

         As of February 29,  1996,  the  aggregate  market value of voting stock
held by non-affiliates of the Issuer was approximately $3,712,672.

         The number of shares  outstanding  of each of the  issuer's  classes of
common equity, as of the latest practicable date.

           Class                    Outstanding at February 29, 1996

Common stock - par value $.10                5,546,373 shares
- - -----------------------------                ----------------

                DOCUMENTS INCORPORATED BY REFERENCE

         Part  III of this  Form  l0-KSB  incorporates  by  reference  from  the
issuer's definitive proxy statement for the annual meeting of stockholders to be
held on June 5, l996.
<PAGE>
                                     PART I

Item l.  Description of Business.

                  Background and History

                           Helmstar   Group,   Inc.,   ("Group"),   through  its
                  subsidiaries (collectively referred to as the "Company" unless
                  the  context  requires  otherwise),  is  engaged  in  merchant
                  banking  and  mortgage  banking.   During  1995,  the  Company
                  commenced a business to arrange viatical settlements.

                  Merchant Banking - General

                  Joint Venture Criteria

                           Since  1988,  the  Company  has  engaged in  merchant
                  banking  activities  primarily  concentrating  on real  estate
                  projects  and  real  estate-related  services  companies.  The
                  Company  seeks  projects  that offer strong  upside  potential
                  because of high short-term risk,  albeit  manageable risk, and
                  financial   leverage.   Although   real  estate   development,
                  rehabilitation  or  "value-added"  transactions are of primary
                  interest,  the Company will consider most  industries with the
                  exception of those requiring a highly  specialized  scientific
                  analysis.

                           The   Company's   exacting   standards  of  selecting
                  ventures and  co-venturers  are directed toward  middle-market
                  oriented   activities.   Co-venturers   must   be   thoroughly
                  experienced  and  financially  stable,  as  well as  having  a
                  demonstrated track record in the particular business activity.
                  Talented  co-venturers  are expected to execute each venture's
                  day-to-day  management  plan  developed  through the  combined
                  efforts of the Company and the co-venturers.

                           The Company does not intend to take excessive risk in
                  its joint venture  activities  either through a single venture
                  or  a  series  of  interdependent  ventures  which  result  in
                  excessive  risk  when  taken  in the  aggregate.  The  Company
                  intends to  consider  the risks of any  potential  undertaking
                  independently as well as how the risks of the proposed venture
                  impact on the  Company  in light of its other  ventures.  This
                  risk evaluation is based on a facts and circumstances analysis
                  at the time the  feasibility  of a potential  joint venture is
                  being evaluated. Facts and circumstances are subject to change
                  over time.  Accordingly,  the Company has established flexible
                  criteria in selecting its venture  activities to meet changing
                  market conditions.

                           The Company plans to limit its equity infusion in any
                  single  transaction  to a  maximum  of  $3  million.  Also,  a
                  predetermined  exit strategy is paramount.  The holding period
                  for  a   particular   venture  will  be  based  on  facts  and
                  circumstances,  including  maximizing the Company's  potential
                  return  and  other  opportunities  available  at the time of a
                  possible disposition.

                           Beginning in 1990,  drawing on its experience in real
                  estate project  finance,  the Company began to offer financial
                  consulting  services to clients on a fee basis.  This  permits
                  the Company to increase its revenue by utilizing  its merchant
                  banking expertise  without  deploying a significant  amount of
                  capital.  The  Company's  primary  focus in this area has been
                  assisting  clients in realizing  lower cost of capital through
                  creative financial  structuring.  This business is transaction
                  oriented,  and potential  revenue therefrom is subject to wide
                  variation. During 1995, 1994, 1993 and 1992 approximately 12%,
                  20%, 8% and 19% of the Company's  total  revenues in each year
                  were  realized  in   connection   with   providing   financial
                  consulting  services  to a  single  financial  institution  in
                  several transactions.

                           The joint ventures in which the Company  participates
                  are described below:

                           1.  Shopping Center - Blowing Rock, N.C.

                           In August 1988, the Company, through its wholly-owned
                  subsidiary,  Burrows, Hayes Company, Inc. ("Burrows"),  funded
                  $1,450,000 for a 50% voting interest and a majority  financial
                  interest in a general partnership which in turn acquired a 50%
                  voting interest and a majority  financial interest in a second
                  general   partnership   that  developed  and  now  operates  a
                  manufacturers outlet center consisting of approximately 98,000
                  net rentable square feet in Blowing Rock, North Carolina.

                           In March 1992,  Burrows purchased the entire interest
                  of the other  partner  in the first  general  partnership  for
                  $245,000.  Accordingly,  the first  partnership was dissolved,
                  and Burrows now is a partner in the project partnership.

                           This  project  opened  in May 1989  and is  currently
                  96.39%  leased.  It is  expected  that the center will be 100%
                  leased in the near  future.  A small  amount of  surplus  land
                  remains for potential  development in the future. An affiliate
                  of Burrows'  co-venturer  is  responsible  for the  day-to-day
                  property management function. This entity also acts as leasing
                  broker for the partnership.  The partnership does not have any
                  employees.

                           2.  Mortgage Unemployment Insurance

                           In   December   1988,   the   Company   through   its
                  wholly-owned   subsidiary,   Dover,   Sussex   Company,   Inc.
                  ("Dover"),  purchased  a 50%  interest in  Morgard,  Inc.  for
                  $300,000.  Morgard developed a mortgage unemployment insurance
                  product  to  cover  a  homeowner's  mortgage  payments  during
                  periods of involuntary unemployment.

                           In March  1992,  Dover  sold its entire  interest  in
                  Morgard  to SCOR U.S.  Corporation,  the  shares of which were
                  listed on the New York Stock  Exchange,  for a combination  of
                  cash, common stock of SCOR and the right to receive additional
                  consideration  based on the future performance of Morgard.  In
                  addition,  Dover,  agreed not to compete  with  Morgard  for a
                  three-year period. The gain on the sale was approximately $1.2
                  million.  In 1994, the Company received additional SCOR shares
                  having a fair market value of $115,000 at the time of receipt.
                  The Company may receive additional  consideration based on the
                  financial  results of Morgard,  Inc. through 1999. In December
                  1995,  the Company  tendered its entire  interest in SCOR U.S.
                  Corporation when such corporation went private.

                           3.  Apartment Complex - Plano, TX

                           In April 1989, the Company  through its  wholly-owned
                  subsidiary, Shaw Realty Company, Inc. ("Shaw"), acquired a 50%
                  voting interest and a majority financial interest in a general
                  partnership formed to acquire 120 condominium units of a total
                  of 140 units in an apartment complex located in Plano,  Texas.
                  Shaw's capital  contribution  was $1,050,000  During  November
                  1989, Shaw  transferred  its  partnership  interest to Randel,
                  Palmer & Co., Inc. ("Randel"), another wholly-owned subsidiary
                  of the Company.

                           The  partnership  acquired  these units from a thrift
                  which had  converted  the  property to a  condominium  project
                  following the default of the previous  owner.  An affiliate of
                  one  of  the  co-venturers  assumed  the  day-to-day  property
                  management  function  for the  project,  and  the  partnership
                  implemented an aggressive  management and leasing program. Due
                  to the  success  of these  efforts,  the  project  was  turned
                  around.

                           In 1991, the partnership acquired the 20 units it had
                  not owned  previously and terminated the  condominium  regime.
                  Also in 1991, the  partnership  was  restructured as a limited
                  partnership with Randel  retaining the same economic  interest
                  it had as a general  partner.  Although  Randel  converted its
                  interest  to a  limited  partner,  it  retained  a 50%  voting
                  interest in all significant and/or major decisions.

                           In February 1995, the project was sold. Approximately
                  $1.6  million  was  distributed  to Randel as its share of the
                  sales proceeds. Randel's gain was approximately $1.2 million.

                           4.  Shopping Center - Nags Head, N.C.

                           In   December   1989,   the   Company   through   its
                  wholly-owned subsidiary,  Parker, Reld & Co., Inc. ("Parker"),
                  acquired  a  50%  voting  interest  and a  majority  financial
                  interest  in a  general  partnership  formed  to  develop  and
                  operate a  manufacturers  outlet shopping center in Nags Head,
                  North   Carolina.   Parker   funded   $1,500,000   toward  the
                  development of this project consisting of approximately 82,500
                  net rentable square feet. An affiliate of Parker's co-venturer
                  is  responsible   for  the  day-to-day   property   management
                  function.  This  entity  also acts as  leasing  broker for the
                  partnership.  It  also  provides  the  same  services  for the
                  shopping center in Blowing Rock, North Carolina.

                           Located in an  oceanside  resort,  the center  opened
                  during the 1990 summer season. Currently, it is 95.77% leased.
                  It is expected that the center will be 100% leased in the near
                  future. The partnership does not have any employees.

                           Real Estate Trends

                           Occupancy  averaged 100% at the manufacturers  outlet
                  center  in  Blowing  Rock and  99.17%  at the one in Nags Head
                  during 1995. Retail sales were higher than 1994 levels at both
                  centers.  At Blowing  Rock,  retail  sales per square foot for
                  tenants  who had been open for all of 1995 and 1994  increased
                  to $268 from $261.  Aggregate retail sales per square foot for
                  the entire project  increased to $250 from $239. At Nags Head,
                  retail sales per square foot for tenants who had been open for
                  all of 1995 and 1994  increased  to $218 from $215.  Aggregate
                  retail sales per square foot for the entire project  increased
                  to $214 from $212.  Average annual base rent  (recomputed on a
                  monthly basis) also  increased  from $11.86  (January 1995) to
                  $11.97  (December  1995) per square  foot at Blowing  Rock and
                  $10.88 (January 1995) to $12.00  (December 1995) at Nags Head,
                  as tenants  renewed  expiring  leases  and/or new tenants paid
                  higher rates.  Percentage  rent based on sales above specified
                  targets  totalled  $76,406 for 1995 versus $85,445 for 1994 at
                  Blowing  Rock and $36,688 for 1995 versus  $23,374 for 1994 at
                  Nags Head.  Specified targets for determining  percentage rent
                  typically  rise  when a  tenant's  base rent  increases  after
                  exercising a renewal option.

                           Mortgage Banking

                           On  June  30,  1991,  McAdam,   Taylor  &  Co.,  Inc.
                  ("McAdam"), a wholly-owned subsidiary of the Company, acquired
                  all  of  the  stock  of  Citizens   Mortgage  Service  Company
                  ("Citizens")  for  approximately  $1,585,000  in cash. At such
                  time, Citizens was primarily engaged in servicing  residential
                  mortgage loans.  During 1992, Citizens expanded its activities
                  to include  mortgage loan  origination  and marketing  certain
                  financial  products  to  mortgagors,  the  loans  of whom  are
                  serviced by Citizens.

                           Citizens   focuses   on  first   mortgage   loans  on
                  residences  containing  four or fewer  dwelling  units.  It is
                  approved  to  originate  and  service  loans  for the  Federal
                  National  Mortgage  Association  ("FNMA") and the Federal Home
                  Loan Mortgage Corporation ("FHLMC"). It also can originate and
                  service  loans insured by the Federal  Housing  Administration
                  ("FHA")  and  loans  partially   guaranteed  by  the  Veterans
                  Administration  ("VA").  Citizens is  authorized  to issue and
                  service  mortgage-backed  securities insured by the Government
                  National  Mortgage  Association   ("GNMA").  It  has  mortgage
                  banking licenses for Pennsylvania,  Delaware, Maryland and New
                  Jersey.  Citizens may seek to procure  additional  licenses in
                  the future.

                           Mortgage Servicing

                           During  1995,  management  reassessed  the  Company's
                  mortgage  banking   business.   Secondary  market  prices  for
                  mortgage   servicing  rights  had  soared.  The  increase  was
                  attributable  in part to  higher  interest  rates  for much of
                  1995. Higher interest rates resulted in lower prepayment rates
                  of existing  mortgage loans and declining  originations of new
                  mortgage loans.  Furthermore,  technology advances had lowered
                  the cost of servicing for very large  mortgage  servicers that
                  had invested  heavily in new  hardware  and systems.  With low
                  origination  volume,  these large  servicers  bid up secondary
                  market prices because they needed to maintain large portfolios
                  to justify their investment in hardware and systems.

                           Management  decided to exit  mortgage  servicing as a
                  separate activity and focus on mortgage loan originations.  In
                  December 1995, Citizens sold substantially all of its mortgage
                  servicing  rights for  approximately  $2.3 million.  Such sale
                  resulted in a gain of  approximately  $380,000.  Citizens will
                  continue  to  service   mortgage  loans  for  a  brief  period
                  following the closing of a loan.  The servicing  rights may be
                  sold to the investor or to other mortgage servicers.  Citizens
                  no longer will market financial products to mortgagors,  since
                  it is exiting mortgage servicing as a separate business.

                           Mortgage  servicing  consists of handling the general
                  administrative  affairs  associated with owning mortgage loans
                  encompassing  such activities as collecting and remitting loan
                  payments; accounting for the various elements of mortgage loan
                  payments  including  principal,  interest and escrowed amounts
                  such as taxes and insurance;  maintaining  escrow accounts and
                  making  payments   therefrom  for  such  items  as  taxes  and
                  insurance; contacting delinquent borrowers; making inspections
                  of the mortgaged properties as required by each investor;  and
                  supervising  foreclosures and other  dispositions in the event
                  of default.  For providing these services,  Citizens  received
                  fees ranging  from .25% to 1.42% per annum of the  unamortized
                  principal  balance.  As of November  30,  1995,  the  weighted
                  average fee earned by Citizens was approximately  .3594%. Such
                  fees  are  retained  out  of  the  monthly  mortgage  payments
                  collected. Additionally, Citizens derived revenues from sundry
                  fees charged for such items as late payments and loan payoffs.

                           The mortgage servicer bears any economic risk of loss
                  in  connection  with  loans  serviced  on  a  recourse  basis.
                  Nonrecourse servicing, the vast majority of Citizens' mortgage
                  servicing  activities,  generally  shifts any economic risk of
                  loss  to the  investors.  Defaults  relating  to  underwriting
                  errors or  omissions as well as fraud,  however,  would remain
                  the   responsibility  of  the  mortgage   servicer   vis-a-vis
                  investors.  If a loss results with respect to either  recourse
                  or nonrecourse servicing, the mortgage servicer may be able to
                  seek  indemnification  or contribution  from (1) a third party
                  loan originator,  if an underwriting problem had occurred; (2)
                  a previous mortgage servicer, if the right to service the loan
                  had been purchased from another  servicer;  or (3) other third
                  parties   including  title  insurers,   appraisers,   mortgage
                  insurers, etc.

                           In connection with the mortgage  servicing  rights it
                  sold,  Citizens may be liable to subsequent  purchasers either
                  as a predecessor servicer or originator. In some instances, as
                  outlined  above,  Citizens  may have  recourse  against  other
                  parties.

                           The  following  table sets forth an  analysis  of the
                  carrying amount of the Company's mortgage servicing portfolio:
<TABLE>
<CAPTION>
                                                Year Ended December 31,
                                                -----------------------
                             1995               1994                1993            1992              1991
                             ----               ----                ----            ----              ----
<S>                       <C>                <C>                 <C>             <C>              <C>
Purchased Mortgage
Servicing Rights -
Beginning Balance         $2,077,108         $2,632,657          $2,018,464      $1,284,806       $1,407,109
Add:  Purchases               96,357            151,513           1,016,284       1,086,905            --

Less:  Sales              (1,765,218)          (227,121)              --              --               --

Less:  Post Closing
       Adjustments
       Relating to
       Original
       Acquisition and
       Bulk Purchases          --               (12,848)              --              --             (36,649)

       Amortization
       Expense              (361,361)          (467,093)           (402,091)       (353,247)         (85,654)
                           ---------          ---------          ----------      ----------       ----------

Ending Balance            $   46,886         $2,077,108          $2,632,657      $2,018,464       $1,284,806
                         ===========        ===========         ===========     ===========      ===========
</TABLE>
                           The  table  set  forth  below is an  analysis  of the
                  Company's   mortgage   servicing   portfolio   based   on  the
                  unamortized  principal  balance of all loans  being  serviced.
                  "Runoff"  includes  regular  principal  payments  as  well  as
                  prepayments for any reason.

<TABLE>
<CAPTION>

                                           Year Ended December 31,
                                           -----------------------
                           1995               1994                1993            1992              1991
Dollars in Thousands       ----               ----                ----            ----              ----
<S>                                          <C>                 <C>             <C>              <C>

     Mortgage
Servicing Portfolio:

Beginning Balance         $217,327           $263,089            $236,552        $205,447         $220,230

Add:  Loan Production       38,916             31,581              49,530          17,128               -

      Bulk Servicing
      Acquired               9,274                845              69,616          84,450               -

Less: Servicing Sales     (215,690)           (32,809)             (4,127)         (1,324)              -

      Runoff               (27,202)           (45,379)            (88,482)        (69,149)         (14,783)
                         ---------           --------            --------        --------         --------

Ending Balance           $  22,625           $217,327            $263,089        $236,552         $205,447
                         =========           ========            ========        ========         ========
</TABLE>

                           The remaining mortgage  servicing  portfolio consists
                  of  servicing   rights  to  be  sold  in  1996  and  loans  in
                  foreclosure. As of December 31, 1995, the principal balance of
                  loans in foreclosure is $1,892,069.  Citizens will continue to
                  service these loans until the foreclosures  are completed.  It
                  does not bear any significant  risk of loss in connection with
                  the  foreclosures  pending.  In some cases,  Citizens has made
                  advances  and incurred  certain  expenses in  connection  with
                  those foreclosures.  In most instances,  such advances and any
                  uncollected servicing fees should be received in full from the
                  sale  proceeds of the  underlying  collateral.  The  investors
                  would be liable for any shortfall.

                           Mortgage Loan Origination

                           The Company's primary objective, prior to the sale of
                  substantially all of its mortgage servicing portfolio,  was to
                  sell mortgage  loans it originated on a nonrecourse  basis and
                  retain the mortgage  servicing rights on a nonrecourse  basis.
                  Even before exiting the mortgage servicing business,  Citizens
                  sold certain types of mortgages to other mortgage bankers on a
                  "servicing  released  basis." The sponsoring  mortgage  banker
                  would  acquire  the right to  service  such  loans.  Citizens'
                  offered these products in an attempt to remain  competitive in
                  originations  with larger mortgage  bankers that offered types
                  of mortgages which Citizens did not service.

                           After  interest  rates rose  rapidly  in early  1994,
                  origination volume dramatically slowed down. Accordingly,  for
                  competitive reasons,  Citizens expanded its offerings of other
                  mortgage bankers' products to be sold on a servicing  released
                  basis.  In  1994,  Citizens  sold  approximately  28%  of  the
                  mortgage  loans it originated on a servicing  released  basis.
                  This increased to 39.6% in 1995.  Instead of selling  mortgage
                  loans on a servicing  released basis to an investor,  Citizens
                  may sell such rights in a separate  transaction to a different
                  party. Citizens remains responsible for servicing a loan until
                  such loan is  delivered to an investor  servicing  released or
                  until Citizens sells the servicing rights to another party.

                           Citizens  closed  mortgage  loans  having   principal
                  balances  of   $38,916,362,   $31,581,135,   $49,530,475   and
                  $17,128,250   during  1995,   1994,  1993  and  1992.   Retail
                  originations were $28,433,496,  $17,977,540 and $30,466,985 in
                  1995, 1994 and 1993. In 1992, all originations  were done on a
                  retail  basis from a single  office in suburban  Philadelphia.
                  Since it was  successful  in  attracting  business from nearby
                  parts of New Jersey and Delaware,  during 1993 Citizens opened
                  a retail  origination  office in New  Jersey  and  another  in
                  Delaware.  In 1995, 1994 and 1993, the balance of $10,482,865,
                  $13,603,595   and  $19,063,490  of  loan   originations   were
                  originated through correspondents on a "wholesale" basis.

                           Currently,  Citizens'  marketing  strategy  has  been
                  newspaper  advertising and referrals by real estate agents and
                  attorneys. Commission-based account executives typically visit
                  a prospective  applicant at the real estate  agent's office or
                  in the  applicants  home.  Accordingly,  the size of Citizens'
                  offices  are not an  impediment  to  increasing  the volume of
                  originations  within  certain  limits.  If  market  conditions
                  justify it,  Citizens may open additional  branch  origination
                  offices in the future.

                           Mortgage  loan   origination  is  a  highly  cyclical
                  business.  Many  mortgage  bankers incur high fixed charges by
                  maintaining  a network of  origination  offices  in  different
                  geographic  markets.  In good times, such companies are poised
                  to  capture  a solid  share  of the  market.  In  poor  times,
                  however,  the high fixed  charges  can cause  severe cash flow
                  squeezes.

                           The Company recognizes the need for a local presence,
                  and has a network of independent  mortgage brokers and smaller
                  mortgage bankers to generate  mortgage loan  originations on a
                  "wholesale" basis. Through  correspondents,  Citizens receives
                  the benefits of a local  office  without  incurring  the fixed
                  overhead of developing  and  maintaining a branch  office.  In
                  1993,  the  first  year in which  Citizens  began a  wholesale
                  business,  it had 17  correspondents.  In 1994,  the number of
                  correspondents  increased  to 25. It  remained  at that  level
                  during 1995.

                           "Wholesaling"  in effect  means  that  Citizens  will
                  commit in advance of  settlement  with a homeowner to purchase
                  loans  from a  correspondent  that meet  Citizens'  standards.
                  Citizens  in turn  commits  to sell  those  loans  in the same
                  manner as it sells loans originated on a "retail" basis.

                           Each  correspondent  must be "approved" by management
                  and  enter  into a formal  agreement  providing  indemnity  to
                  Citizens  in the  event of fraud or  misrepresentation  in the
                  application and underwriting  processes.  Citizens will review
                  each loan prior to acceptance to ensure that it meets the same
                  quality standards and underwriting  criteria used in Citizens'
                  retail origination activities.

                           During  1995,  1994,  1993 and 1992,  Citizens'  loan
                  origination production consisted of the following:

<TABLE>
<CAPTION>

                                                          1995                1994                 1993                 1992
                                                          ----                ----                 ----                 ----
<S>                                                    <C>                 <C>                  <C>                  <C>
     Conventional Loans

                  Number of Loans                          256                 332                  499                  190
                  Dollar Volume                        $27,128,418         $31,487,045          $48,330,475          $17,000,250
                  Percent of
                    Total Dollar Volume                  69.71%              99.70%               97.58%               99.25%

     FHA Insured Loans

                  Number of Loans                          136                  1                   20                    2
                  Dollar Volume                        $11,787,944           $94,090            $1,200,000            $128,000
                  Percent of
                    Total Dollar Volume                  30.29%               .30%                 2.42%                .75%

     Total Loans

                  Number of Loans                          392                 333                  519                  192
                  Dollar Volume                        $38,916,362         $31,581,135          $49,530,475          $17,128,250
                  Average Loan Amount                   $99,276              $94,838              $95,434              $89,210

</TABLE>
                           Adjustable   rate  mortgages   ("ARMS")   represented
                  approximately  18%,  19%, 3% and 6% of the  conventional  loan
                  production for 1995,  1994, 1993 and 1992,  respectively.  The
                  balance was fixed rate loans.

                           Loan sales generally are made on a nonrecourse basis,
                  except for losses  arising  from certain  deficiencies  in the
                  underwriting  of the loan.  Citizens  would remain  liable for
                  such losses to an investor,  even if it had not originated the
                  loan,  but serviced it. The investor would seek recovery first
                  from the servicer,  and the servicer,  in turn, from any third
                  parties  including  the  originator or prior owner of the loan
                  (or  prior   servicer)  if  the  servicer  had  purchased  the
                  servicing separately or as part of the acquisition of the loan
                  itself.  Citizens'  obligations  with  respect to  foreclosure
                  losses  on  FHA  or  VA  loans  included  in   mortgage-backed
                  securities  pools  would  be the same as an  originator  which
                  sells  such  loans  or as a  servicer  of such  loans,  unless
                  modified  by the  sales  or  servicing  contract  with a party
                  financially   capable   of   performing   any   indemnity   or
                  contribution requirements.

                           Citizens funds loan  production  with its own cash or
                  with  proceeds from various  credit and warehouse  facilities.
                  After a loan closes,  it generally  takes 10 days until all of
                  the  documents  are  assembled,  packaged and  delivered to an
                  investor and 5 days until the investor  pays for the loan.  In
                  some  instances,  Citizens  retains any interest earned on the
                  mortgage  loan until the  investor  buys such loan.  Citizens'
                  interest  cost, in some cases,  is less than the rate realized
                  while   Citizens   earns   interest  on  the  mortgage   loan.
                  Oftentimes, interest rates vary between the time that Citizens
                  issues  a  commitment  to  make a  loan  to an  applicant  (or
                  purchases a loan at a set price from a correspondent)  and the
                  time at which payment is due from an investor.

                           Citizens  offers mortgage loan  applicants,  directly
                  through  its  retail  operation  and  indirectly  through  its
                  correspondents,  the option of fixing an interest  rate at any
                  time  prior  to 10  days  before  settlement.  Obviously,  all
                  applications  and  commitments  do not generate a closed loan,
                  and  Citizens  is exposed  to an  interest  rate  risk,  if it
                  commits to fund a mortgage  at a certain  rate and an investor
                  is  only  willing  to buy  the  loan  at a much  higher  rate.
                  Application  fees,  paid  at  the  time  of  application,  and
                  origination   fees,   paid  at  the  time  of  an  applicant's
                  acceptance of a commitment or "financed" through a higher loan
                  balance,  however,  offset some of the potential  loss. In the
                  case  of  certain  refinancings  of  loans  on  owner-occupied
                  residences,  Federal law  requires  that a total refund of all
                  fees be made, if the mortgagor rescinds the transaction within
                  3 business days of closing. Obviously, no disbursement of loan
                  proceeds is made until the expiration of such period.

                           To further mitigate these risks,  Citizens  typically
                  enters  into  forward   delivery   commitments   with  various
                  investors to sell a portion of the loans in process  depending
                  on its estimate of such factors  including  changing  interest
                  rates,  the  percentage  of loans  which will  close,  and the
                  timing of loan  closings.  Management  closely  monitors these
                  factors as well as the  composition  of loans in process,  and
                  adjusts Citizens' commitments accordingly.

                           If a  commitment  to fund or  purchase  a loan is not
                  used,  Citizens,  in turn,  would not be able to  satisfy  its
                  forward  commitment  to  deliver  such  loan  to an  investor.
                  Typically, Citizens can substitute another loan, possibly at a
                  gain  or  loss,   on  the  delivery  date  or  enter  into  an
                  "offsetting"  transaction  by buying a forward  commitment  to
                  purchase a loan based on the same terms as contemplated in the
                  forward delivery commitment.  The offsetting  transaction also
                  could  generate  a gain or loss,  depending  on  movements  in
                  interest rates.

                           In some instances,  however,  Citizens may be able to
                  negotiate  a  "best   efforts"   delivery  with  an  investor.
                  Accordingly,  if a loan fails to close, Citizens will not have
                  to enter into an  "off-setting"  transaction,  as noted above.
                  Citizens  typically  will  receive  a lower  price  for  loans
                  delivered  on "best  efforts"  bases  because the investor has
                  retained the interest rate risk.

                           Viatical Settlements

                           In May 1995,  the  Company  began a new  business  of
                  arranging  "viatical   settlements."  Helmstar  Funding,  Inc.
                  ("Funding")  arranges for the sale of a life insurance  policy
                  for a  critically  ill  individual.  The  insured  receives  a
                  discounted  payment  representing  all of, or a  predetermined
                  portion of, the death benefit while that person is alive.  The
                  purchaser  maintains the policy and collects the death benefit
                  when the insured  dies.  Funding does not purchase the policy;
                  rather, it will receive a commission from the purchaser when a
                  transaction is completed.

                           Funding works with hospital social workers, discharge
                  planners,   hospice   professionals,   and  employee  benefits
                  managers to assist  critically  ill persons and their families
                  meet  their  financial  challenges.  The  insured  can use the
                  proceeds in any manner such person deems fit.  The  discounted
                  amount   depends  on  a  number  of  factors   including  life
                  expectancy.

                           Funding  did not  derive  any  revenue  in  1995  and
                  incurred an immaterial amount of operating expenses.

                           General

                           The  Company was  incorporated  under the laws of the
                  State of Delaware  in 1968.  It  maintains  offices at 2_World
                  Trade  Center,  Suite 2112,  New York,  New York 10048 and its
                  telephone  number  is  (2l2)  775-0400.   Unless  the  context
                  requires  otherwise,  the term  "Company"  refers to  Helmstar
                  Group,  Inc.  ("Group")  and  its  wholly-owned  subsidiaries:
                  Matthews  &  Wright,  Inc.  ("Matthews  &  Wright");   Snider,
                  Williams & Co., Inc. ("Snider");  Randolph, Hudson & Co., Inc.
                  ("Randolph");  Eden  Consulting,  Inc.  ("Eden");  Shaw Realty
                  Company,  Inc. ("Shaw");  Helmstar Funding,  Inc.  ("Funding,"
                  formerly CMS Insurance Agency, Inc.); Burrows,  Hayes Company,
                  Inc.  ("Burrows");  Dover,  Sussex  Company,  Inc.  ("Dover");
                  Housing Capital Corporation ("Housing"); Randel, Palmer & Co.,
                  Inc.  ("Randel");  Parker,  Reld & Co.,  Inc.  ("Parker")  and
                  McAdam,  Taylor & Co., Inc. ("McAdam").  Additionally,  unless
                  the  context  requires   otherwise,   "Company"  includes  all
                  wholly-owned subsidiaries of Group including Citizens Mortgage
                  Service  Company  ("Citizens"),  a wholly-owned  subsidiary of
                  McAdam.

                           As of March l, 1996,  the Company had 52 employees of
                  whom 47 were full time employees.

                  Financial Information Relating to Industry Segments

                           The  Company's  operations  are  classified  into two
                  principal  industry  segments:  merchant  banking and mortgage
                  banking. The Company first engaged in mortgage banking in 1991
                  with its  acquisition of Citizens on June 30, 1991.  Since the
                  Company's  new  business  of  viatical   settlements  did  not
                  generate any revenue and its expenses  and  identified  assets
                  are  immaterial,   the  Company  included  such  expenses  and
                  identified   assets  as  part  of  the  amounts  for  "general
                  corporate."


                                                    Year Ended December 31,
                                                    -----------------------
                                                    1995              1994
                                                    ----              ----
Revenue from unaffiliated customers:

Merchant banking .......................        $ 2,711,078         $   935,045
Mortgage banking .......................          2,094,400           1,594,103
Other corporate income .................          1,396,981             413,898
                                                -----------         -----------

Total revenues .........................        $ 6,202,459         $ 2,943,046
                                                ===========         ===========

Income (loss) from
operations:

Merchant banking .......................        $ 1,437,920         $  (305,089)
Mortgage banking .......................           (349,200)           (578,434)
                                                -----------         -----------

Income (loss) from
operations .............................          1,088,720            (883,623)

General corporate
income (expense) .......................            133,560            (198,578)
                                                -----------         -----------

Income (loss) before
income tax .............................        $ 1,222,280         $(1,082,201)
                                                ===========         ===========

Identifiable assets:

Merchant banking .......................        $ 1,324,023         $ 3,675,971
Mortgage banking .......................          3,840,700           2,919,473

General corporate ......................          4,821,943           1,931,221
                                                -----------         -----------

                                                $ 9,986,666         $ 8,526,665
                                                ===========         ===========


                  Competition

                           Competition  in the  Company's  business  of merchant
                  banking  focusing on middle market  oriented,  real estate and
                  other businesses is widespread and highly  fragmented.  In its
                  activities  as a  co-venturer  with a focus on  smaller,  more
                  specialized  ventures  having defined  markets,  institutional
                  joint venturers  including large public real estate or venture
                  capital  partnerships and real estate investment trusts should
                  not be significant  competitors.  Likely  competition  will be
                  encountered  from  small  syndicators;  individual  investors,
                  typically from the local market;  smaller insurance companies;
                  and  participating  mortgage  lenders.  Many of the  Company's
                  likely  competitors  have  greater  access to capital than the
                  Company.  Similarly,  the Company encounters stiff competition
                  from a broad range of  financial  services  firms when seeking
                  financial consulting assignments.

                           The  Company  encounters  fierce  competition  in its
                  mortgage  banking  business  from numerous  sources  including
                  banks, thrifts and independent mortgage companies. The Company
                  tries to  differentiate  itself  through  prompt and efficient
                  service to the  borrower.  Companies  with  greater  access to
                  capital  at lower  cost,  however,  may be able to offer  more
                  varied  mortgage loan products,  possibly even at lower rates,
                  than  the  Company.  This  is  especially  true of  banks  and
                  thrifts.  Furthermore,  many larger mortgage bankers may offer
                  correspondents lower cost mortgages, higher profit margins and
                  more diversified products than the Company.

                           Viatical  settlements  is a relatively  new industry.
                  The Company  estimates  that there are more than 50  companies
                  offering  viatical  settlements in the United States.  Most of
                  these companies are small and serve local or regional markets.
                  Major  insurance  companies,  however,  have  commenced or are
                  studying the  possible  commencement  of viatical  settlements
                  businesses.

                  Regulation

                           In the course of conducting  its business of merchant
                  banking,  the  Company  may  acquire  interests  in  regulated
                  activities.   Such   regulation  may  be  either  directly  or
                  indirectly related to the Company's interest.

                           With respect to its real estate joint  ventures,  the
                  Company may encounter  Federal,  state and local regulation in
                  connection   with  land  use,   building  code   requirements,
                  environmental,  and similar restrictions on development and/or
                  operations.

                           Mortgage  banking is a highly  regulated  businesses.
                  Citizens  has  mortgage   banking  licenses  in  Pennsylvania,
                  Delaware,  Maryland and New Jersey.  Approvals are required to
                  originate and service  loans  purchased or guaranteed by FNMA,
                  FHLMC, FHA, GNMA and the VA. Maintenance of state licenses may
                  be required as well.  Citizens may have to procure  additional
                  licenses in order to expand its mortgage banking business.

                           Viatical  settlements  are subject to  regulation  in
                  certain   states.   The  National   Association  of  insurance
                  Commissioners has adopted the Viatical  Settlements Model Act,
                  and  legislation  to enact laws  substantially  similar to the
                  Model Act is pending in several states.  Additional regulation
                  of this industry should occur as the industry matures.

Item 2.  Description of Property.

                           The Company leases approximately 7,000 square feet of
                  office  space at 2 World  Trade  Center,  New  York,  New York
                  10048.  This lease  expired  on  February  29,  1996 since the
                  Company had exercised a  cancellation  option in April 1995 by
                  paying the landlord $70,000.  The Company is negotiating a new
                  lease on the same  space,  and it expects  that such new lease
                  will be  made  on  more  favorable  terms.  The  landlord  has
                  permitted  the Company to remain in possession of the premises
                  at a recently negotiated,  lower rent pending the finalization
                  of a new  lease.  This  office is  utilized  as the  Company's
                  executive  office in addition to housing its merchant  banking
                  activities.

                           Citizens  leases  approximately  6,500 square feet of
                  office  space at 500 Office  Center  Drive,  Fort  Washington,
                  Pennsylvania 19034. This lease expires on March 31, 1998. This
                  office  is  utilized  in  the   Company's   mortgage   banking
                  activities.  Citizens also leases branch offices in New Jersey
                  and   Delaware.   These  leases   expire  in  1999  and  1996,
                  respectively.

                           Funding maintains a small office in Philadelphia. The
                  lease expires in August 1996.

                           The future  minimum  annual base  rental  commitments
                  under these leases are  reflected  in the amounts  provided in
                  Note F[1] in Notes to  Financial  Statements  included in Part
                  II, Item 7 of this Form 10-KSB.

Item 3.  Legal Proceedings.

                           In addition to the litigations described below, there
                  are various claims against the Company with respect to matters
                  arising out of the ordinary  conduct of its business.  Outside
                  counsel for the  Company  has  advised  that at this time they
                  cannot offer an opinion as to the  probable  outcome of any of
                  these matters. In the opinion of management, the resolution of
                  these matters will not have a material  adverse  effect on the
                  Company's financial position or the results of operations.

                           The Multi-District  Litigation ("MDL"),  MDL No. 739,
                  U.S. District Court for the Eastern District of Pennsylvania

                           Between June 1987 and October 1988 six separate class
                  action  lawsuits were filed against Group,  Matthews & Wright,
                  certain  current  or former  officers  and  directors  of each
                  company and others relating to bonds  underwritten by Matthews
                  & Wright and issued by the City of  Chester,  the City of East
                  St. Louis,  County of St. Louis, and the Territory of Guam, or
                  other entities affiliated therewith. The complaints in all six
                  cases  allege,  among  other  things,  violations  of  Federal
                  securities  rules and  violations of the Racketeer  Influenced
                  and Corrupt Organizations Act ("RICO").

                           In  January  1995,  the  Court  granted   defendants'
                  motions for summary judgment in all of the lawsuits. Following
                  the entry of these judgments, the parties, represented by lead
                  and  liaison  counsel,  entered  into  a  proposed  settlement
                  agreement.  This agreement was approved by the Court in August
                  1995.  The Company's  share of the  settlement  costs has been
                  reflected in its consolidated financial statements.

                           Merrill Lynch, Pierce, Fenner & Smith,  Incorporated,
                  et al., Claimants v. A. Webster Dougherty & Co., Inc., et al.,
                  Respondents

                           An  arbitration  was  commenced in 1989 by the senior
                  managing underwriters  ("Claimants") against certain syndicate
                  members  ("Respondents"),  including  Matthews  &  Wright,  of
                  various  Washington Public Power Supply System bond syndicates
                  that sold certain  tax-exempt  bonds.  Claimants  alleged that
                  Respondents, including Matthews & Wright, were responsible for
                  a share of settlement  costs and legal fees incurred to settle
                  bondholder claims.

                           In  January  1992,   the  National   Association   of
                  Securities Dealers' Arbitration Panel determined the liability
                  of the  Respondents.  In  October  1992,  the New  York  State
                  Supreme Court entered judgment on the award against Matthews &
                  Wright. In November 1993, the Appellate  Division affirmed the
                  lower court's  decision.  Matthews & Wright's motion for leave
                  to  appeal  to the New York  Court of  Appeals  was  denied in
                  September 1994.

                           In January 1994,  Claimants  filed an action  against
                  Group in the New York State  Supreme  Court.  In such  action,
                  Claimants  maintain  that Group should pay the amount due from
                  Matthews & Wright.  Claimants  allege  that  Matthews & Wright
                  functioned as an  instrumentality of Group, and Group's assets
                  should be treated as if they were assets of Matthews & Wright.
                  Alternatively,  Claimants  maintain  that Group and Matthews &
                  Wright engaged in various  fraudulent  activities to frustrate
                  collection of a judgment by a judgment creditor.

                           All matters  relating to the  Company's  liability to
                  Claimants  were  settled  in  March  1996.  Provision  for the
                  Company's  liability  had  been  reflected  previously  in its
                  consolidated financial statements.

                           Cross  Creek  Village  v.  Housing  Authority  of the
                  County of Riverside, et al., Case No. 236813

                           This  action was filed in the  Superior  Court of the
                  State of California,  County of Riverside, in July 1993, and a
                  summons was served on Matthews & Wright in September  1993. It
                  was  indexed  as  Case  No.  93-7732.  The  complaint  asserts
                  numerous claims against multiple defendants arising out of the
                  issuance of  $13,000,000  Housing  Authority  of the County of
                  Riverside,  Multi-Family  Housing Revenue Bonds,  Series 1985A
                  (Ironwood Apartments Project), issued by the Housing Authority
                  of the County of Riverside,  California ("Housing  Authority")
                  and  underwritten by Matthews & Wright for the construction of
                  the Ironwood  Apartments  project.  The complaint alleges that
                  the bonds were  issued  pursuant  to a "sham  closing" in 1985
                  when in fact the bonds were not  actually  issued  until 1986,
                  resulting in an assertion by the Internal Revenue Service (the
                  "IRS") that the interest on the bonds is not  tax-exempt.  The
                  plaintiff in this action is Cross Creek Village, a partnership
                  which  allegedly   acquired  the  project  from  the  original
                  developer.  The plaintiff maintains that the Housing Authority
                  claimed to have  incurred more than $500,000 in legal costs in
                  contesting the IRS' assertion for which the Housing  Authority
                  seeks indemnity from the plaintiff.

                           The original complaint in this action asserted claims
                  against Matthews & Wright for equitable indemnity,  fraud, and
                  negligent misrepresentation.  In September 1993, the plaintiff
                  dismissed the complaint  without  prejudice against Matthews &
                  Wright and others.  In October  1993,  the  plaintiff  filed a
                  First Amended  Complaint  arising out of the same facts as the
                  initial     complaint,     and    named     Group    as    the
                  successor-in-interest   to   Matthews   &  Wright   among  the
                  defendants.  The  First  Amended  Complaint  alleged  the same
                  claims  against  Group as had formerly  been  alleged  against
                  Matthews & Wright.  In  November  1993,  Group filed an answer
                  denying all liability.

                           In addition,  cross-claims have been filed by certain
                  co-defendants  in this  action  against  Group and  Matthews &
                  Wright.  One  co-defendant,   legal  counsel  to  the  Housing
                  Authority,  filed a cross-complaint  for  indemnification  and
                  apportionment  of fault  against  multiple  parties  including
                  Group.  In addition,  the County of Riverside,  California and
                  the  Housing  Authority,   two  other  co-defendants  filed  a
                  cross-complaint  that, in addition to alleging  claims arising
                  out of the Ironwood  Apartments bonds, adds claims arising out
                  of the issuance of $17,500,000 Housing Authority of the County
                  of Riverside, Multi-Family Housing Revenue Bonds, Series 1985A
                  (Whitewater Garden Apartments Project),  issued by the Housing
                  Authority and underwritten by Matthews & Wright. The claims in
                  the second cross-complaint arise out of allegations concerning
                  the  manner in which the  closings  on both bond  issues  were
                  conducted.  The second cross-complaint  alleges claims against
                  "Matthews  &  Wright,   Inc.,   dba  Helmstar"  for  equitable
                  indemnity,     intentional    misrepresentation,     negligent
                  misrepresentation,  fraudulent  concealment of material facts,
                  negligence,  breach of fiduciary duty, RICO, and conspiracy to
                  make   intentional  or  negligent   misrepresentations.   Both
                  cross-complaints  assert claims against  defendants already in
                  the case as well as against new  defendants.  By a  standstill
                  agreement dated January 21, 1994,  cross-claimants and certain
                  other  parties,  including  Group and Matthews & Wright,  have
                  agreed not to pursue cross-claims  against one another at this
                  time. The parties also agreed to extend the time to respond to
                  the pending  cross-claims  until 30 days after  termination of
                  the agreement.

                           In December 1993,  this action was removed by another
                  defendant, the Federal Deposit Insurance Corporation ("FDIC"),
                  to the  U.S.  District  Court  for  the  Central  District  of
                  California. On January 7, 1994, the FDIC moved to transfer the
                  venue  of this  action  to the  U.S.  District  Court  for the
                  Southern  District of Texas. The Court severed and transferred
                  claims  involving the FDIC to the U.S.  District Court for the
                  Southern  District of Texas. All other claims were remanded to
                  the Superior Court of California, County of Riverside, as Case
                  No. 236813.

                           The plaintiff seeks compensatory and punitive damages
                  as well  as  indemnification  and  equitable  relief.  In four
                  counts,  two of which  involve  the  Company  as well as other
                  defendants,  the  plaintiff  seeks  compensatory  damages plus
                  interest  estimated to be not less than $5 million.  It is too
                  early to assess  the  potential  for,  and the  amount of, any
                  damages in connection with this action. A status conference in
                  this action has been continued until June 7, 1996.

                           In October 1995,  the United States Tax Court held in
                  Harbor  Bancorp v.  Commissioner,  105 T.C.  No. 19,  that the
                  interest  on the bonds  forming  the basis of the Cross  Creek
                  Village case was not excludable from the bondholders'  taxable
                  income.  In January  1996,  the  petitioners  appealed the Tax
                  Court's  decision  to the U.S.  Court of Appeals for the Ninth
                  Circuit.

                           Eddie Jo Hurley and All Others Similarly Situated, v.
                  Citizens Mortgage Service Company,  N.Y. Supreme Court, Monroe
                  County (Index No. 9862/93).

                           In October  1993, a class action was commenced in the
                  New York State Supreme Court against the Company alleging that
                  the Company  routinely holds more funds in its mortgage escrow
                  accounts  than allowed under law or the  homeowners'  mortgage
                  contracts. These escrow accounts were maintained in connection
                  with the Company's mortgage servicing  activities to pay taxes
                  and insurance on behalf of individual mortgagors.  The Company
                  believed its method of calculating  required  escrow  payments
                  was in accordance  with  applicable  rules and regulations and
                  this lawsuit was without merit.

                           In October  1995,  the Court  approved  a  class-wide
                  settlement  agreement.  The  cost of the  settlement  has been
                  reflected in the Company's consolidated financial statements.

                           Joseph B. Gould Trust v.  Stubbleman,  McRae,  Sealy,
                  Laughlin & Browder, et al., Civil Action No. 94-M-2464

                           In June 1995,  the plaintiff  filed a second  amended
                  complaint  against  multiple  parties,   including  Group  and
                  Matthews  & Wright,  pending  in the  United  States  District
                  Court,  District of Colorado.  The  plaintiff,  James B. Gould
                  Trust,  purportedly  purchased  bonds  in a  secondary  market
                  transaction in August 1991.  Such bonds  allegedly were issued
                  by  the  Industrial  Development  Board  of  the  Metropolitan
                  Government   of  Nashville  and  Davidson  for  the  Woodlands
                  Apartments   Project.   The  plaintiff   asserted  claims  for
                  misrepresentation,  breach of contract, and federal securities
                  law  violations in connection  with the issuance of the bonds.
                  The  plaintiff  contends the IRS notified it that  interest on
                  the bonds was not  tax-exempt.  Allegedly,  the plaintiff paid
                  the IRS $15,414.26 for additional tax and interest relating to
                  its 1991 tax liability and $36,828 for additional tax relating
                  to  its  1993  tax   liability.   The  plaintiff   asserts  it
                  anticipates with reasonable certainty that the IRS will assess
                  additional  tax of $33,480  plus  interest and  penalties  for
                  1992.  The plaintiff is seeking  actual and punitive  damages,
                  costs, attorney fees and other relief the Court deems just and
                  proper.  Group and Matthews & Wright filed answers denying all
                  liability.  It is too early to assess the  potential  for, and
                  the amount of, any damages in connection with this action.

                           Although  this  action  had been  commenced  in 1994,
                  Group and Matthews & Wright were not named as defendants until
                  June 1995. In November 1994, one of the other defendants filed
                  a  third-party   complaint   against  Group.  This  defendant,
                  Donaldson,   Lufkin  &  Jenrette  Securities  Corporation,  an
                  alleged  underwriter  of the bonds,  maintains that it entered
                  into a memorandum of  understanding  on December 31, 1985 with
                  Matthews  & Wright  in which  Matthews  & Wright  assumed  all
                  rights,  benefits,  fees,  claims and  liabilities  of certain
                  financings including the subject bonds. This defendant alleged
                  that  Group   formerly   was  known  as   Matthews  &  Wright.
                  Furthermore,  this defendant alleged that it would be entitled
                  to  indemnification  or contribution if it were adjudged to be
                  liable  to  the  plaintiff.  Group  filed  an  answer  to  the
                  third-party complaint denying all liability.

                           After the plaintiff  amended its complaint to include
                  Group and Matthews & Wright,  the third-party  plaintiff filed
                  cross-claims   against  Group  and  Matthews  &  Wright.   The
                  cross-claims  are  substantially  identical to the third-party
                  complaint  except for the  allegation  in the  cross-complaint
                  that  Group  should be liable for the  actions  of  Matthews &
                  Wright  because  Matthews & Wright was the alter ego of Group.
                  Group and Matthews & Wright filed answers to the  cross-claims
                  denying all liability.

                           Written  discovery has been taken.  Factual discovery
                  is scheduled to conclude on May 8, 1996.

Item 4.  Submission of Matters to a Vote of Security-Holders.

                           None.

<PAGE>


                                     PART II

Item 5.           Market For Common Equity and Related Stockholder Matters.

                  Exchange Listing:

                  The common  stock of  Helmstar  Group,  Inc.  is listed on the
                  American Stock Exchange (trading symbol HLM).

                  The approximate  number of recordholders of Common Stock as of
                  February 29, 1996 was 304.


                  Equity Sale Prices:

      1st Quarter     2nd Quarter     3rd Quarter     4th Quarter
      -----------     -----------     -----------     -----------
      High    Low     High    Low     High    Low     High    Low
      ----    ---     ----    ---     ----    ---     ----    ---

1995   9/16   7/16    3/4    3/8     1 1/4    1/2   1 3/16  11/16

1994   7/8    9/16    5/8    9/16     9/16    1/2     3/4    1/2


                  Dividends:

                  The  Company has not  previously  paid cash  dividends  on its
                  common stock. The Board of Directors does not presently intend
                  to pay cash  dividends  on the  outstanding  shares  of common
                  stock  in the  foreseeable  future.  The  payments  of  future
                  dividends  and  the  amount   thereof  will  depend  upon  the
                  Company's earnings,  financial condition, capital requirements
                  and such other  factors as the Board of Directors may consider
                  relevant.

Item 6.           Management's Discussion and Analysis.

         A.       Results of Operations

         1.       1995 Compared to 1994

                           In May 1995,  the  Company  began a new  business  of
                  arranging viatical  settlements.  A viatical settlement is the
                  payment of a discounted  death benefit on an insurance  policy
                  to the insured while the insured is still living.  The insured
                  transfers  ownership of the policy to the entity that had made
                  the payment.  The insured must be critically ill, i.e., have a
                  life threatening  disease with a limited life expectancy.  The
                  Company  will  receive  fees  from the  purchaser  of the life
                  insurance policy.

                           The   Company   is    educating    social    services
                  professionals  and employee  benefit  managers  about viatical
                  settlements.  The Company  expects to receive  referrals  from
                  such persons. The Company did not earn any fees from arranging
                  viatical  settlements  in 1995. It incurred  total expenses in
                  this new business in an amount which  management  considers to
                  be immaterial.

                           Total revenue  increased to $6,202,459  for 1995 from
                  $2,943,046 for 1994.

                           Profit from joint  ventures  increased to  $1,939,087
                  for  1995  from   $339,317  for  1994.   This   classification
                  represents the Company's share of income and losses,  computed
                  in  accordance  with the  equity  method of  accounting,  from
                  various joint ventures in which the Company is  participating.
                  The types of ventures being pursued  typically require several
                  years of careful  management before they provide the projected
                  returns envisioned.

                           Profit for the year ended  December 31, 1995 includes
                  the Company's  share of the gain from the sale of an apartment
                  project by First  Highpoint  Limited  Partnership  in February
                  1995. Such amount was approximately $1,275,000.  The Company's
                  share of income  from First  Highpoint's  operations  for 1995
                  were $11,493 compared with $4,021 for 1994.

                           The  Company   realized  a  gain  of  $328,269   from
                  receiving cash distributions from Blowing Rock Outlet Partners
                  ("Blowing Rock") in excess of the Company's carrying amount of
                  its  interest  in  such  venture.  The  Company  had  received
                  approximately  $2.2  million in April 1995 when  Blowing  Rock
                  refinanced its debt.

                           Notwithstanding  improved  operating  results  at the
                  venture,  the  Company's  share of income  from  Blowing  Rock
                  should  be  lower  in  future  periods,  due  in  part  to the
                  substantial  increase  in  interest  expense,  as a result  of
                  refinancing  the venture's  mortgage  debt from  $3,757,828 to
                  $6,550,000  in  April  1995.   Furthermore,   the  partnership
                  agreement provides that the Company's share of income and cash
                  flow would  decline,  once the  Company  recovered  its entire
                  capital   contribution   from  certain  events  including  the
                  refinancing  of the  venture's  debt.  The Company  received a
                  distribution  in excess of its capital  contribution  from the
                  refinancing  proceeds.  The  venture's  cash flow,  at current
                  interest  rates,  was not  impacted  negatively  because  debt
                  service  on the new loan is  lower  than on the old  loan.  In
                  addition  to  interest,   the  old  loan  required   principal
                  amortization payments of $40,000 per month.

                           Although operating results continue to improve as the
                  ventures  mature,  some  variation  in  profit  or loss  for a
                  specific  interim  period may  result  due to such  factors as
                  receiving  annual  payments  of  percentage  rent;   incurring
                  periodic  operating  expenses  which will occur only every few
                  years,  such  as  painting  the  entire  project;   accounting
                  adjustments  between  interim  periods;  lost  rent due to the
                  turnover  of a tenant  notwithstanding  that a new  tenant has
                  been secured at a higher rent; etc.

                           Financial  consulting  fees increased to $766,500 for
                  1995 from $599,700 for 1994.  The Company  provides  financial
                  structuring advice on a fee basis. Typically, an engagement is
                  based on a specific assignment to assist a client to lower its
                  cost  of  capital.  Due to the  transactional  nature  of this
                  business, significant variations in revenue are likely.

                           Loan  servicing  fees  decreased to $800,197 for 1995
                  from $951,710 for 1994. This category  includes fees earned in
                  processing  residential  mortgage payments and servicing loans
                  on  behalf  of  various  investors.  Substantially  all of the
                  Company's mortgage servicing rights were sold in December 1995
                  for a total of  $2,317,700.  The  Company  intends to sell the
                  balance  of  its  mortgage  servicing  rights  in  1996.  Such
                  disposition is not expected to result in a significant gain or
                  loss.  The  Company  has  repositioned  its  mortgage  banking
                  operation to originate residential mortgage loans and sell the
                  servicing right to other mortgage banking companies.

                           Loan  origination fees increased to $596,941 for 1995
                  from $319,146 in 1994.  This category  includes fees earned in
                  connection  with making  mortgage loans and net profit or loss
                  from sales of such loans to investors.

                           Interest  income  increased to $362,906 for 1995 from
                  $156,015  for  1994,  due  to an  increase  in  the  Company's
                  interest   earning   assets   principally   as  a  result   of
                  distributions  from  First  Highpoint  and  Blowing  Rock;  an
                  increase in the volume of mortgage loans originated for resale
                  on  which,  in some  instances,  the  Company  earns  interest
                  income;  and a change in the way the  Company  funds  mortgage
                  loans originated for resale.

                           During 1995,  the Company  relied  heavily on its own
                  cash to fund mortgage  loans  originated for resale and earned
                  interest  on  mortgages  prior to  completing  the sale of the
                  investors.  In 1994,  the Company  relied more  heavily on its
                  "warehouse  facility" to fund mortgage  loans  originated  for
                  resale.  Under  the  terms of the  "warehouse  facility,"  the
                  Company  foregoes  both  interest  income  on  mortgage  loans
                  originated  for resale and  virtually  all  interest  expense,
                  since the provider of such facility earns  interest  income on
                  the  mortgage  loans prior to  completing  the sale thereof to
                  investors.  In  addition  to  utilizing  its own  cash and the
                  "warehouse   facility,"   the  Company  funds  mortgage  loans
                  originated for resale by borrowing from its "credit facility."
                  When the Company uses its own cash or the "credit facility" it
                  earns interest  income on the mortgage loans until the time of
                  completing  the sale thereof to investors.  The Company incurs
                  interest expense only when using the "credit facility."

                           Investment  income  increased to $1,083,884  for 1995
                  from $380,962 for 1994. This category includes: (1) net profit
                  or loss from  investing  in futures,  puts,  calls,  municipal
                  bonds,  equities  and other  securities  activities  including
                  participation  in  an  investment  partnership;  (2)  receipts
                  pursuant to a settlement  agreement on a receivable  which had
                  been fully reserved in a prior period; and (3) the gain on the
                  sale of stock in a public company  received in connection with
                  the sale of the  Company's  interest  in a joint  venture in a
                  prior period.

                           Other  income  increased  to  $273,239  for 1995 from
                  $102,323 for 1994, largely as a result of the collection of an
                  item  which  was  previously  considered  uncollectible.  This
                  category also  consists of sundry fees and revenues  earned in
                  connection with the Company's  mortgage banking business other
                  than loan servicing or origination fees.

                           Gain  on  the  sale  of  mortgage   servicing  rights
                  increased to $379,705  for 1995  compared to $93,873 for 1994.
                  The Company sold  substantially all of its mortgage  servicing
                  for  approximately  $2.3 million in 1995. In 1994, the Company
                  sold  approximately  $25 million of mortgage  servicing rights
                  for  approximately  $300,000.  As noted above,  the Company is
                  exiting  the  mortgage   servicing   business  as  a  separate
                  activity.  The gain from the sale of mortgage servicing rights
                  in 1994 had been  included in "other  income" in the Company's
                  consolidated  statement of  operations  for 1994.  The Company
                  expects to sell the balance of its mortgage  servicing  rights
                  in early 1996. Such disposition is not expected to result in a
                  significant gain or loss.

                           Total expenses  increased to $4,980,179 for 1995 from
                  $4,025,247 for 1994.

                           Compensation   and   related   costs   increased   to
                  $2,678,293 for 1995 from  $2,142,891 for 1994. The increase is
                  due  principally to the accrual of an incentive bonus relating
                  to the  profit  from  the  Company's  joint  ventures;  higher
                  commission  payments  to  account  executives  as a result  of
                  higher production;  the hiring of additional  processing staff
                  as a result of the increase in mortgage loan originations; and
                  payroll incurred in connection with the Company's new business
                  of arranging viatical settlements.

                           Occupancy  costs  increased to $423,321 for 1995 from
                  $380,773  for 1994.  This  increase  is due  principally  to a
                  payment  made when the Company  exercised  its right to cancel
                  the lease on its  executive  offices,  effective  February 29,
                  1996.  The  Company  is  negotiating  a new  lease on the same
                  space, and it expects that such new lease will be made on more
                  favorable  terms.  The landlord has  permitted  the Company to
                  remain  in   possession   of  the  premises  at  the  recently
                  negotiated,  lower  rent  pending  the  finalization  of a new
                  lease.

                           Amortization of mortgage  servicing  rights decreased
                  to $361,422  for 1995 from  $467,093  for 1994.  The  carrying
                  amount of purchased  servicing  rights must be amortized  over
                  the  period  of the  estimated  future  net  servicing  income
                  associated therewith.  The Company reviews the carrying amount
                  of each portfolio for possible impairment. If estimated future
                  servicing costs exceed revenues,  the Company will recognize a
                  loss equal to any excess and future amortization  expense will
                  be adjusted  accordingly.  With its  withdrawal  from mortgage
                  servicing as a separate  activity,  the Company will no longer
                  have a mortgage  servicing  portfolio to  amortize.  Since the
                  Company intends to sell the mortgage servicing rights on loans
                  it  originates  in the future  either to the purchaser of such
                  loans  or  to  third  parties  in  independent   transactions,
                  management  believes  that  Statement of Financial  Accounting
                  Standards No. 122, "Accounting for Mortgage Servicing Rights,"
                  effective for fiscal years  beginning after December 15, 1995,
                  will not have a  material  effect on the  Company's  financial
                  statements.  The Company  expects to dispose of the balance of
                  its mortgage servicing rights during the early part of 1996.

                           General  and  administrative  expenses  increased  to
                  $905,145 for 1995 from  $692,296 for 1994.  This  increase was
                  due  principally  to greater  activity in the  Company's  loan
                  origination  business;  a loss  reserve  relating  to mortgage
                  foreclosures;  an increase in insurance coverage; and expenses
                  incurred in the viatical settlement business.

                           Professional   fees   and   litigation    settlements
                  increased  to $605,371 for 1995 from  $311,846 for 1994.  This
                  increase  was due  principally  to the  settlement  of certain
                  litigation   as  well  as  the   provision  of  an  additional
                  contingency   reserve  for  outstanding   litigation  and  the
                  Internal Revenue  Service's audit of the Company's tax returns
                  for the years 1985 through 1989.

                           Interest  expense  decreased  to $6,627 for 1995 from
                  $30,348  principally as a result of greater utilization of the
                  Company's  own  cash to fund  mortgage  loans  originated  for
                  resale and limited use of its revolving  credit line for daily
                  operations of its mortgage banking business.

                           On a  pre-tax  basis,  the  Company  had a profit  of
                  $1,222,280  for 1995 compared  with a loss of  $1,082,201  for
                  1994.  In 1995,  the  Company  had a tax  expense  of  $37,611
                  compared  to a tax  benefit of $32,457  for 1994.  These items
                  consist   solely  of  state  and  local   taxes  and   various
                  adjustments.  For Federal income tax purposes,  as of December
                  31, 1995, the Company has net operating loss  carryforwards of
                  approximately  $10,200,000  available to reduce future taxable
                  income.  These carryforwards  expire in the years 2006 through
                  2009.

                           The  Company's  net  income  for 1995 was  $1,184,669
                  compared  with a net loss of  $1,049,744  for  1994.  On a per
                  share basis,  the net income was $.20 for 1995 compared with a
                  net loss of  $(.18)  for  1994.  Income  per share for 1995 is
                  computed  based  on the  weighted  average  number  of  shares
                  actually outstanding plus the shares that would be outstanding
                  assuming  the  exercise  of  stock  options  relating  to  the
                  Company's incentive  compensation plan which are considered to
                  be common  stock  equivalents.  The assumed  exercise of stock
                  options relating to the Company's incentive  compensation plan
                  were not  included in the  computation  for 1994,  because the
                  effect of their inclusion would be antidilutive. The number of
                  shares used in the  computations  were  5,820,800  in 1995 and
                  5,997,171 in 1994.

                           Inflation
                           ---------

                           Inflation  may affect the Company in certain areas of
                  both its  merchant  banking and mortgage  banking  activities.
                  Changes in interest rates typically  follow actual or expected
                  changes in the inflation  rate.  Accordingly,  interest  rates
                  usually increase during periods of high inflation and decrease
                  during   periods  of  low   inflation.   The  volume  of  loan
                  originations  usually increases during periods of low interest
                  rates and decreases during periods of high interest rates.

                           The Company has interests in two joint ventures which
                  developed  and  now  operate   manufacturers  outlet  shopping
                  centers. One joint venture has a mortgage loan with a variable
                  interest  rate equal to Citibank's  six-month  LIBOR rate plus
                  3.10%.  The  interest  rate resets on March 1 and  September 1
                  each year until maturity on May 1, 2002. The maximum  interest
                  rate is 13.5375% under the terms of the loan. The current rate
                  through August 31, 1996 is 8.3%.

                           Virtually  all of the  leases  at  the  two  shopping
                  centers require tenants to pay a proportionate share of normal
                  operating  expenses including taxes and insurance with respect
                  to their premises as well as for common areas. Similarly, most
                  leases  provide for  percentage  rents in excess of  specified
                  targets.  Percentage  rent based on  increasing  retail  sales
                  attributable to inflation alone would generate additional cash
                  flow. Furthermore, most leases have an initial term of five or
                  fewer years,  so increases  in base rents are  possible.  Many
                  tenants have renewal  options  providing for higher rent based
                  on changes in the Consumer Price Index.  Each venture would be
                  responsible for any applicable increased costs associated with
                  structural repairs or vacancies.

                           As with all real estate projects,  however,  there is
                  no assurance that rents can be increased quickly enough, while
                  maintaining a high  occupancy  level,  to mitigate  escalating
                  operating  costs  as well as  necessary  capital  repairs  and
                  improvements.

         B.       Liquidity and Capital Resources

                           Management   of  the  Company   believes  that  funds
                  generated   from   operations,   its  credit   and   warehouse
                  facilities,  working capital line and cash  distributions from
                  joint  ventures,  supplemented by its available  assets,  will
                  provide it with  sufficient  resources to meet all present and
                  reasonably  foreseeable  future  capital  needs. A significant
                  portion of the Company's  assets are readily  convertible into
                  cash.

                           The Company  invests  excess funds in liquid,  short-
                  term  financial  instruments  in order to maximize its current
                  cash return with minimum  interest rate risk, while preserving
                  the  ability to move  quickly in funding  attractive  merchant
                  banking  ventures.  Such investments  include U.S.  Government
                  obligations,  commodity  futures  contracts  and money  market
                  funds.  Additionally,   since  commencing  the  mortgage  loan
                  origination  business,  the  Company  may use its own  cash to
                  carry a portion of its inventory of mortgage loans  originated
                  for resale.  Prior to funding any loans,  the Company procures
                  firm  commitments  from  investors  to  purchase  such  loans.
                  Fifteen days is the typical  time  between  funding a mortgage
                  loan and receiving payment from an investor.

                           The  Company's  primary  financing  needs  are in its
                  mortgage  banking  activities.  In  addition  to its own  cash
                  resources, the Company meets its mortgage funding requirements
                  by borrowing the necessary  amounts from a $2 million  "credit
                  facility"  maintained  with a savings  bank.  After funding an
                  individual  loan,  the Company can replenish its cash position
                  or available  borrowing  capacity under the credit facility by
                  utilizing  a  separate,   $10  million   mortgage   "warehouse
                  facility."  The  Company  can draw  down up to 98% of the face
                  amount of an  individual  mortgage  loan  from the  "warehouse
                  facility."  This  facility is  replenished  from the  purchase
                  price paid by the investor who had  committed to purchase such
                  loan.

                           The Company also has a $350,000 revolving credit line
                  with the bank which  provides the "warehouse  facility."  This
                  line carries interest at prime plus 1%. It can be used only in
                  connection  with the Company's  mortgage  banking  activities.
                  This  revolving  credit  line  expires on April 1,  1996.  The
                  Company is in the process of renegotiating this credit line.

                           In connection with its interests in real estate,  the
                  Company  uses  separate  subsidiaries  for each  venture.  The
                  Company  utilizes  the  equity  method of  accounting  for its
                  interests  in real estate  joint  ventures.  Accordingly,  the
                  assets and  liabilities  of such  ventures are not included in
                  the Company's consolidated balance sheets.

                           The two operating  real estate  projects in which the
                  Company is a co-venturer,  currently  have strong  occupancies
                  and positive cash flow. Cash  maintained by each  partnership,
                  supplemented  with  cash  flow  from  operations,   should  be
                  sufficient  to cover  all  operating  costs  and debt  service
                  requirements   of  each  venture,   so  that  additional  cash
                  contributions  from the Company or its co-venturers  would not
                  be necessary. Facts and circumstances, however, are subject to
                  change for  reasons  beyond the  Company's  control.  Based on
                  current estimates,  the Company expects to continue to receive
                  cash   distributions   from  its  real  estate  joint  venture
                  activities during 1996.

                           In April 1993, one of the Company's real estate joint
                  ventures entered into a modification agreement with the lender
                  holding the venture's  mortgage loan. The lender converted the
                  loan from a  short-term,  variable rate loan into a four-year,
                  fixed rate loan.  Interest  is payable at 8.5% per annum.  The
                  lender charged an extension fee which was paid as follows: (1)
                  $15,000 at the time the extension was consummated; (2) $15,000
                  on April 1, 1994;  and $33,818 (an amount equal to the product
                  of the outstanding  principal balance $4,609,079 multiplied by
                  .0075) on April 1, 1995. Regular amortization is determined on
                  a 20-year  schedule  for the first  year and then on a 15-year
                  self-liquidating basis. Additional amortization payments equal
                  to 25% of  "excess  cash  flow"  were paid  during  the second
                  12-month period.  Thereafter, 50% of "excess cash flow" is due
                  as additional amortization. The loan matures on April 1, 1997.

                           In April 1995, the Company's  other real estate joint
                  venture  refinanced  the  mortgage  loan on its  project.  The
                  principal  amount of the new,  nonrecourse loan is $6,550,000;
                  the interest rate equals Citibank's  six-month LIBOR rate plus
                  3.10% and the interest  rate resets each  September and March;
                  the maximum interest rate is 13.5375%;  principal amortization
                  is based on a 25-year schedule; and the loan matures on May 1,
                  2002.  The current  interest  rate through  August 31, 1996 is
                  8.3%.  The interest rate had been 9.5375%  through  August 31,
                  1995 and 9.0063% from  September 1, 1995 through  February 29,
                  1996.  The  principal  balance  of  the  refinanced  loan  was
                  $3,757,828.  The proceeds  from  refinancing,  net of expenses
                  including points,  fees, title insurance,  escrows,  etc., was
                  approximately   $2.5   million.   The   Company   received   a
                  distribution  from the joint  venture  of  approximately  $2.2
                  million.

                           Prior to the  distribution  of the net proceeds  from
                  refinancing,  the Company received a preferred return equal to
                  10% of its original capital  contribution.  Distributions from
                  sales or refinancing proceeds were to be applied,  pursuant to
                  the  partnership  agreement,  first to the  Company to pay any
                  preferred  return  due and  then  in an  amount  equal  to the
                  Company's original capital contribution.  The Company received
                  55% of cash  distributions in excess of the preferred  return.
                  Since  the  Company  recovered  its  entire  original  capital
                  contribution, it will no longer receive a preferred return. If
                  the project is sold or refinanced  in the future,  the Company
                  will receive 70% of distributable net proceeds.

                           Although the venture's outstanding debt was increased
                  substantially, at current interest rates, monthly debt service
                  decreased  slightly  because  the old  loan  required  monthly
                  principal  payments of $40,000  through  its  maturity in July
                  1995.  In addition to principal  and interest  payments,  debt
                  service  for the new loan  includes  contributions  to various
                  reserve accounts.  The funds from such reserve accounts may be
                  used, in accordance with the loan agreement,  to offset future
                  expenses, if any, for structural repairs, tenant improvements,
                  leasing commissions, and interest expense.

                           The  carrying  amounts  reflected  on  the  Company's
                  consolidated  balance  sheet  for its  various  joint  venture
                  interests is determined  in accordance  with the equity method
                  of accounting. Such carrying amounts may not be representative
                  of  the  realizable  value  on  a  sale  of  those  interests.
                  Management  reviews  the  carrying  amount of each  venture to
                  determine if an  adjustment  for any  impairment  other than a
                  temporary decline is required.  If management believes in good
                  faith  that any  impairment  is other than  temporary,  a loss
                  provision  equal to such  amount  will be charged  against the
                  Company's consolidated results of operations.

                           Cash  distributions from joint ventures are reflected
                  in  investing   activities  in  the   Company's   consolidated
                  statements  of  cash  flows.  Equity  contributions  to  joint
                  ventures as well as any  advances to joint  ventures  also are
                  reflected   in   investing   activities   in   the   Company's
                  consolidated statements of cash flows.

                           While the Company  believes that currently  available
                  funds will  provide it with  sufficient  resources to meet all
                  present and reasonably  foreseeable  future capital needs, the
                  Company may seek  various  forms of credit in order to finance
                  its merchant banking,  mortgage banking or other activities in
                  the future. The Company does not have any material commitments
                  for capital expenditures as of December 31, 1995.

                           The  Company  is a  defendant  in  various  lawsuits.
                  Although   the  Company  has  reached   settlements   in  some
                  instances, an unfavorable result in those remaining could have
                  a significant  adverse effect upon the Company's liquidity and
                  capital resources.

Item 7.  Financial Statements.

                           The  Company's  financial   statements  to  be  filed
                  hereunder  follow,  beginning  with  page  F.  Following  such
                  financial statements, are the financial statements for each of
                  the operating  real estate joint ventures in which the Company
                  is a joint venturer.
<PAGE>
<PAGE>
                      HELMSTAR GROUP, INC. AND SUBSIDIARIES



                        CONSOLIDATED FINANCIAL STATEMENTS



                     DECEMBER 31, 1995 AND DECEMBER 31, 1994


<PAGE>
                                                Richard A. Eisner & Company, LLP
- - --------------------------------------------------------------------------------
                                                       Accountants & Consultants


                         REPORT OF INDEPENDENT AUDITORS



Board of Directors and Stockholders
Helmstar Group, Inc.
New York, New York


        We have audited the consolidated  balance sheet of Helmstar Group,  Inc.
and  subsidiaries  as  at  December  31,  1995,  and  the  related  consolidated
statements of  operations,  changes in  stockholders'  equity and cash flows for
each of the  years  in the  two-year  period  ended  December  31,  1995.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits. We did not audit the 1995 and 1994 financial  statements of the real
estate joint ventures  described in Note B. The Company's  equity in these joint
ventures  aggregated  $1,324,024  at  December  31,  1995 and they  account  for
$1,939,088 and $339,317 of income included in income (loss) before taxes for the
years ended December 31, 1995 and December 31, 1994, respectively. The financial
statements of these  entities were audited by other  auditors whose reports have
been furnished to us, and our opinion insofar as it relates to these entities is
based solely on the reports of the other auditors.

        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 and the  reports  of the other  auditors  provide a
reasonable basis for our opinion.

        In our opinion,  based on our audits and the reports of other  auditors,
the  financial  statements  enumerated  above  present  fairly,  in all material
respects,  the  consolidated  financial  position of Helmstar  Group,  Inc.  and
subsidiaries  at  December  31,  1995,  and the  consolidated  results  of their
operations  and  their  consolidated  cash  flows  for each of the  years in the
two-year  period ended December 31, 1995 in conformity  with generally  accepted
accounting principles.

        As  described  more  fully  in  Note  G to  the  consolidated  financial
statements,  the Company was a defendant in various lawsuits, some of which have
been settled during the year ended December 31, 1995.


/s/Richard A. Eisner & Company, LLP


New York, New York
February 28, 1996

With respect to Note G[2]
March 25, 1996
<PAGE>
                      HELMSTAR GROUP, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEET

                             AS AT DECEMBER 31, 1995



                                   A S S E T S
                                   -----------

Cash and cash equivalents . . . . . . . . . . . . . . . . .      $ 1,358,730
Marketable securities (Note A). . . . . . . . . . . . . . .        3,805,767
Joint ventures including advances (Notes A and B) . . . . .        1,324,023
Mortgage servicing rights - net of accumulated
   amortization of $1,371 (Note A). . . . . . . . . . . . .           46,886
Mortgage loans held for sale (Notes A and C). . . . . . . .        1,541,640
Due from mortgage investors (Notes A and C) . . . . . . . .           52,179
Furniture, equipment and leasehold improvements - at
   cost, less accumulated depreciation and amortization
   of $363,901 (Note A) . . . . . . . . . . . . . . . . . .          203,373
Other assets (Note F) . . . . . . . . . . . . . . . . . . .        1,654,068
                                                                 -----------

          T O T A L . . . . . . . . . . . . . . . . . . . .      $ 9,986,666
                                                                 ===========

                              L I A B I L I T I E S
                              ---------------------

Notes payable (Note C). . . . . . . . . . . . . . . . . . .      $   943,743
Accrued expenses and other liabilities (Note A) . . . . . .        1,608,193
                                                                 -----------
          Total liabilities . . . . . . . . . . . . . . . .        2,551,936
                                                                 -----------
Commitments, contingencies and other matters (Notes B, F, G, H and I)


                                                         STOCKHOLDERS' EQUITY
                                                         --------------------
                                                               (Note E)

Common stock - authorized 10,000,000 shares,
   par value $.10; issued 6,749,600 shares. . . . . . . . .          674,960
Paid-in surplus . . . . . . . . . . . . . . . . . . . . . .       14,984,510
(Accumulated deficit) . . . . . . . . . . . . . . . . . . .       (5,319,638)

          T o t a l . . . . . . . . . . . . . . . . . . . .       10,339,832

Less treasury stock, at cost - 1,203,227 shares in 1995 . .       (2,905,102)

          Total stockholders' equity. . . . . . . . . . . .        7,434,730
                                                                 -----------

          T O T A L . . . . . . . . . . . . . . . . . . . .      $ 9,986,666
                                                                 ===========    
      Attention is directed to the foregoing accountants' report and to the
                  accompanying notes to financial statements.
<PAGE>
                      HELMSTAR GROUP, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS



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

Revenues:
   Profit from joint ventures (Note B) . . . .    $1,939,087    $   339,317
   Financial consulting fees . . . . . . . . .       766,500        599,700
   Loan servicing fees (Notes A and J) . . . .       800,197        951,710
   Loan origination fees (Note A). . . . . . .       596,941        319,146
   Interest income . . . . . . . . . . . . . .       362,906        156,015
   Investment income . . . . . . . . . . . . .     1,083,884        380,962
   Other income. . . . . . . . . . . . . . . .       273,239        102,323
   Gain on sale of mortgage servicing rights
     (Note J). . . . . . . . . . . . . . . . .       379,705         93,873
                                                   ---------      ---------

          Total revenues . . . . . . . . . . .     6,202,459      2,943,046
                                                   ---------      ---------
Expenses:
   Compensation and related costs. . . . . . .     2,678,293      2,142,891
   Occupancy cost. . . . . . . . . . . . . . .       423,321        380,773
   Amortization of mortgage servicing rights .       361,422        467,093
   General and administrative. . . . . . . . .       905,145        692,296
   Professional fees and provision for
     contingencies and settlements . . . . . .       605,371        311,846
   Interest. . . . . . . . . . . . . . . . . .         6,627         30,348
                                                   ---------      ---------

          Total expenses . . . . . . . . . . .     4,980,179      4,025,247
                                                   ---------      ---------


Profit (loss) before taxes . . . . . . . . . .     1,222,280     (1,082,201)

Income tax provision (benefit) (Note D). . . .        37,611        (32,457)
                                                   ---------      ---------

NET INCOME (LOSS). . . . . . . . . . . . . . .    $1,184,669    $(1,049,744)
                                                  ==========    =========== 


Net income (loss) per common share (Note A). .          $.20          $(.18)
                                                  ==========    =========== 

Weighted average number of
   common shares outstanding . . . . . . . . .     5,820,800      5,997,171
                                                  ==========    =========== 


      Attention is directed to the foregoing accountants' report and to the
                  accompanying notes to financial statements.
<PAGE>
                      HELMSTAR GROUP, INC. AND SUBSIDIARIES

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
<TABLE>
<CAPTION>
                                 Common Stock                                               Treasury Stock                      
                                 ------------             Paid-in     (Accumulated          --------------
                             Shares         Amount        Surplus        Deficit)         Shares      Amount         Total
                            ---------   ------------   ------------   ------------        -------  ------------  ------------
<S>                         <C>         <C>            <C>            <C>                 <C>      <C>           <C>         
Balance - January 1,
1994 ..................     6,749,600   $    674,960   $ 14,984,510   $ (5,454,563)       744,105  $  2,494,280  $  7,710,627



Treasury stock acquired                                                                    39,800        24,643       (24,643)


Net (loss) ............                                                 (1,049,744)                                (1,049,744)
                            ---------   ------------   ------------   ------------        -------  ------------  ------------

Balance - December 31,
1994 ..................     6,749,600        674,960     14,984,510     (6,504,307)       783,905     2,518,923     6,636,240


Treasury stock acquired                                                                   419,322       386,179      (386,179)


Net income ............                                                  1,184,669                                  1,184,669
                            ---------   ------------   ------------   ------------        -------  ------------  ------------

BALANCE - DECEMBER 31,
1995 ..................     6,749,600   $    674,960   $ 14,984,510   $ (5,319,638)     1,203,227  $  2,905,102  $  7,434,730
                            =========   ============   ============   ============      =========  ============  ============
</TABLE>

      Attention is directed to the foregoing accountants' report and to the
                  accompanying notes to financial statements.
<PAGE>
                      HELMSTAR GROUP, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                      Year Ended December 31,
                                                                      -----------------------
                                                                    1995                   1994
                                                                    ----                   ----
<S>                                                             <C>                    <C>         
Cash flows from operating activities:
   Net income (loss). . . . . . . . . . . . . . . . . . . .     $ 1,184,669            $(1,049,744)
   Adjustments to reconcile net income (loss) to net cash
     (used in) operating activities:
       Depreciation and amortization. . . . . . . . . . . .         456,722                561,671
       Share of (profit) from joint ventures less
         distributions. . . . . . . . . . . . . . . . . . .        (281,299)              (339,317)
       Realized (gain) on sale of joint venture . . . . . .      (1,276,267)
       Share of loss from other investments . . . . . . . .                                214,025
       Realized (gain) on sale or disposal of investments .        (325,999)              (115,898)
       Unrealized (gain) from trading securities. . . . . .         (27,523)
       (Gain) on sale of mortgage loans held for sale . . .        (379,505)               (93,873)
       Loss on sale of fixed assets . . . . . . . . . . . .           1,912
       Changes in operating assets and liabilities:
         Decrease (increase) in mortgage loans held for
           sale . . . . . . . . . . . . . . . . . . . . . .      (1,511,640)               723,450
         Decrease in due from mortgage investors. . . . . .           2,375                214,009
         (Purchases) of trading securities. . . . . . . . .      (3,541,756)
         Sales of trading securities. . . . . . . . . . . .       1,456,610
         (Increase) in other assets . . . . . . . . . . . .        (907,900)              (425,036)
         Increase (decrease) in accrued expenses and
           other liabilities. . . . . . . . . . . . . . . .          97,247               (226,520)
                                                                  ---------              ---------

           Net cash (used in) operating activities. . . . .      (5,052,354)              (537,233)
                                                                  ---------              ---------

Cash flows from investing activities:
   (Purchase) of investment securities. . . . . . . . . . .      (1,686,692)
   Sale of investment securities. . . . . . . . . . . . . .         508,907                 70,964
   (Purchase) of interest and advances to joint ventures. .                                   (500)
   Distributions from joint ventures - refinancing. . . . .       2,227,892                392,190
   Proceeds from sale of interest in joint venture. . . . .       1,681,622
   Proceeds from sale of other investment . . . . . . . . .         723,125                561,130
   Acquisition of mortgage servicing rights . . . . . . . .         (96,357)              (138,665)
   Proceeds from sale of mortgage service rights. . . . . .       2,144,763                320,994
   (Purchase) of fixed assets . . . . . . . . . . . . . . .         (18,637)               (28,325)
   Proceeds from sale of fixed assets . . . . . . . . . . .           8,752
                                                                  ---------              ---------
           Net cash provided by investing activities. . . .       5,493,375              1,177,788
                                                                  ---------              ---------
Cash flows from financing activities:
   Proceeds (payments) from short term borrowings . . . . .         564,264               (716,655)
   (Purchase) of treasury stock . . . . . . . . . . . . . .        (386,179)               (24,643)
                                                                  ---------              ---------
           Net cash provided by (used in) financing
             activities . . . . . . . . . . . . . . . . . .         178,085               (741,298)
                                                                  ---------              ---------
<PAGE>
<CAPTION>
                      HELMSTAR GROUP, INC. AND SUBSIDIARIES

               CONSOLIDATED STATEMENTS OF CASH FLOWS -- Continued

                                                                      Year Ended December 31,
                                                                      -----------------------
                                                                    1995                   1994
                                                                    ----                   ----
<S>                                                             <C>                    <C>         

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS. . . .         619,106               (100,743)

Cash and cash equivalents at beginning of year. . . . . . .         739,624                840,367
                                                                  ---------              ---------

CASH AND CASH EQUIVALENTS AT END OF YEAR. . . . . . . . . .     $ 1,358,730            $   739,624
                                                                ===========            ===========

Supplemental  disclosures  of cash flow  information:
  Cash paid during the year for:
     Interest . . . . . . . . . . . . . . . . . . . . . . .     $     6,627            $    30,348
     Taxes. . . . . . . . . . . . . . . . . . . . . . . . .          35,828                 19,455

</TABLE>
      Attention is directed to the foregoing accountants' report and to the
                  accompanying notes to financial statements.
<PAGE>
                      HELMSTAR GROUP, INC. AND SUBSIDIARIES

                          NOTES TO FINANCIAL STATEMENTS


(NOTE A) - The Company and its Significant Accounting Policies:

         The Company is in the merchant  banking business and it has an interest
in two operating  real estate joint  ventures.  In 1991, it entered the mortgage
servicing  business through the acquisition of Citizens Mortgage Service Company
("Citizens").

         During 1992,  Citizens  began  originating  mortgage loans and became a
full service mortgage banker.  During 1995,  Citizens sold  substantially all of
its  mortgage  servicing   portfolio  and  will  concentrate  on  mortgage  loan
originations.

         [1]  Principles of consolidation:

                  The accompanying consolidated financial statements include the
accounts  of  Helmstar  Group,  Inc.  and  its  wholly-owned  subsidiaries  (the
"Company").

                  All significant  intercompany  balances and transactions  have
been eliminated.

         [2]  Joint ventures and other investments:

                  Joint ventures,  with a 20% to 50% voting interest and limited
partnership  investments in investment  partnerships are accounted for under the
equity  method.  If management  believes in good faith that the fair value of an
interest  in a joint  venture or limited  partnership  interest is less than the
carrying  amount  thereof,  determined in  accordance  with the equity method of
accounting,  and such decline in value is other than temporary, the Company will
establish  a loss  reserve  equal to the amount of such  decline.  The  carrying
amount  of  this  asset  is  presented  net of  any  reserve  in  the  Company's
consolidated    balance   sheet.   Each   interest   is   reviewed   separately,
notwithstanding   that  all  interests  are  combined  for  financial  statement
presentation purposes.

         [3]  Mortgage servicing rights:

                  Prior  to the  sale  of  substantially  all  of  its  mortgage
servicing  portfolio,  the Company  capitalized an amount equal to the lesser of
the cost of bulk servicing rights acquired or the excess of the present value of
the estimated  revenues over the present value of the estimated costs associated
with each portfolio acquired. The capitalized amount was amortized in proportion
to, and over the period of, estimated net servicing income.

                  When  the  Company  sold  mortgage   loans  and  retained  the
servicing  rights,  the gain or loss on such sales was  adjusted  to provide for
recognition of normal  servicing fees over the estimated  servicing lives of the
related  mortgage  loans.  The  adjustment  equals  the  present  value  of  the
difference  between the actual  servicing fee rate and the normal  servicing fee
rate.  Such  adjustment is determined as of the date the mortgage loans are sold
(the day that  mortgage  loan  documents  are shipped to  investors  pursuant to
existing sales  commitments).  To the extent that the actual  servicing fee rate
exceeds the normal servicing fee rate, a receivable  results and such receivable
was realized  through  receipt of the actual  servicing  fee rate. If the normal
servicing fees were expected to be less than estimated  servicing costs over the
estimated  lives of the loans,  the expected loss also was  recognized as of the
date of sale.

                  The Company  reviewed the carrying amount of each portfolio of
mortgage  servicing  rights for possible  impairment.  If the  estimated  future
servicing costs exceeded the estimated  future servicing  revenues,  the Company
recognized  a loss equal to such  excess,  and reduced  its future  amortization
expense accordingly.

                  Purchased  mortgage   servicing  rights   transactions  as  at
December 31, 1995 are as follows:

                  Mortgage servicing rights:
                     Beginning of period. . . . .  $ 2,077,108
                     Purchases - net. . . . . . .       96,357
                     Sales. . . . . . . . . . . .   (1,765,218)
                     Amortization . . . . . . . .     (361,361)
                                                   -----------
                  Balance, end of year. . . . . .  $    46,886
                                                   ===========

         [4]  Mortgage loans held for sale:

                  Mortgage loans held for sale are reported at the lower of cost
or fair value (as determined in good faith by management).  The aggregate method
is used whereby unrealized losses are offset by unrealized gains.

                  The  Company  recognizes  gain or loss on the sale of mortgage
loans on the day of which the mortgage  loan  documents are shipped to investors
pursuant to existing sales commitments.

         [5]  Deferred loan fees:

                  Loan origination  fees and direct loan  origination  costs are
deferred  and  recognized  as  income  or  expense  when  loans  are sold to the
permanent investors (the day mortgage loan documents are shipped).

         [6]  Depreciation and amortization:

                  Furniture,  fixtures and equipment are being depreciated using
both straight-line and accelerated methods over estimated lives of five to seven
years.  Leasehold  improvements are amortized on a straight-line  basis over the
term of the lease.

         [7]  Statements of cash flows:

                  For the purpose of the  statements of cash flows,  the Company
considers all highly liquid debt instruments purchased with an original maturity
of three months or less to be cash equivalents.

         [8]  Income (loss) per share:

                  Income  (loss) per share is computed  based upon the  weighted
average  number of common  shares  outstanding  during each year.  Common  share
equivalents  relating to the  Company's  incentive  compensation  plan have been
excluded from the computation in 1994 as they are antidilutive.

         [9]  Change in accounting principle and recently
            issued accounting pronouncements:

                  In  1993  the  Financial  Accounting  Standards  Board  issued
Statement of Financial  Accounting  Standards  No. 115,  Accounting  for Certain
Investments  in Debt and  Equity  Securities  ("SFAS  115"),  which the  Company
adopted in 1994. SFAS 115 requires,  among other things,  the  classification of
investments in one of three categories based on the Companies' intent:  trading,
available-for-sale  and held-to- maturity,  with trading and  available-for-sale
securities  carried at fair  value and  held-to-maturity  securities  carried at
amortized cost.

                  The  cumulative  effect  of  adopting  SFAS 115 is  considered
immaterial.

                  The  Company  has   investments   in   marketable   securities
consisting of U.S. T-Bills and municipal securities.  The U.S. T-Bills mature in
less than one year. The municipal securities are bought and held principally for
the purpose of selling them in the near future and are carried at market  value.
U.S. T-Bills are classified as securities that are held to maturity.

                  In 1995,  the  Financial  Accounting  Standards  Board  issued
Statement  of  Financial  Accounting  Standards  No.  121,  "Accounting  for the
Impairment of  Long-Lived  Assets and for  Long-Lived  Assets to be Disposed of"
("SFAS  121"),  and  Statement  of  Financial   Accounting  Standards  No.  123,
"Accounting for Stock-Based Compensation" ("SFAS 123"). SFAS 121 requires, among
other things,  that entities  identify events or changes in circumstances  which
indicate that the carrying amount of an asset may not be  recoverable.  SFAS 123
requires, among other things, that companies establish a fair value based method
of accounting for stock-based compensation plans.

                  The  Company  does not  expect  that the  financial  statement
effects of adopting SFAS 121 and SFAS 123 will be material.

       [10]       Financial instruments with off-balance sheet risk:

                  In the normal  course of  business,  the  Company  enters into
transactions  in  derivative  financial  instruments  which contain off- balance
sheet  risk  whereby  changes  in market  values  may be in  excess  of  amounts
recognized in the financial statements.

                  Substantially all the Company's cash and securities  positions
are deposited with clearing  brokers for safekeeping  purposes.  The brokers are
highly capitalized and are members of major securities exchanges.


(NOTE B) - Joint Ventures:

         [1]  Joint ventures as at December 31, 1995 consist of the
following:

                  Real estate joint ventures - 50% voting interest with majority
                     financial interest in partnerships:
                       Blowing Rock
                         Outlet Partners  Shopping Center         $    8,518

                       Nags Head Outlet
                             Partners     Shopping Center          1,315,005

                       Other                                             500
                                                                  ----------
                                Total real estate joint
                                      ventures                    $1,324,023
                                                                  ==========

         [2] Summary  combined  financial  information  of the real estate joint
ventures as at December 31, 1995, are as follows:

          Operating properties. . . . . . . .  $11,765,488
          Other assets. . . . . . . . . . . .      400,583
                                               -----------
                    Total assets. . . . . . .   12,166,071
                                               -----------
          Notes payable . . . . . . . . . . .   10,806,790
          Other liabilities . . . . . . . . .      218,591
                                               -----------
                    Total liabilities . . . .   11,025,381
                                               -----------
                    Net assets. . . . . . . .  $ 1,140,690
                                               ===========

          Company's investment. . . . . . . .  $ 1,324,023 (b)
                                               ===========    

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

          Rental income. . . . . . . .  $2,176,689   $ 3,170,786
          Operating expenses . . . . .    (830,730)   (1,639,453)
          Other expense. . . . . . . .    (876,476)   (1,063,995)
                                        ----------   -----------
                    Net income . . . .  $  469,483   $   467,338
                                        ==========   ===========

          Company's share. . . . . . .  $  334,551   $   339,317
          Adjustment for distribution
             in excess of basis. . . .     328,269
                                        ----------   -----------
                                           662,820       339,317
          Company's share of gain on
             sale of assets of a
             joint venture (a) . . . .   1,276,267
                                        ----------   -----------
          Profit from joint ventures .  $1,939,087   $   339,317
                                        ==========   ===========

                  (a)      First Highpoint Limited Partnership, a partnership in
                           which the Company had a majority financial  interest,
                           sold a 140 unit apartment project,  located in Plano,
                           Texas,  to an  insurance  company.  The all cash sale
                           closed on February 22, 1995.

                  (b)      During  1995  the  Company   received   extraordinary
                           distributions,  as  defined,  in  excess  of basis of
                           investment in joint  venture due to a refinancing  of
                           the joint venture's debt.


         [3] A reconciliation  of the Company's  investment in real estate joint
ventures as at December 31, 1995 is as follows:

                  Balance, beginning of year. . . . .  $ 3,675,971
                  Net income. . . . . . . . . . . . .      662,820
                  Gain on sale of assets of a joint
                     venture. . . . . . . . . . . . .    1,276,267
                  Distributions . . . . . . . . . . .   (4,291,035)
                                                        ---------- 

                  Balance, end of year. . . . . . . .  $ 1,324,023
                                                       ===========

         [4] Pro forma summary combined  operating results of the joint ventures
in which  the  Company  is a  co-venturer,  excluding  First  Highpoint  Limited
Partnership, are as follows:

                                                     For the
                                                    Year Ended
                                                   December 31,
                                                       1994
                                                   ------------
              Rental income . . . . . . . . . . .   $2,046,469
              Operating expenses. . . . . . . . .     (871,647)
              Other expense . . . . . . . . . . .     (711,505)
                                                   ------------
                        Net income. . . . . . . .   $  463,317
                                                    ==========

              Company's share of profit from
                 joint ventures . . . . . . . . .   $  335,297
                                                    ==========


(NOTE C) - Notes Payable:

         Notes payable as at December 31, 1995 consist of the following:

         Advance under a $350,000  line of credit  collateralized  by all future
            mortgage servicing fees and bears interest at 1%
            above the prime rate.  Expires April 1996 (a)  $350,000

         Advances under a securities brokerage account
            agreement, the terms of which provide that
            securities held by the brokerage firm
            collateralize such advances (b) . . . . . . .   593,743
                                                           --------
                   T o t a l. . . . . . . . . . . . . . .  $943,743
                                                           ========

         (a)      The  line of  credit  includes  covenants  requiring  that the
                  Company maintain a mortgage servicing  portfolio with mortgage
                  principal of at least  $200,000,000  (Note J). The bank waived
                  this requirement through March 31, 1996.

         (b)      Under the warehouse line of credit, the Company may borrow the
                  lesser of $2,000,000  or 98% of the sum of the mortgage  loans
                  held for sale and amounts due from mortgage investors.


(NOTE D) - Income Taxes:

         The Company and its subsidiaries file  consolidated  federal income tax
returns.

         The  provisions  (benefits) for income taxes consist of state and local
taxes of  $37,611  and  ($32,457)  for the years  ended  December  31,  1995 and
December 31, 1994, respectively.

         At December 31, 1995 the Company has net operating  loss  carryforwards
for federal income tax purposes of approximately $10,211,000,  which expire from
2006 through 2009. The  difference  between the  accumulated  loss for financial
reporting  purposes and that for federal income tax purposes is primarily due to
a provision which has been established for litigation  losses which is currently
not deductible for tax purposes.

         The Company has not recorded the $3,700,000 benefit from either its net
operating loss  carryforward of $3,471,000 or litigation  provision of $229,000,
because  realization  of the  benefit is  uncertain  and  therefore  a valuation
allowance (decreased by approximately $500,000 for 1995) has been provided.

         The Internal Revenue Service ("IRS") is examining the Company's federal
income tax returns for the years 1985 through 1989. The IRS has proposed certain
adjustments to the returns for possible  additional income tax due in the amount
of  approximately  $958,000  (exclusive of interest and  penalties.) The Company
does not agree with the  proposed  adjustments  and has  engaged  tax counsel to
protest them. (See Note F[4].)

         The  effective tax rate varied from the  statutory  federal  income tax
rate as follows:

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

         Statutory rate . . . . . . . . . . . .   34.0 %   34.0 %

         State and local taxes, net of federal
            income tax. . . . . . . . . . . . .    2.0     (3.0)

         Nondeductible expenses . . . . . . . .    4.8

         Nonutilization of net operating loss
            carryforwards . . . . . . . . . . .           (34.0)

         Decrease of valuation allowance. . . .  (37.7)
                                                 -----    ----- 

         Effective rate . . . . . . . . . . . .    3.1 %   (3.0)%
                                                 =====     =====  


(NOTE E) - Incentive Compensation Plan:

         Under the Company's 1990 Incentive  Compensation Plan (the "Plan"), the
Company has  reserved an  aggregate  of 500,000  shares of its common  stock for
issuance  to  officers  and  other key  employees  in the form of  incentive  or
nonqualified  stock options,  stock  appreciation  rights,  or restricted  stock
awards.  Incentive stock options granted under the Plan must be exercisable at a
price per share not less than 100%  (110% in the case of a 10%  stockholder)  of
the  fair  market  value of the  Company's  common  stock on the date of  grant.
Options  cannot be  exercised  after ten years  (five years in the case of a 10%
stockholder)  from the date of  grant.  Nonqualified  stock  options  cannot  be
exercised  prior to one year or after ten years  from the date of grant.  During
1992,  options to purchase  150,000  shares were granted at an exercise price of
$.5625 per share.  These are the only options  outstanding,  75,000 of which are
exercisable, as of December 31, 1995.

(NOTE F) - Commitments, Contingencies and Other Matters:

         [1] In 1995, the Company, per the terms of its lease, paid a penalty of
$70,000 to cancel the lease on its  corporate  headquarters  in early 1996.  The
Company is  currently in the process of  negotiating  a lease on the same space.
Rental  expense was $319,500 and $348,000 for the years ended  December 31, 1995
and December 31, 1994, respectively.

                  Minimum future annual rental payments are as follows:

                           1996 . . . . . . . . . . . . .  $127,000
                           1997 . . . . . . . . . . . . .    66,000
                           1998 . . . . . . . . . . . . .    16,500

         [2] The  Company  has a  Retirement  Savings  Plan  for its  employees,
pursuant to Section 401(k) of the Internal Revenue Code. The Company matched 25%
of  employee  contributions  for the entire  year 1994 and a portion of the 1995
year.   Employees  vest   immediately   in  their  own  and  employer   matching
contributions.  The  Company's  contribution  to the  plan in 1995  and 1994 was
approximately $9,300 and $46,000, respectively.

         [3] During 1995 and 1994 consulting fees from one financial institution
accounted for approximately 12% and 20%, respectively, of total revenue.

         [4] In certain  instances the Company  provided  reserves for unsettled
lawsuits and other  matters when the  potential  contingent  liability  could be
reasonably  quantified  and a negative  outcome is probable.  Provision for such
contingent liabilities are included in the Company's financial statements.  When
the potential  contingent  liability could not be reasonably  quantified and the
ultimate outcome presently cannot be determined,  no provision for any liability
that may result has been made in the Company's financial statements.


(NOTE G) - Litigation:

         [1] In June,  July and August 1987 three separate class action lawsuits
were filed against the Company, certain current or former officers and directors
of the Company,  and others in the U.S.  District Court for the Eastern District
of  Pennsylvania.   The  three  cases,  which  have  been  consolidated  by  the
multidistrict  panel  for the  purpose  of  discovery,  were  filed on behalf of
bondholders who purchased the City of Chester,  Pennsylvania  Resource  Recovery
Revenue  Bonds  ("Chester  Bonds");  City  of East  St.  Louis,  Illinois,  Port
Facilities  Development  Revenue  Bonds;  and City of East St.  Louis,  Illinois
Resource Recovery Bonds.

         Three additional  independent bondholder actions were filed as separate
suits  relating to Guam Economic  Development  Authority,  Multifamily  Mortgage
Revenue  Bonds;  County of St. Louis,  Missouri,  Multi-Family  Housing  Revenue
Bonds;  and Chester Bonds.  These actions were joined as "tag-along"  actions in
the multidistrict litigation.

         In January  1995,  the Court  granted  defendants'  motions for summary
judgment  in  all  of  the  actions.  Thereafter,  the  parties  entered  into a
class-wide  settlement  agreement.  The settlement agreement was approved by the
Court in August 1995.  The  Company's  share of the  settlement  costs have been
provided in the Company's consolidated financial statements. (See Note F[4].)

         [2] In 1989,  an  arbitration  was  commenced  by the  senior  managing
underwriters  ("Claimants"),  against syndicate  members,  including the Company
("Respondents"), of various Washington Public Power Supply System ("WPPSS") bond
syndicates  that  sold  certain  tax-exempt  bonds to the  public in a series of
offerings in the period 1978 through 1981.

         In January  1992,  the  National  Association  of  Securities  Dealers'
Arbitration  Panel  determined  the liability of the  Respondents.  The New York
State Supreme Court entered judgment on the award against the Company in October
1992. With the New York State Court of Appeals'  denial of the Company's  motion
for leave to appeal in September 1994, the judgment is final.

         In a related matter,  the Claimants assert that Respondents,  including
the Company, are responsible for a share of costs in settling claims relating to
WPPSS bond  underwritings  which the Claimants  could not recover from syndicate
members that were bankrupt, liquidated,  dissolved or otherwise out of business.
The Claimants assert that the Company is liable for  approximately  $39,000 plus
interest  thereon from August 14, 1992. The  arbitration  panel did not consider
whether solvent Respondents would have to bear such costs.

         All matters  relating to the  Company's  liability  to  Claimants  were
settled in March 1996. Provision for the Company's liability previously had been
made in the Company's consolidated financial statements. (See Note F[4].)

         [3] In July 1993, an action was commenced against multiple  defendants,
including the Company,  in the California  Superior Court. The plaintiff asserts
numerous  claims in  connection  with the  issuance of Housing  Authority of the
County of Riverside, Multi-Family Housing Revenue Bonds, Series 1985A ("Ironwood
Bonds"). The Company was the underwriter of the Ironwood Bonds.

         This lawsuit had been  transferred  to the U.S.  District Court for the
Central  District of  California.  Certain  claims  against one  defendant  were
severed and transferred to the U.S.  District Court for the Southern District of
Texas. The other claims,  including those against the Company,  were remanded to
the Superior Court of California, County of Riverside.

         The plaintiff allegedly acquired an apartment project financed with the
proceeds of such bond issue from the original  developer.  The Housing Authority
sought  indemnity  from the  plaintiff  for  expenses it  allegedly  incurred in
contesting the IRS' assertion that the Ironwood Bonds were not tax-exempt.

         A cross-claim  was filed  against  multiple  defendants,  including the
Company, by one co-defendant for indemnification and apportionment of fault. Two
other co-defendants  filed a cross-complaint  alleging claims in connection with
the Ironwood  Bonds and another bond issue,  Housing  Authority of the County of
Riverside, Multi-Family Housing Revenue Bonds, Series 1985A ("Whitewater Bonds")
against multiple  defendants,  including the Company. By a standstill  agreement
dated  January 21, 1994,  cross-claimants  and certain  parties,  including  the
Company,  have  agreed not to pursue  cross-claims  against  one another at this
time.

         The  plaintiff  seeks  compensation  and  punitive  damages  as well as
indemnification  and equitable relief. In four counts,  two of which involve the
Company as well as other defendants,  the plaintiff seeks  compensatory  damages
plus interest estimated to be no less than $5 million per count.

         A status  conference  in this action has been  continued  until June 7,
1996.  The Company  believes  that the action is without merit and is vigorously
defending  its position.  It is too early to assess the  potential  for, and the
amount of, any damage in connection with this lawsuit.

         In October 1995, the United States Tax Court  determined  that interest
earned on the Ironwood Bonds and the Whitewater  Bonds was not  tax-exempt.  The
petitioners,  who are not  related to the  plaintiff  in this  litigation,  have
appealed the Tax Court's  decision to the United States Court of Appeals for the
Ninth Judicial Circuit.

         [4] In October 1993, a class action was commenced in the New York State
Supreme court against the Company alleging that the Company  routinely held more
funds in its mortgage  escrow accounts than allowed under law or the homeowners'
mortgage contracts. These escrow accounts were maintained in connection with the
Company's mortgage servicing  activities to pay taxes and insurance on behalf of
individual  mortgagors.  The Company believes its method of calculating required
escrow  payments was in accordance  with  applicable  rules and  regulations  in
effect during the period covered by this litigation.

         In October 1995, the Court approved a class-wide  settlement agreement.
The cost of the  settlement  has been  provided  in the  Company's  consolidated
financial statements. (See Note F[4].)

         [5] In June 1995, a second amended complaint was filed against multiple
parties,  including the Company,  in a case pending in the U.S.  District Court,
District of  Colorado.  The  plaintiff  purchased  bonds in a  secondary  market
transaction in August 1991.  Such bonds  allegedly were issued by the Industrial
Development  Board of the Metropolitan  Government of Nashville and Davidson for
the  Woodlands   Apartments   Project.   The  plaintiff   asserted   claims  for
misrepresentation,  breach of contract, and federal securities law violations in
connection with the issuance of the bonds.  The plaintiff  contends that the IRS
notified it that the interest on the bonds was not  tax-exempt.  Allegedly,  the
plaintiff paid the IRS  $15,414.26  for additional tax and interest  relating to
its 1991 tax liability and $36,828 for  additional  tax relating to its 1993 tax
liability.  The plaintiff asserts it anticipates with reasonable  certainty that
the IRS will assess  additional  tax of $33,480 plus  interest and penalties for
1992. The plaintiff is seeking actual and punitive damages, costs, attorney fees
and other relief the Court deems just and proper.

         In November 1994, one of the defendants  filed a third party  complaint
against  the  Company.  This  defendant,  an alleged  underwriter  of the bonds,
asserts that it would be entitled to  indemnification  or contribution  from the
Company if such defendant is adjudged to be liable to the plaintiff.

         The Company has filed answers denying all claims.  Factual discovery is
scheduled to end in May 1996. It is too early to assess the  potential  for, and
the amount of, any damages in connection with this lawsuit. (See Note F[4].)

         [6] There are  various  claims  against  the  Company  with  respect to
matters arising out of the ordinary conduct of its business. Outside counsel for
the Company has advised that at this time they cannot offer an opinion as to the
probable  outcome of any of these  matters.  In the opinion of  management,  the
resolution  of these  matters  will not have a  material  adverse  effect on the
Company's financial position or the results of operations.


(NOTE H) - Financial Information Relating to Industry Segments:

         The Company's operations are classified into two principal
industry segments: merchant banking and mortgage banking.

                                          Year Ended December 31,
                                          -----------------------
                                            1995          1994
                                            ----          ----
Revenues from unaffiliated customers:
   Merchant banking . . . . . . . . . .  $2,711,078   $   935,045
   Mortgage banking . . . . . . . . . .   2,094,400     1,594,103
   Other corporate income . . . . . . .   1,396,981       413,898
                                         ----------   -----------

          Total revenues. . . . . . . .  $6,202,459   $ 2,943,046
                                         ==========   ===========

Income (loss) from operations:
   Merchant banking . . . . . . . . . .  $1,437,920   $  (305,089)
   Mortgage banking . . . . . . . . . .    (349,200)     (578,534)
                                         ----------   -----------
          Income (loss) from operations   1,088,720      (883,623)


General corporate income (expenses) -
   net. . . . . . . . . . . . . . . . .     133,560      (198,578)
                                         ----------   -----------
Income (loss) before taxes. . . . . . .  $1,222,280   $(1,082,201)
                                         ==========   ===========
Identifiable assets:
   Merchant banking . . . . . . . . . .  $1,324,023   $ 3,675,971
   Mortgage banking . . . . . . . . . .   3,840,700     2,919,473
   General corporate. . . . . . . . . .   4,821,943     1,931,221
                                         ----------   -----------
               T o t a l. . . . . . . .  $9,986,666   $ 8,526,665
                                         ==========   ===========

         In the normal  course of business,  the Company is a party to financial
instruments  which have off-balance sheet risk. The Company's risk of accounting
loss due to the credit risks and market risks associated with these  off-balance
sheet  instruments  varies with the type of financial  instrument  and principal
amounts and are not necessarily  indicative of the degree of exposure  involved.
Credit risk  represents the  possibility of a loss occurring from the failure of
another party to perform in accordance with the terms of a contract. Market risk
represents  the  possibility  that  future  changes in market  prices may make a
financial instrument more or less valuable.


(NOTE I) -  Financial Instruments With Off-Balance Sheet Risk or Concentration
            of Credit Risk:

         [1] The following table summarizes the Company's  significant financial
instruments at December 31, 1995:

         Commitments to extend credit for
            mortgage loans. . . . . . . . . . .  $ 3,123,400

         Commitments to sell mortgage loans . .    2,757,200

         Forward contracts to sell mortgage
            loans . . . . . . . . . . . . . . .   10,071,000

         The Company's  predominant  focus in mortgage loan origination has been
to finance residential real estate in greater Philadelphia.

         Foreclosure  losses on mortgage loans  serviced on a nonrecourse  basis
usually are the  responsibility of the permanent  investor,  as the owner of the
loans, not the Company, as mortgage servicer.  With respect to loans serviced on
a recourse basis,  however,  such losses usually are the  responsibility  of the
Company,  as mortgage servicer.  The Company,  however,  may have claims against
other  parties  for  contribution  or  indemnification.  The  Company's  maximum
liability in connection with servicing loans on a recourse basis is equal to the
unamortized principal balance of such loans plus related costs of collection and
any other unrecovered advances.

         In the normal course of its mortgage  banking  activities,  the Company
enters into both optional and mandatory  commitments to sell mortgage loans that
it originates.  The Company  commits to sell the loans at specified  prices in a
future period  ranging from 30 to 120 days from the date of commitment  directly
to  mortgage   investors.   Market  risk  is  associated  with  these  financial
instruments  which result from movements in interest rates,  and is reflected by
gains or losses on the sale of the mortgage  loans  determined by the difference
between the price of the loan and the price  guaranteed  in the  commitment.  In
certain  instances,  the  Company  is liable to  certain  investors  for  losses
incurred. Losses historically have been minimal.

         [2] At December 31, 1995, the Company was long 100 muni indexes at fair
value,  which  approximates  average  fair  value of  $12,103,125,  and short 71
treasury  bond  futures at fair value which  approximates  average fair value of
$8,625,281.

         Net realized gains on these financial  instrument  transactions for the
year ended December 31, 1995 were $711,180.


(NOTE J) - Sale of Mortgage Servicing Rights:

         Substantially  all of the  servicing  rights were sold in December 1995
for a total  of  $2,317,700.  The  Company  intends  to sell any  mortgage  loan
servicing  rights in 1996 which were not  previously  sold. The Company does not
expect a loss on this disposition.
<PAGE>

                          BLOWING ROCK OUTLET PARTNERS

                      FINANCIAL STATEMENTS AND AUDIT REPORT

                                December 31, 1995

<PAGE>



                          BLOWING ROCK OUTLET PARTNERS
                                    CONTENTS





REPORT OF INDEPENDENT ACCOUNTANTS                   

BALANCE SHEET                                       

STATEMENTS OF INCOME AND VENTURERS' EQUITY          

STATEMENTS OF CASH FLOWS                            

NOTES TO FINANCIAL STATEMENTS                       

<PAGE>

                                 Joseph Decosimo
                                   and Company
                          Certified Public Accountants

              A TENNESSEE REGISTERED LIMITED LIABILITY PARTNERSHIP
- - --------------------------------------------------------------------------------
Private Companies Practice Section     Member AICPA Division for CPA Firms 
                           SEC Practice Section


                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Co-Venturers
Blowing Rock Outlet Partners
Nashville, Tennessee

We have audited the  accompanying  balance sheet of Blowing Rock Outlet Partners
(a joint venture) as of December 31, 1995, and the related  statements of income
and  venturers'  equity  and cash  flows for each of the two years in the period
ended December 31, 1995. These financial  statements are the  responsibility  of
the joint venture'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 position of Blowing Rock Outlet Partners as
of December 31, 1995,  and the results of its  operations and its cash flows for
each of the two years in the period ended December 31, 1995, in conformity  with
generally accepted accounting principles.


/s/ Joseph Decosimo and Company, LLP


Chattanooga, Tennessee
January 16, 1996

<PAGE>



                          BLOWING ROCK OUTLET PARTNERS
                                  BALANCE SHEET
                                December 31, 1995

          ASSETS

Land                                                                $ 1,658,000
Building and Improvements                                             5,065,701
Construction-In-Progress                                                  8,579
Fixtures                                                                  7,551
                                                                    -----------
                                                                      6,739,831
Accumulated Depreciation                                             (1,170,204)
                                                                    -----------
                                                                      5,569,627

Cash and Cash Equivalents                                                24,327
Receivables                                                               1,655
Prepaid Expenses                                                         71,102
Intangible Assets, net                                                  201,815
                                                                    -----------

TOTAL ASSETS                                                        $ 5,868,526
                                                                    ===========


          LIABILITIES AND VENTURERS' DEFICIT

LIABILITIES
  Note Payable                                                      $ 6,501,041
  Accounts Payable and Deferred Revenue                                  30,949
  Tenant Deposits                                                        29,938
  Due to Related Parties                                                 39,742
  State Income Taxes Payable                                             31,065
                                                                    -----------

          Total Liabilities                                           6,632,735

VENTURERS' DEFICIT                                                   (  764,209)
                                                                    -----------

TOTAL LIABILITIES AND VENTURERS' DEFICIT                            $ 5,868,526
                                                                    ===========

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

<PAGE>

                          BLOWING ROCK OUTLET PARTNERS
                   STATEMENTS OF INCOME AND VENTURERS' EQUITY
                     Years Ended December 31, 1995 and 1994

                                             1995                   1994

REVENUES
  Rental Revenue                         $ 1,243,504            $ 1,168,446
                                           ---------              ---------

EXPENSES
  Management Fees                             62,175                 58,422
  Leasing Commissions                         22,469                 12,886
  Professional Services                        8,250                  5,610
  Common Area Maintenance, net of
    recoveries from tenant                     9,077             (   11,774)
  Landlord Repairs                            15,425                 15,865
  Bad Debt Expense (Recoveries)           (      315)                17,581
  Other                                           47                    187
                                           ---------              ---------
                                             117,128                 98,777
                                           ---------              ---------

INCOME FROM OPERATIONS                     1,126,376              1,069,669
                                           ---------              ---------

OTHER INCOME (EXPENSE)
  Interest Income                              7,262                  5,338
  Interest Expense                        (  506,455)            (  318,283)
  Depreciation                            (  201,759)            (  202,057)
  Amortization                            (   49,851)            (   78,410)
  State Income Tax                        (   31,051)            (   37,795)
  Real Estate Taxes                       (    2,198)            (    4,358)
                                           ---------              ---------
                                          (  784,052)            (  635,565)
                                           ---------              ---------

NET INCOME                                   342,324                434,104

VENTURERS' EQUITY - beginning of year      1,834,880              1,575,494

  Distributions                           (2,941,413)            (  174,718)
                                           ---------              ---------

VENTURERS' EQUITY
  (DEFICIT) - end of year                $(  764,209)           $ 1,834,880
                                           =========              =========

    The accompanying notes are an integral part of the financial statements.
<PAGE>
                          BLOWING ROCK OUTLET PARTNERS
                            STATEMENTS OF CASH FLOWS
                     Years Ended December 31, 1995 and 1994

                                              1995                    1994

CASH FLOWS FROM OPERATING ACTIVITIES
  Net Income                             $   342,324            $   434,104
  Adjustments to Reconcile Net
    Income to Net Cash Provided by
    Operating Activities -
    Depreciation and Amortization            251,610                280,467
    Bad Debt Expense (Recoveries)         (      315)                17,581
    Changes in Operating Assets
      and Liabilities -
      Decrease (Increase) in -
        Receivables                            2,534                  6,312
        Prepaid Expenses                      39,311             (   45,709)
        Deferred Leasing Fees             (    3,511)            (   13,179)
      Increase (Decrease) in -
        Accounts Payable and Deferred
          Revenue                             15,313             (   24,699)
        Accrued Interest                      51,171                    683
        Tenant Deposits                   (    3,409)            (   10,440)
        Due to Related Parties                   173                    351
        State Income Taxes Payable        (    7,287)                 7,513
                                           ---------              ---------

       Net Cash Provided by Operating
         Activities                          687,914                652,984
                                           ---------              ---------

CASH FLOWS FROM INVESTING ACTIVITIES
  Capital Expenditures                    (   34,825)            (   68,530)
                                           ---------              ---------

CASH FLOWS FROM FINANCING ACTIVITIES
  Net Proceeds from Issuance of
    Long-Term Debt                         2,551,413                  -
  Repayment of Notes Payable              (  168,959)            (  445,000)
  Distributions to Venturers              (2,941,413)            (  174,718)
  Loan Fees Paid                          (   90,895)                 -
                                           ---------              ---------

       Net Cash Used by Financing
        Activities                        (  649,853)            (  619,718)
                                           ---------              ---------

NET INCREASE (DECREASE) IN CASH
  AND CASH EQUIVALENTS                         3,236             (   35,264)

CASH AND CASH EQUIVALENTS -
    beginning of year                         21,091                 56,355
                                           ---------              ---------

CASH AND CASH EQUIVALENTS -
    end of year                          $    24,327            $    21,091
                                           =========              =========

    The accompanying notes are an integral part of the financial statements.
<PAGE>



                          BLOWING ROCK OUTLET PARTNERS
                            STATEMENTS OF CASH FLOWS
                     Years Ended December 31, 1995 and 1994



                                             1995                    1994

SUPPLEMENTAL DISCLOSURES OF CASH
  FLOW INFORMATION
  Cash Paid During the Year for -
    Interest                             $   455,284            $   317,600
    Income Taxes                         $    38,338            $    30,282


SUPPLEMENTAL DISCLOSURE OF
  NONCASH FINANCING ACTIVITIES
  Issuance of Note Payable               $ 6,550,000            $     -
  Intangible Assets Paid at Closing       (  106,103)                 -
  Prepaid Assets Paid at Closing          (   56,656)                 -
  Interest Paid at Closing                (   78,000)                 -
  Repayment of Note Payable
    at Closing                            (3,757,828)                 -
                                         -----------            -----------

NET PROCEEDS FROM ISSUANCE OF
  LONG-TERM DEBT                         $ 2,551,413            $     -
                                         ===========            ===========

    The accompanying notes are an integral part of the financial statements.
<PAGE>
                          BLOWING ROCK OUTLET PARTNERS
                          NOTES TO FINANCIAL STATEMENTS



SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The significant  accounting policies and practices followed by the joint venture
are as follows:

DESCRIPTION  OF  BUSINESS - Blowing  Rock  Outlet  Partners  is a joint  venture
engaged in the business of renting retail space to manufacturers'  outlet stores
in Watauga County, North Carolina.

RENTAL  INCOME - Rent is reported as income over the lease term as it is earned.
Rent received from tenants in advance is accounted for as deferred revenue.

CASH  EQUIVALENTS - The venture  considers all money market  accounts and highly
liquid debt instruments  purchased with a maturity of three months or less to be
cash equivalents.

PROPERTY AND EQUIPMENT - Property and equipment are stated at cost. Expenditures
for repairs and maintenance are charged to expense as incurred and additions and
improvements that significantly extend the lives of assets are capitalized. Upon
sale or other  retirement  of  depreciable  property,  the cost and  accumulated
depreciation  are  removed  from the  related  accounts  and any gain or loss is
reflected in operations.

Depreciation is provided on the  straight-line  method over the estimated useful
lives of the depreciable assets.

INTANGIBLE  ASSETS - Developmental  and other costs incurred  before  operations
commenced  are  capitalized  as start-up  costs.  Initial  and  renewal  leasing
commissions  are  amortized  over  the  remaining  lease  periods.  The  cost of
intangible assets is amortized using the straight-line method over the following
estimated useful lives:

                                                              Years

         Organization and Start-Up Costs                       5
         Deferred Leasing Fees                                 5
         Loan Fees                                             7

INCOME  TAXES - No  provision  for  federal  income  taxes is  reflected  in the
financial  statements  since the tax effects of the venture's income or loss are
passed  through to the individual  venturer.  State income taxes in the State of
North Carolina are paid by the venture on behalf of the venturers.

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

ORGANIZATION

Blowing Rock Outlet  Partners was organized under the laws of the State of North
Carolina  on June  10,  1988,  for the  purpose  of  acquiring,  developing  and
operating a shopping center in Watauga County, North Carolina. The two venturers
are Burrows,  Hayes  Company,  Inc. (BHC) and Company  Stores  Management  Corp.
(CSMC).

The joint venture agreement provides that net cash flow, as defined therein,  is
allocated  and  distributed  first to BHC up to the amount of the  current  year
preferred return and any unpaid preferred return from prior years. Any remaining
balance is allocated 55% to BHC and 45% to CSMC.  The preferred  return is equal
to  10%  per  annum  of  BHC's  capital  contribution  of  $1,449,000  less  any
distributions  in excess of the preferred  return paid from sale or  refinancing
proceeds.  In April 1995, the joint venture  refinanced the rental  property and
BHC  received  a  distribution  from loan  proceeds  in  excess  of  $1,449,000.
Accordingly,  the  joint  venture  no  longer  has to  make a  preferred  return
allocation. All net cash flow is distributable 55% to BHC and 45% to CSMC.

Taxable income is allocated first to BHC to the extent of all  distributions  of
the  preferred  return for the current  year and for all prior  years,  less all
prior   allocations  of  taxable  income   relating  to  the  preferred   return
distributions  made in previous years.  Thereafter,  taxable income is allocated
55% to BHC and 45% to CSMC.


INTANGIBLE ASSETS

Intangible assets consist of the following:

                                            1995

Deferred Leasing Fees                    $  39,977
Loan Fees                                  196,997
                                         ---------
                                           236,974
Accumulated Amortization                  ( 35,159)
                                         ---------
                                         $ 201,815
                                         =========

NOTE PAYABLE

The note  payable is a LIBOR plus 3.10% note  collateralized  by real estate and
the assignment of leases and rents. The interest rate is determined semiannually
as the lesser of LIBOR plus 3.10%,  13.5375% or the maximum legal rate.  Monthly
payments are $55,757  including  interest as of December 31, 1995, and are reset
semiannually  to reflect  changes in the interest rate. The remaining  principal
balance and accrued  interest are due May 1, 2002.  The venture is also required
under the note agreement to make monthly  payments  totaling $3,500 to establish
reserves  which may be drawn  against under  certain  restrictions  for interest
payments,   leasing   commissions  and  certain   improvements  and  maintenance
expenditures.

The note is dated April 11, 1995, and the proceeds from this borrowing were used
to satisfy by direct  payment at closing all  remaining  indebtedness  under the
note payable to NationsBank of North Carolina.

Aggregate maturities of long-term debt for the five years subsequent to December
31, 1995, are as follows:

Year Ending
  December 31, 1996                      $  97,123
  December 31, 1997                      $  95,301
  December 31, 1998                      $ 104,248
  December 31, 1999                      $ 114,034
  December 31, 2000                      $ 124,739


RELATED PARTY TRANSACTIONS

Effective  April 1, 1995, CS Partners (CSP) began  managing the rental  property
for 5% of  total  rents  collected.  CSP is an  affiliate  of  CSMC,  one of the
venturers.  Prior to such time, CSMC managed the rental property for 5% of total
rents  collected.  Management fees paid totaled $62,175 for 1995 and $58,422 for
1994.

CSP also assumed  leasing  agent  responsibilities  on April 1, 1995.  The joint
venture  pays CSP an  initial  fee of 12.5% of the  total  base  rental  dollars
accruing  for the first  year of new  leases  and 3% of the base and  percentage
rents each year thereafter for the term of said lease. In addition,  the venture
pays a 2% commission on any leases which are renewed.  Prior to April 1, 1995, a
different  affiliate  of CSMC  acted as  leasing  agent for the same  commission
arrangement as outlined above. Leasing commissions paid totaled $25,980 for 1995
and $26,065 for 1994.

LEASES

Minimum future  rentals to be received by the joint venture under  noncancelable
operating leases as of December 31, 1995, consist of the following:

Year Ending
  December 31, 1996                      $ 1,008,796
  December 31, 1997                          886,095
  December 31, 1998                          807,887
  December 31, 1999                          397,990
  December 31, 2000                           24,586
                                         -----------
                                         $ 3,125,354
                                         ===========

The joint  venture  receives  rents from tenants under  noncancelable  operating
leases typically with five year lease terms. Virtually all tenants pay a minimum
guaranteed  rental based on square  footage and a  percentage  rental based on a
percentage of gross sales over a certain sales level per year.  Percentage rents
totaled $76,406 for 1995 and $85,445 for 1994.
<PAGE>
                                             FIRST HIGHPOINT LIMITED PARTNERSHIP

                                                                        Contents






Independent auditors' report                                  

Financial statements
      Balance sheets                                          
      Statements of operations                                
      Statements of changes in partners' equity               
      Statements of cash flows                                
      Summary of accounting policies                          
      Notes to financial statements                           



                                                              

<PAGE>
[GRAPHIC -- COMPANY LOGO]
BDO Seidman, LLP                        2400 Plaza of the Americas
Accountants and Consultants             600 North Pearl Street
                                        Dallas, Texas 75201-2828
                                        Telephone: (214) 220-3131
                                        Fax: (214) 969-9057

Independent Auditors' Report


To the Partners
First Highpoint Limited Partnership
Dallas, Texas

We have  audited the  accompanying  balance  sheets of First  Highpoint  Limited
Partnership (a Texas limited  partnership) as of December 31, 1994 and 1993, and
the related  statements of  operations,  changes in partners'  equity,  and cash
flows  for  the  years  then  ended.   These   financial   statements   are  the
responsibility of the Partnership's management. Our responsibility is express an
opinion  on  these  financial  statements  based  on our  audit.  The  financial
statements of First  Highpoint  Limited  Partnership for the year ended December
31, 1992 were audited by other  auditors  whose report dated  February 12, 1993,
expressed an unqualified opinion on those statements.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all  material  respects,  the  financial  position  of First  Highpoint  Limited
Partnership  as of December 31, 1994 and 1993, and the results of its operations
and its cash  flows  for the  years  then  ended in  conformity  with  generally
accepted accounting principles.

/s/BDO Seidman, LLP

February 7, 1995
<PAGE>
                                             FIRST HIGHPOINT LIMITED PARTNERSHIP

                                                                  Balance Sheets

<TABLE>
<CAPTION>
December 31,                                                       1994                  1993
- - ---------------------------------------------------------------------------------------------------

<S>                                                      <C>                      <C>            
Assets
  Land, buildings, and equipment (Note 2)                $        4,371,411       $     4,530,107
  Cash                                                               47,853                30,741
  Escrow deposits                                                   147,829               156,306
  Prepaid insurance and other assets                                 28,333                25,309
  Intangible assets (Note 3)                                         46,582                68,631
- - ---------------------------------------------------------------------------------------------------


Total assets                                             $        4,642,008       $     4,811,094
===================================================================================================




Liabilities and Partners' Equity

  Mortgage note payable (Note 4)                         $        4,353,127       $     4,389,230
  Accounts payable - trade and accrued liabilities                  127,771                96,723
  Accrued interest payable                                           32,648                32,919
  Accounts payable - affiliates                                       2,001                   593
  Tenants security deposits                                          18,860                15,049
- - ---------------------------------------------------------------------------------------------------


Total liabilities                                                 4,534,407             4,534,514
- - ---------------------------------------------------------------------------------------------------


Partners' equity                                                    107,601               276,580
- - ---------------------------------------------------------------------------------------------------


Total liabilities and partners' equity                   $        4,642,008       $     4,811,094
===================================================================================================
</TABLE>

See  accompanying   summary  of  accounting  policies  and  notes  to  financial
statements.

<PAGE>



                                             FIRST HIGHPOINT LIMITED PARTNERSHIP

                                                        Statements of Operations

<TABLE>
<CAPTION>
For the years ended December 31,                                       1994               1993               1992
- - -------------------------------------------------------------------------------------------------------------------

<S>                                                       <C>                   <C>               <C>            
Revenue:
  Rental revenue                                          $       1,124,317     $    1,082,992    $       948,722
  Miscellaneous income                                               30,805             24,591             14,832
- - -------------------------------------------------------------------------------------------------------------------


Total Revenue                                                     1,155,122          1,107,583            963,554
- - -------------------------------------------------------------------------------------------------------------------


Expenses:
  Interest                                                          393,295            396,414            352,616
  Depreciation and amortization                                     217,272            238,821            200,939
  Salaries and wages                                                110,386             99,890             96,301
  Taxes and insurance                                               142,347            135,139            135,261
  Leasing and make ready expense                                     49,780             42,567             56,984
  Management fees (Note 5)                                           57,740             55,170             48,166
  Repairs and maintenance                                            46,294             44,351             42,283
  Other operating expense                                           133,987            114,549            109,663
- - -------------------------------------------------------------------------------------------------------------------


Total Expenses                                                    1,151,101          1,126,901          1,042,213
- - -------------------------------------------------------------------------------------------------------------------


Net Income (Loss)                                         $           4,021     $      (19,318)   $       (78,659)
===================================================================================================================

</TABLE>

See  accompanying   summary  of  accounting  policies  and  notes  to  financial
statements.

<PAGE>



                                             FIRST HIGHPOINT LIMITED PARTNERSHIP

                                        Statement of Changes in Partners' Equity

<TABLE>
<CAPTION>
                                                                       General          Limited
                                                                       Partner         Partners             Total
- - -------------------------------------------------------------------------------------------------------------------
<S>                                                               <C>             <C>               <C>          

Balance, December 31, 1991                                            (100,751)         760,566           659,815

  Capital distributions                                                (31,379)        (143,879)         (175,258)

  Net loss                                                             (19,665)         (58,994)          (78,659)
- - -------------------------------------------------------------------------------------------------------------------


Balance, December 31, 1992                                            (151,795)         557,693           405,898

  Capital distributions                                                      -         (110,000)         (110,000)

  Net loss                                                              (4,830)         (14,488)          (19,318)
- - -------------------------------------------------------------------------------------------------------------------


Balance, December 31, 1993                                            (156,625)         433,205           276,580

  Capital distributions                                                      -         (173,000)         (173,000)

  Net income                                                             1,005            3,016             4,021
- - -------------------------------------------------------------------------------------------------------------------


Balance, December 31, 1994                                        $   (155,620)   $     263,221     $     107,601
===================================================================================================================
</TABLE>


See  accompanying   summary  of  accounting  policies  and  notes  to  financial
statements.

<PAGE>



                                             FIRST HIGHPOINT LIMITED PARTNERSHIP

                                                        Statements of Cash Flows
<TABLE>
<CAPTION>

For the years ended December 31,                                       1994               1993               1992
- - -------------------------------------------------------------------------------------------------------------------

<S>                                                       <C>                   <C>               <C>             
Operating Activities:
  Net income (loss)                                       $           4,021     $      (19,318)   $       (78,659)
  Adjustments to reconcile net loss to
    net cash provided by operating activities:
      Depreciation and amortization                                 217,272            238,821            200,939
      Change in operating assets and liabilities:
        Prepaid insurance and other assets                           (3,024)           (14,954)            (1,798)
        Receivable - general partner                                      -                  -             35,307
        Escrow deposits                                               8,477              7,119             83,870
        Accounts payable                                             32,455             47,305             10,312
        Tenant security deposits                                      3,811             (3,660)             2,702
        Accrued interest payable                                       (271)              (248)           (15,990)
- - -------------------------------------------------------------------------------------------------------------------


Net cash provided by operating activities                           262,741            255,065            236,683
- - -------------------------------------------------------------------------------------------------------------------


Investing Activities -
  Purchase of fixed assets                                          (36,526)          (103,586)          (126,974)
- - -------------------------------------------------------------------------------------------------------------------


Financing Activities:
  Capital distributions                                            (173,000)          (110,000)          (175,258)
  Payment of mortgage note payable                                  (36,103)           (30,368)           (30,402)
  Refund of loan costs                                                    -                  -             89,000
- - -------------------------------------------------------------------------------------------------------------------


Net cash used in financing activities                              (209,103)          (140,368)          (116,660)
- - -------------------------------------------------------------------------------------------------------------------



Net increase (decrease) in cash                                      17,112             11,111             (6,951)
Cash and cash equivalents at beginning of period                     30,741             19,630             26,581
- - -------------------------------------------------------------------------------------------------------------------



Cash and cash equivalents at end of period                $          47,853     $       30,741    $        19,630
===================================================================================================================
</TABLE>

See  accompanying   summary  of  accounting  policies  and  notes  to  financial
statements.
<PAGE>
                                             FIRST HIGHPOINT LIMITED PARTNERSHIP

                                                  Summary of Accounting Policies

Organization         First Highpoint Limited  Partnership (the  Partnership),  a
                     Texas  limited   partnership,   was  originally  formed  as
                     Highpoint  Joint  Venture on April 28,  1989 to acquire and
                     operate 120  condominium  units in the Highpoint  Town Home
                     Project,  a 140  unit  complex  located  in  Plano,  Collin
                     County,  Texas.  In December  1991,  the remaining 20 units
                     were  acquired,   Highpoint   Joint  Venture  was  formally
                     terminated,  and First  Highpoint  Limited  Partnership was
                     formed.

Land, Buildings,     Land,   buildings,   and  equipment  are  stated  at  cost.
and Equipment        Depreciation   is   computed   using    straight-line   and
                     accelerated  methods over the estimated useful lives of the
                     assets ranging from 5 to 27.5 years.

Intangible Assets    Intangible   assets  are  stated  at  cost  and  are  being
                     amortized using the straight-line method.  Syndication fees
                     are being amortized over a 5 year period and loan costs are
                     being amortized over the life of the loan.

Revenue Recognition  Rental revenue is presented net of vacancies,  concessions,
                     and bad debt expense.

Income Taxes         No provision  or liability  for income taxes is recorded by
                     the Partnership as the partners are taxed on their share of
                     the  Partnership's  income as  defined  in the  partnership
                     agreement.

Cash and Cash        For the purpose of the  statements of cash flows,  cash and
Equivalents          cash  equivalents  do not include  escrow  deposits  due to
                     their restricted nature.
<PAGE>
                                             FIRST HIGHPOINT LIMITED PARTNERSHIP

                                                   Notes to Financial Statements

1.    Allocation of    The  profits or losses from  operations,  and cash to the
      Income, Loss,    extent available from operations of the partnership, will
      and Cash         be  allocated   in   accordance   with  the   partnership
      Distributions    agreement.


The following is a reconciliation of the  Partnership's  1994 net income per the
statement of operations to the net loss for tax purposes:

Net income per statement of operations     $       4,021
Book/tax differences:
      Amortization of syndication costs           10,000
      Other                                      (15,049)
- - ---------------------------------------------------------


Net loss for tax purposes                       $ (1,028)
=========================================================


The following is a reconciliation  of the 1994 statement of changes in partners'
equity to partners' equity per the 1994 tax return:


                                 General          Limited
                                 Partner          Partners          Total
- - --------------------------------------------------------------------------------
Balance per statement
      of changes in partners'
      equity                    $ (155,620) $     263,221    $     107,601
Syndication costs                   12,500         37,500           50,000
IRC Section 754 adjustment         100,297              -          100,297
Reallocation of loss per
      IRC Section 704(b)            54,893        (54,893)               -
Other                               (3,937)         3,937                -
- - --------------------------------------------------------------------------------
Balance per tax return          $ 8,133     $     249,765    $     257,898
================================================================================


2.    Land, Buildings,     Land,  buildings,  and  equipment  consisted  of  the
      and Equipment        following at December 31:        
                         
                         
                                             1994                  1993
- - --------------------------------------------------------------------------------
Land                                   $    400,000          $    400,000
Buildings and improvements                4,873,301             4,844,941
Equipment                                    49,850                41,684
- - --------------------------------------------------------------------------------
Total cost                                5,323,151            5,286,625
Less accumulated depreciation               951,740              756,518
- - --------------------------------------------------------------------------------
Net land, buildings and improvements  $   4,371,411       $    4,530,107
================================================================================

<PAGE>
3.    Intangible    Intangible assets consisted of the following at December 31:
      Assets


                                     1994               1993
- - --------------------------------------------------------------------------------

Syndication fees                  $ 50,000            $ 50,000
Loan costs                          81,850              81,850
Other                                4,325               4,325
- - --------------------------------------------------------------------------------
Total cost                         136,175             136,175
Less accumulated amortization       89,593              67,544
- - --------------------------------------------------------------------------------

Net intangible assets             $ 46,582            $ 68,631
================================================================================


4.    Mortgage Note      The mortgage  note payable  bears  interest at nine (9)
      Payable            percent  and  requires  monthly  payments  of  $35,806,
                         including  interest,   and  matures  January  1,  1999.
                         Required principal payments are as follows:            
                                                 
      Year                                         Amount
- - --------------------------------------------------------------------------------

      1995                                      $   39,490
      1996                                          43,194
      1997                                          47,246
      1998                                          51,678
      1999                                       4,171,519
- - --------------------------------------------------------------------------------

      Total                                    $ 4,353,127
================================================================================

5.    Related Party      The  Partnership  paid management fees to affiliates of
      Transactions       $57,740,  $55,170  and  $48,166  for  the  years  ended
                         December 31,  1994,  1993 and 1992,  respectively.  The
                         management fees are  approximately  five percent of net
                         revenue.                                               
 
The Partnership  incurred the following  expenses,  payable to affiliates of the
general partner, for the year ended December 31, 1994:

Management fees                                                    $    57,740
Landscape services                                                      29,313
- - --------------------------------------------------------------------------------
Total                                                              $    87,053
================================================================================


An affiliate of the general partner billed approximately $96,000 for services as
the primary  contractor  related to building  improvements in 1993. Such amounts
were capitalized as additions to fixed assets.

6.    Statement of       Interest paid during the years ended December 31, 1994
      Cash Flows         1993,  and 1992 was $393,566,  $396,662,  and $368,606
                         respectively.                                         
<PAGE>
                           NAGS HEAD OUTLET PARTNERS,

                         A NORTH CAROLINA JOINT VENTURE

                      FINANCIAL STATEMENTS AND AUDIT REPORT

                                December 31, 1995
<PAGE>



                           NAGS HEAD OUTLET PARTNERS,
                         A NORTH CAROLINA JOINT VENTURE
                                    CONTENTS






REPORT OF INDEPENDENT ACCOUNTANTS                     

BALANCE SHEET                                         

STATEMENTS OF INCOME AND VENTURERS' EQUITY            

STATEMENTS OF CASH FLOWS                              

NOTES TO FINANCIAL STATEMENTS                         
<PAGE>
                                 Joseph Decosimo
                                   and Company

              A TENNESSEE REGISTERED LIMITED LIABILITY PARTNERSHIP

Private Companies Practice Section          Member AICPA Division for CPA Firms
                              SEC Practice Section



                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Co-Venturers
Nags Head Outlet Partners,
  a North Carolina Joint Venture
Nags Head, North Carolina

We have audited the accompanying  balance sheet of Nags Head Outlet Partners,  a
North Carolina Joint Venture as of December 31, 1995, and the related statements
of income and venturers'  equity and cash flows for each of the two years in the
period  ended   December  31,  1995.   These   financial   statements   are  the
responsibility of the venture'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  position of Nags Head Outlet Partners,  a
North  Carolina  Joint  Venture as of December 31, 1995,  and the results of its
operations  and its cash  flows  for each of the two years in the  period  ended
December 31, 1995, in conformity with generally accepted accounting principles.

/s/ Joseph Decosimo and Company, LLP

Chattanooga, Tennessee
January 16, 1996
<PAGE>
                           NAGS HEAD OUTLET PARTNERS,
                         A NORTH CAROLINA JOINT VENTURE
                                  BALANCE SHEET
                                December 31, 1995

          ASSETS

Land                                                             $ 1,273,072
Building and Improvements                                          6,200,594
                                                                 -----------
                                                                   7,473,666
Accumulated Depreciation                                          (1,277,805)
                                                                 -----------
                                                                   6,195,861

Cash and Cash Equivalents                                             29,793
Receivables, net                                                       8,813
Prepaid Expenses                                                      14,861
Intangible Assets, net                                                48,217
                                                                 -----------

TOTAL ASSETS                                                     $ 6,297,545
                                                                 ===========


          LIABILITIES AND VENTURERS' EQUITY

LIABILITIES
  Note Payable                                                   $ 4,305,749  
  Accounts Payable and Deferred Revenue                               11,496  
  Accrued Interest                                                    17,283  
  Tenant Deposits                                                     37,446  
  Due to Related Parties                                               3,914  
  State Income Taxes Payable                                          16,758  
                                                                 -----------
                                                                             
          Total Liabilities                                        4,392,646  
                                                                             
VENTURERS' EQUITY                                                  1,904,899  
                                                                 -----------
TOTAL LIABILITIES AND VENTURERS' EQUITY                          $ 6,297,545  
                                                                 ===========  
                                                                 

    The accompanying notes are an integral part of the financial statements.
<PAGE>
                           NAGS HEAD OUTLET PARTNERS,
                         A NORTH CAROLINA JOINT VENTURE
                   STATEMENTS OF INCOME AND VENTURERS' EQUITY
                     Years Ended December 31, 1995 and 1994

                                               1995                1994

REVENUES
  Rental Revenue                         $   933,185          $   878,023
                                           ---------            ---------

EXPENSES
  Management Fees                             46,659               43,901
  Leasing Commissions                          8,260                  940
  Professional Services                        5,750                9,525
  Common Area Maintenance, net of
    recoveries from tenant                (    8,600)          (    7,637)
  Landlord Repairs                             9,596               45,666
  Tenant Improvements                            859                -
  Bad Debt Expense                             4,852                8,102
  Other                                        4,259                  182
                                           ---------            ---------
                                              71,635              100,679
                                           ---------            ---------

INCOME FROM OPERATIONS                       861,550              777,344
                                           ---------            ---------

OTHER INCOME (EXPENSE)
  Interest Income                              5,913                2,857
  Interest Expense                        (  383,196)          (  401,417)
  Depreciation                            (  285,256)          (  284,280)
  Amortization                            (   54,301)          (   56,347)
  State Income Tax                        (   17,551)          (    8,944)
                                           ---------            ---------
                                          (  734,391)          (  748,131)
                                           ---------            ---------

NET INCOME                                   127,159               29,213

VENTURERS' EQUITY - beginning of year      1,937,740            1,958,527

    Distributions                         (  160,000)          (   50,000)
                                           ---------            ---------

VENTURERS' EQUITY - end of year          $ 1,904,899          $ 1,937,740
                                           =========            =========








    The accompanying notes are an integral part of the financial statements.
<PAGE>
                           NAGS HEAD OUTLET PARTNERS,
                         A NORTH CAROLINA JOINT VENTURE
                            STATEMENTS OF CASH FLOWS
                     Years Ended December 31, 1995 and 1994


                                                       1995            1994

CASH FLOWS FROM OPERATING ACTIVITIES
  Net Income                                       $   127,159     $    29,213
  Adjustments to Reconcile Net Income to
    Net Cash Provided by Operating Activities -
    Depreciation and Amortization                      339,557         340,627
    Bad Debt Expense                                     4,852           8,102
    Changes in Operating Assets and Liabilities -
      Decrease (Increase) in -
        Receivables                                 (   10,220)     (    7,446)
        Prepaid Expenses                                12,911           3,990
        Deferred Leasing Fees                       (    6,435)     (    9,207)
      Increase (Decrease) in -
        Accounts Payable and Deferred Revenue       (    1,813)     (   81,666)
        Accrued Interest                            (    1,045)     (      668)
        Tenant Deposits                                 14,540      (   21,642)
        Due to Related Parties                             415             152
        State Income Taxes Payable                       8,880           4,130
                                                     ---------       ---------

       Net Cash Provided by Operating Activities       488,801         265,585
                                                     ---------       ---------

CASH FLOWS FROM INVESTING ACTIVITIES
  Capital Expenditures                              (   35,770)     (    5,163)
                                                     ---------       ---------

CASH FLOWS FROM FINANCING ACTIVITIES
  Repayment of Note Payable                         (  260,325)     (  166,443)
  Distributions to Venturers                        (  160,000)     (   50,000)
  Loan Fees Paid                                    (   33,817)     (   15,000)
                                                     ---------       ---------

       Net Cash Used by Financing Activities        (  454,142)     (  231,443)
                                                     ---------       ---------

NET INCREASE (DECREASE) IN CASH AND
  CASH EQUIVALENTS                                  (    1,111)         28,979

CASH AND CASH EQUIVALENTS - beginning of year           30,904           1,925
                                                     ---------       ---------

CASH AND CASH EQUIVALENTS - end of year            $    29,793     $    30,904
                                                     =========       =========

SUPPLEMENTAL DISCLOSURE OF CASH FLOW
  INFORMATION
  Cash Paid During the Year for -
    Interest                                       $   384,241     $   402,085
    Income Taxes                                   $     8,671     $     4,814


    The accompanying notes are an integral part of the financial statements.
<PAGE>
                           NAGS HEAD OUTLET PARTNERS,
                         A NORTH CAROLINA JOINT VENTURE
                          NOTES TO FINANCIAL STATEMENTS



SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The significant accounting policies and practices followed by the venture are as
follows:

DESCRIPTION  OF BUSINESS - Nags Head Outlet  Partners,  a North  Carolina  Joint
Venture,  is engaged in the business of renting  retail space to  manufacturers'
outlet stores in Nags Head, North Carolina.

RENTAL  INCOME - Rent is reported as income over the lease term as it is earned.
Rent received from tenants in advance is accounted for as deferred revenue.

CASH  EQUIVALENTS - The venture  considers all money market  accounts and highly
liquid debt instruments  purchased with a maturity of three months or less to be
cash equivalents.

LAND,  BUILDINGS AND IMPROVEMENTS - Land,  buildings and improvements are stated
at cost.  Expenditures  for  repairs and  maintenance  are charged to expense as
incurred and additions and improvements that  significantly  extend the lives of
assets are capitalized.  Upon sale or other retirement of depreciable  property,
the cost and accumulated  depreciation are removed from the related accounts and
any gain or loss is reflected in operations.

Depreciation is provided on the  straight-line  method over the estimated useful
lives of the depreciable assets.

INTANGIBLE  ASSETS - Developmental  and other costs incurred  before  operations
commenced  are  capitalized  as start-up  costs.  Initial  and  renewal  leasing
commissions  are  amortized  over  the  remaining  lease  periods.  The  cost of
intangible assets is amortized using the straight-line method over the following
estimated useful lives:

                                                    Years

Organization and Start-Up Costs                     5
Deferred Leasing Fees                               5
Loan Fees                                           4

INCOME  TAXES - No  provision  for  federal  income  taxes is  reflected  in the
financial  statements  since the tax effects of the venture's income or loss are
passed through to the individual  venturers.  State income taxes in the State of
North Carolina are paid by the venture on behalf of the venturers.

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

ORGANIZATION

Nags Head Outlet  Partners,  a North Carolina Joint Venture was organized  under
the laws of the State of North  Carolina on December 6, 1989, for the purpose of
acquiring,  developing  and  operating  a shopping  center in Nags  Head,  North
Carolina. The two venturers are Parker, Reld & Co., Inc. (JV) and Company Stores
Capital Corp. (CSCC).

Net cash flow,  as defined in the joint  venture  agreement,  is  allocated  and
distributed  first to JV up to the amount of the current year  preferred  return
and any unpaid  preferred  return from prior  years.  Any  remaining  balance is
allocated 63% to JV and 37% to CSCC.

Taxable income is allocated  first to JV to the extent of all  distributions  of
the  preferred  return for the current  year and for all prior  years,  less all
prior   allocations  of  taxable  income   relating  to  the  preferred   return
distributions  made in previous years.  Thereafter,  taxable income is allocated
63% to JV and 37% to CSCC.

Taxable  losses,  should  they  occur,  are  allocated  to JV up to its  capital
contribution  of $1,500,000.  Any remaining  taxable loss is allocated 63% to JV
and 37% to CSCC.


INTANGIBLE ASSETS

                                                         1995
Intangible assets consist of the following:

Organization and Start-Up Costs                        $     -
Deferred Leasing Fees                                     23,962
Loan Fees                                                 63,818
                                                       ---------
                                                          87,780
Accumulated Amortization                                ( 39,563)
                                                       ---------
                                                       $  48,217
                                                       =========


NOTE PAYABLE

The note  payable  is an 8.5%  note  payable  to First  American  National  Bank
collateralized  by real estate.  The note requires  monthly  payments of $46,365
including principal and interest beginning April 1, 1994. Additionally, the note
requires monthly principal payments of 25% of the prior month's excess cash flow
plus  interest  payments  through  March 15, 1995,  and 50% of the prior month's
excess cash flow plus interest payments through April 1, 1997, at which time the
principal balance plus accrued interest is due and payable in full.

Aggregate  maturities of long-term debt for the two years subsequent to December
31, 1995, are $197,987 for the year ending December 31, 1996, and $4,107,762 for
the year ending December 31, 1997.

RELATED PARTY TRANSACTIONS

Effective  April 1, 1995, CS Partners (CSP) began  managing the rental  property
for 5% of  total  rents  collected.  CSP is an  affiliate  of  CSCC,  one of the
venturers.  Prior to such time, a different affiliate of CSCC managed the rental
property for 5% of total rents  collected.  Management fees paid totaled $46,659
for 1995 and $43,901 for 1994.

CSP also assumed  leasing  agent  responsibilities  on April 1, 1995.  The joint
venture  pays CSP an  initial  fee of 12.5% of the  total  base  rental  dollars
accruing  for the first  year of new  leases  and 3% of the base and  percentage
rents each year thereafter for the term of said lease. In addition,  the venture
pays a 2% commission on any leases which are renewed.  Prior to April 1, 1995, a
different  affiliate  of CSCC  acted as  leasing  agent for the same  commission
arrangement as outlined above. Leasing commissions paid totaled $14,695 for 1995
and $10,111 for 1994.


LEASES

Minimum  future  rentals  to be  received  by the  venture  under  noncancelable
operating leases as of December 31, 1995, consist of the following:

Year Ending
  December 31, 1996                    $   868,775
  December 31, 1997                        802,488
  December 31, 1998                        749,854
  December 31, 1999                        618,499
  December 31, 2000                        343,722
  Later Years                              138,249
                                       -----------
                                       $ 3,521,587
                                       ===========

The joint  venture  receives  rents from tenants under  noncancelable  operating
leases typically with five year lease terms. Virtually all tenants pay a minimum
guaranteed  rental based on square  footage and a  percentage  rental based on a
percentage of gross sales over a certain sales level per year.  Percentage rents
totaled $36,688 for 1995 and $23,374 for 1994.
<PAGE>
Item 8.           Changes in and  Disagreements  with  Accountants on Accounting
                  and Financial Disclosure.

                  None.

                                    PART III

Item 9.           Directors,  Executive Officers, Promoters and Control Persons;
                  Compliance with Section 16(a) of the Exchange Act.

                           The information  required to be furnished pursuant to
                  this item is set forth under the caption  "Management"  in the
                  registrant's  definitive  proxy statement to be filed with the
                  Securities and Exchange  Commission within 120 days of the end
                  of the fiscal year ended December 31, 1995, the period covered
                  by this Form 10-KSB, and is incorporated herein by reference.

Item 10.          Executive Compensation.

                           The information  required to be furnished pursuant to
                  this  item  is  set  forth   under  the   caption   "Executive
                  Compensation" in the  registrant's  definitive proxy statement
                  to be filed with the Securities and Exchange Commission within
                  120 days of the end of the  fiscal  year  ended  December  31,
                  1995,  the  period  covered  by  this  Form  10-KSB,   and  is
                  incorporated herein by reference.

Item 11.          Security Ownership of Certain Beneficial Owners and
                  Management.

                           The information  required to be furnished pursuant to
                  this item is set forth under the caption  "Security  Ownership
                  of  Certain   Beneficial   Owners  and   Management"   in  the
                  registrant's  definitive  proxy statement to be filed with the
                  Securities and Exchange  Commission within 120 days of the end
                  of the fiscal year ended December 31, 1995, the period covered
                  by this Form 10-KSB, and is incorporated herein by reference.

Item 12.          Certain Relationships and Related Transactions.

                           The information  required to be furnished pursuant to
                  this  item  is  set   forth   under   the   caption   "Certain
                  Relationships  and Related  Transactions"  in the registrant's
                  definitive proxy statement to be filed with the Securities and
                  Exchange  Commission  within 120 days of the end of the fiscal
                  year ended  December 31, 1995, the period covered by this Form
                  10-KSB, and is incorporated herein by reference.

Item 13.          Exhibits, List and Reports on Form 8-K.

                  (a)      Exhibits

                           Certain  of  the  following  exhibits,  as  indicated
                  parenthetically,  were  previously  filed as exhibits to other
                  reports or  registration  statements  filed by the  Registrant
                  under  the  Securities  Act of 1933 or  under  the  Securities
                  Exchange Act of 1934 and are hereby incorporated by reference.

                      3.1           Restated Certificate of Incorporation of the
                                    Registrant   filed  on  July  31,  1987  and
                                    amendments  thereto  filed on June 8,  1989,
                                    September  14,  1991 and  December  2, 1991.
                                    (Incorporated    by    reference    to   the
                                    Registrant's  Annual  Report on Form  10-KSB
                                    for the year ended December 31, 1992.)

                      3.2           Amended   and   Restated   By-Laws   of  the
                                    Registrant.

                     10.0           40l(k)   Savings  Plan  of  the  Company  as
                                    amended and  restated as of January 1, 1993.
                                    (Incorporated    by    reference    to   the
                                    Registrant's  Annual  Report on Form  10-KSB
                                    for the year ended December 31, 1993.)

                     10.1           Lease of Citizens Mortgage Service Company's
                                    office,    dated    November    30,    1992.
                                    (Incorporated    by    reference    to   the
                                    Registrant's  Annual  Report on Form  10-KSB
                                    for the year ended December 31, 1992.)

                     10.2           Joint  Venture  Agreement  of  Blowing  Rock
                                    Outlet  Partners dated June 10, 1988;  First
                                    Amendment  to  Joint  Venture  Agreement  of
                                    Blowing  Rock Outlet  Partners  dated August
                                    19, 1988; and certain  ancillary  agreements
                                    and   acknowledgments.    (Incorporated   by
                                    reference to the Registrant's  Annual Report
                                    on Form  10-KSB for the year ended  December
                                    31, 1992.)

                     10.3           Second Amendment to Joint Venture  Agreement
                                    of Blowing Rock Outlet  Partners dated as of
                                    March 4, 1992.

                     10.4           Third  Amendment to Joint Venture  Agreement
                                    of Blowing Rock Outlet  Partners dated as of
                                    January 1, 1996.

                     10.5           Stock   Purchase   Agreement   dated  as  of
                                    February    21,   1992   among   SCOR   U.S.
                                    Corporation,   Dover,   Sussex  Co.,   Inc.,
                                    Richard T. Harris and Helmstar  Group,  Inc.
                                    and    certain     ancillary     agreements.
                                    (Incorporated    by    reference    to   the
                                    Registrant's  Annual Report on Form 10-K for
                                    the year ended December 31, 1991.)

                     10.6           First  Amended  and  Restated  Agreement  of
                                    Highpoint Limited  Partnership dated October
                                    18, 1991.  (Incorporated by reference to the
                                    Registrant's  Annual Report on Form 10-K for
                                    the year ended December 31, 1991.)

                     10.7           First   Amendment   to  First   Amended  and
                                    Restated   Agreement  of  Highpoint  Limited
                                    Partnership   dated   December   19,   1991.
                                    (Incorporated    by    reference    to   the
                                    Registrant's  Annual Report on Form 10-K for
                                    the year ended December 31, 1991.)

                     10.8           Joint Venture  Agreement  dated  December 6,
                                    1989 between  Parker,  Reld & Co.,  Inc. and
                                    Company Stores  Capital Corp.  (Incorporated
                                    by  reference  to  the  Registrant's  Annual
                                    Report  on  Form  10-K  for the  year  ended
                                    December 31, 1994.)

                     10.9           First  Amendment to Joint Venture  Agreement
                                    of Nags  Head  Outlet  Partners  dated as of
                                    January 1, 1996.

                     10.10          Helmstar   Group,    Inc.   1990   Incentive
                                    Compensation Plan.

                     10.11          Stock  Acquisition  Agreement dated June 20,
                                    1991  by  and   between   Citizens   Savings
                                    Association  and McAdam,  Taylor & Co., Inc.
                                    (Incorporated    by    reference    to   the
                                    Registrant's  Annual Report on Form 10-K for
                                    the year ended December 31, 1991.)

                     10.12          Agreement  between  McAdam,  Taylor  &  Co.,
                                    Inc.,   Citizens  Savings   Association  and
                                    Citizens   Mortgage  Service  Company  dated
                                    September 12, 1991 regarding  purchase price
                                    adjustments in connection  with the purchase
                                    of  Citizens   Mortgage   Service   Company.
                                    (Incorporated    by    reference    to   the
                                    Registrant's  Annual Report on Form 10-K for
                                    the year ended December 31, 1991.)

                     10.13          Servicing  Agreement  between First Mortgage
                                    Service Co. (now known as Citizens  Mortgage
                                    Service Company) and Citizens Savings & Loan
                                    Association   of  Scranton   (now  known  as
                                    Citizens  Savings  Association)  dated April
                                    11,  1975 and Amended  Agreement  dated June
                                    11, 1991 related  thereto.  (Incorporated by
                                    reference to the Registrant's  Annual Report
                                    on Form 10-K for the year ended December 31,
                                    1991.)

                     10.14          Mortgage  Selling  and  Servicing   Contract
                                    between  Citizens  Mortgage  Service Company
                                    and   the    Federal    National    Mortgage
                                    Association   dated   November   12,   1986.
                                    (Incorporated    by    reference    to   the
                                    Registrant's  Annual Report on Form 10-K for
                                    the year ended December 31, 1991.)

                     10.15          Letter  dated  January  10,  1980  from  the
                                    Federal  Home  Loan   Mortgage   Corporation
                                    ("FHLMC") to First Mortgage  Service Company
                                    (now  known  as  Citizens  Mortgage  Service
                                    Company) approving Citizens Mortgage Service
                                    Company's      application     for     FHLMC
                                    Seller/Servicer  Status for conventional one
                                    to   four    family   and   FHA/VA    loans.
                                    (Incorporated    by    reference    to   the
                                    Registrant's  Annual Report on Form 10-K for
                                    the year ended December 31, 1991.)

                     10.16          Loan  Servicing  Purchase and Sale Agreement
                                    dated   November  6,  1995  by  and  between
                                    Atlantic  Mortgage & Investment  Corporation
                                    and Citizens Mortgage Service Company.

                     10.17          Employment  Contract  of Eric  Fishman  with
                                    Citizens   Mortgage  Service  Company  dated
                                    January 17, 1996.

                     22.0           Subsidiaries of the Registrant.

                     (b)No  reports on Form 8-K have been filed  during the last
                     quarter covered by this report.
<PAGE>
                                                SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this Report to be signed on its
behalf by the  undersigned,  thereunto duly authorized on the 29th day of March,
1996.



Helmstar Group, Inc.
- - --------------------


/s/George W. Benoit
- - -----------------------------------------------
    George W. Benoit, Chairman of the Board
           and Chief Executive Officer


Pursuant to the requirements of the Securities Exchange Act of 1934, this Report
has been signed below by the  following  persons on behalf of the  Registrant in
the capacities indicated on the 29th day of March, 1996.


    Signature                       Title


/s/George W. Benoit          Chairman of the Board, President,
- - -------------------          Chief Executive Officer
(George W. Benoit)


/s/Roger J. Burns            Director, First Vice President,
- - -----------------            Chief Financial Officer, Secretary
(Roger J. Burns)


/s/Joseph G. Anastasi        Director
- - ---------------------
(Joseph G. Anastasi)


/s/Charles W. Currie         Director
- - --------------------
(Charles W. Currie)


/s/James J. Murtha           Director
- - ------------------
(James J. Murtha)

<PAGE>
Helmstar Group, Inc.
- - --------------------

- - --------------------------------------------------------------------------------
INDEX TO EXHIBITS

EXHIBIT NO.
- - -----------
                      3.1           Restated Certificate of Incorporation of the
                                    Registrant   filed  on  July  31,  1987  and
                                    amendments  thereto  filed on June 8,  1989,
                                    September  14,  1991 and  December  2, 1991.
                                    (Incorporated    by    reference    to   the
                                    Registrant's  Annual  Report on Form  10-KSB
                                    for the year ended December 31, 1992.)

                      3.2           Amended   and   Restated   By-Laws   of  the
                                    Registrant.

                     10.0           40l(k)   Savings  Plan  of  the  Company  as
                                    amended and  restated as of January 1, 1993.
                                    (Incorporated    by    reference    to   the
                                    Registrant's  Annual  Report on Form  10-KSB
                                    for the year ended December 31, 1993.)

                     10.1           Lease of Citizens Mortgage Service Company's
                                    office,    dated    November    30,    1992.
                                    (Incorporated    by    reference    to   the
                                    Registrant's  Annual  Report on Form  10-KSB
                                    for the year ended December 31, 1992.)

                     10.2           Joint  Venture  Agreement  of  Blowing  Rock
                                    Outlet  Partners dated June 10, 1988;  First
                                    Amendment  to  Joint  Venture  Agreement  of
                                    Blowing  Rock Outlet  Partners  dated August
                                    19, 1988; and certain  ancillary  agreements
                                    and   acknowledgments.    (Incorporated   by
                                    reference to the Registrant's  Annual Report
                                    on Form  10-KSB for the year ended  December
                                    31, 1992.)

                     10.3           Second Amendment to Joint Venture  Agreement
                                    of Blowing Rock Outlet  Partners dated as of
                                    March 4, 1992.

                     10.4           Third  Amendment to Joint Venture  Agreement
                                    of Blowing Rock Outlet  Partners dated as of
                                    January 1, 1996.

                     10.5           Stock   Purchase   Agreement   dated  as  of
                                    February    21,   1992   among   SCOR   U.S.
                                    Corporation,   Dover,   Sussex  Co.,   Inc.,
                                    Richard T. Harris and Helmstar  Group,  Inc.
                                    and    certain     ancillary     agreements.
                                    (Incorporated    by    reference    to   the
                                    Registrant's  Annual Report on Form 10-K for
                                    the year ended December 31, 1991.)

                     10.6           First  Amended  and  Restated  Agreement  of
                                    Highpoint Limited  Partnership dated October
                                    18, 1991.  (Incorporated by reference to the
                                    Registrant's  Annual Report on Form 10-K for
                                    the year ended December 31, 1991.)

                     10.7           First   Amendment   to  First   Amended  and
                                    Restated   Agreement  of  Highpoint  Limited
                                    Partnership   dated   December   19,   1991.
                                    (Incorporated    by    reference    to   the
                                    Registrant's  Annual Report on Form 10-K for
                                    the year ended December 31, 1991.)

                     10.8           Joint Venture  Agreement  dated  December 6,
                                    1989 between  Parker,  Reld & Co.,  Inc. and
                                    Company Stores  Capital Corp.  (Incorporated
                                    by  reference  to  the  Registrant's  Annual
                                    Report  on  Form  10-K  for the  year  ended
                                    December 31, 1994.)

                     10.9           First  Amendment to Joint Venture  Agreement
                                    of Nags  Head  Outlet  Partners  dated as of
                                    January 1, 1996.

                     10.10          Helmstar   Group,    Inc.   1990   Incentive
                                    Compensation Plan.

                     10.11          Stock  Acquisition  Agreement dated June 20,
                                    1991  by  and   between   Citizens   Savings
                                    Association  and McAdam,  Taylor & Co., Inc.
                                    (Incorporated    by    reference    to   the
                                    Registrant's  Annual Report on Form 10-K for
                                    the year ended December 31, 1991.)

                     10.12          Agreement  between  McAdam,  Taylor  &  Co.,
                                    Inc.,   Citizens  Savings   Association  and
                                    Citizens   Mortgage  Service  Company  dated
                                    September 12, 1991 regarding  purchase price
                                    adjustments in connection  with the purchase
                                    of  Citizens   Mortgage   Service   Company.
                                    (Incorporated    by    reference    to   the
                                    Registrant's  Annual Report on Form 10-K for
                                    the year ended December 31, 1991.)

                     10.13          Servicing  Agreement  between First Mortgage
                                    Service Co. (now known as Citizens  Mortgage
                                    Service Company) and Citizens Savings & Loan
                                    Association   of  Scranton   (now  known  as
                                    Citizens  Savings  Association)  dated April
                                    11,  1975 and Amended  Agreement  dated June
                                    11, 1991 related  thereto.  (Incorporated by
                                    reference to the Registrant's  Annual Report
                                    on Form 10-K for the year ended December 31,
                                    1991.)

                     10.14          Mortgage  Selling  and  Servicing   Contract
                                    between  Citizens  Mortgage  Service Company
                                    and   the    Federal    National    Mortgage
                                    Association   dated   November   12,   1986.
                                    (Incorporated    by    reference    to   the
                                    Registrant's  Annual Report on Form 10-K for
                                    the year ended December 31, 1991.)

                     10.15          Letter  dated  January  10,  1980  from  the
                                    Federal  Home  Loan   Mortgage   Corporation
                                    ("FHLMC") to First Mortgage  Service Company
                                    (now  known  as  Citizens  Mortgage  Service
                                    Company) approving Citizens Mortgage Service
                                    Company's      application     for     FHLMC
                                    Seller/Servicer  Status for conventional one
                                    to   four    family   and   FHA/VA    loans.
                                    (Incorporated    by    reference    to   the
                                    Registrant's  Annual Report on Form 10-K for
                                    the year ended December 31, 1991.)

                     10.16          Loan  Servicing  Purchase and Sale Agreement
                                    dated   November  6,  1995  by  and  between
                                    Atlantic  Mortgage & Investment  Corporation
                                    and Citizens Mortgage Service Company.

                     10.17          Employment  Contract  of Eric  Fishman  with
                                    Citizens   Mortgage  Service  Company  dated
                                    January 17, 1996.

                     22.0           Subsidiaries of the Registrant.

                              AMENDED AND RESTATED

                                     BY-LAWS

                              HELMSTAR GROUP, INC.


                                    ARTICLE I

                            Meetings of Stockholders

         Section 1.1 Annual Meetings. The annual meeting of the stockholders for
the  election of directors  and for the  transaction  of such other  business as
properly  may come  before such  meeting  shall be held on such date and at such
time and place within or without the State of Delaware as may be  designated  by
the Board of Directors.

         Section 1.2 Special Meetings.  Special meetings of the stockholders for
any  proper  purpose  or  purposes  may be  called  at any time by the  Board of
Directors,  the Chairman of the Board,  or the President to be held on such date
and at such time and place  within or without the State of Delaware as the Board
of Directors,  the Chairman of the Board or the President,  whichever has called
the meeting, shall direct. A special meeting of the stockholders shall be called
by the Chairman of the Board or the President  whenever  stockholders  owning at
least 33% of the  shares of the  Corporation  then  issued and  outstanding  and
entitled to vote on matters to be submitted to  stockholders  of the Corporation
shall make application therefor in writing. Any such written request shall state
a proper  purpose or  purposes  of the  meeting  and shall be  delivered  to the
Chairman of the Board or the President.

         Section 1.3 Notice of Meeting.  Written notice,  signed by the Chairman
of the Board,  the  President,  or the Secretary or an Assistant  Secretary,  of
every  meeting of  stockholders  stating the  purpose or purposes  for which the
meeting is called,  and the date and time when, and the place where, it is to be
held shall be given either  personally or by mail, to each stockholder  entitled
to vote at such  meeting  not less than ten (10) nor more than  sixty  (60) days
before the meeting,  except as otherwise  provided by statute.  If mailed,  such
notice shall be directed to a  stockholder  at his address as it shall appear on
the  stock  books of the  Corporation,  unless  he  shall  have  filed  with the
Secretary a written  request  that  notices  intended  for him be mailed to some
other  address,  in which case it shall be mailed to the address  designated  in
such  request.  Only such  business may be conducted as is (i)  specified in the
written notice of meeting or (ii) brought before the meeting at the direction of
the Board of Directors.

         Section 1.3 Quorum. The presence at any meeting, in person or by proxy,
of the holders of record of a majority of the shares then issued and outstanding
and entitled to vote shall be necessary  and  sufficient  to constitute a quorum
for the transaction of business, except where proved otherwise by statute.

         Section 1.5  Adjournments.  In the  absence of a quorum,  a majority in
interest of the  stockholders  entitled to vote,  present in person or by proxy,
or, if no  stockholder  entitled  to vote is present in person or by proxy,  any
officer entitled to preside or act as secretary of such meeting, may adjourn the
meeting from time to time until a quorum shall be present.

         Section  1.6  Voting.  Directors  shall be  chosen in  accordance  with
Section 2.2 thereof,  and, except where otherwise provided by statute, all other
questions shall be determined by a majority of the votes cast on such question.

         Section  1.7  Proxies.  Any  stockholder  entitled  to vote may vote by
proxy,  provided that the instrument  authorizing  such proxy to act, shall have
been executed in writing  (which shall include  telegraphing  or cabling) by the
stockholder himself or by his duly authorized attorney.

         Section  1.8 Judges of  Election.  The Board of  Directors  may appoint
Judges of Election to serve any  election of  directors  and at balloting on any
other matter that may properly come before a meeting of stockholders. If no such
appointment  shall be made,  or if any of the Judges so appointed  shall fail to
attend,  or refuse to be unable to serve,  then such  appointment may be made by
the presiding officer at the meeting.

                                   ARTICLE II

                               Board of Directors

         Section 2.1 Number.  The number of directors which shall constitute the
whole Board of Directors  shall be established  from time to time by vote of the
entire Board of Directors or by action of the stockholders but shall not be less
than three (3) nor more than ten (10).

         Section 2.2 Term of Office.  Directors  shall be classified by dividing
them into three  classes,  each  consisting  as nearly as  possible  of an equal
number  of  members.  At each  annual  meeting  of  stockholders,  one  class of
directors  shall be elected by a majority of the votes cast to hold office for a
term of three  years,  and until  their  successors  are  elected or until their
resignation  under the  provisions  of Section 2.7 hereof or their removal under
the  provisions  of  Section  2.8  hereof,  or  their  ineligibility  under  the
provisions of Section 2.10 hereof.

         Section 2.3 Chairman of the Board of Directors. At the first meeting of
the Board of  Directors  at which a quorum  thereof  shall be present  after the
election of Directors at the annual meeting of  stockholders,  a Chairman of the
Board of Directors  shall be elected  from the members  thereof by a vote of the
majority of those  Directors  present.  The term of the Chairman of the Board of
Directors  shall be for one year except that he shall serve until his  successor
has been duly elected and qualified.

         The Chairman of the Board may be removed from the  Chairmanship  at any
time, either with or without cause, by a vote of a majority of all the directors
then in  office.  Such  removal  shall not  affect his status as a member of the
Board.

         The  Chairman  of  the  Board  shall  preside  at all  meetings  of the
stockholders and of the Board of Directors.  By virtue of his office he shall be
a member of the Executive Committee.  He shall make reports to the directors and
stockholders  and shall  perform  all such other  duties as are  incident to his
office  or  required  of him by the  Board  of  Directors  and by the  Executive
Committee.

         Section 2.4  Vacancies  and  Additional  Directorships.  If any vacancy
shall  occur among the  directors  by reason of death,  resignation,  removal or
ineligibility,  or as the result of an increase in the number of  directorships,
the directors then in office shall continue to act and may fill any such vacancy
by a vote of the  directors  then in  office,  though  less than a  quorum.  Any
director  elected to fill a vacancy on the Board  shall serve for the balance of
the term of the replaced director.

         Section 2.5 Meetings. A meeting of the Board of Directors shall be held
for organization, for election of officers and for the transaction of such other
business as may properly  come before the meeting,  within sixty (60) days after
each annual election of directors.

         The Board of  Directors  by  resolution  may provide for the holding of
regular meetings and may fix the times and places at which such meeting shall be
held.  Notice of regular  meetings  shall not be required to be given,  provided
that whenever the time or place of regular  meetings  shall be fixed or changed,
notice of such action  shall be mailed  promptly to each  director who shall not
have been  present at the meeting at which such action was taken,  addressed  to
him at his residence or usual place of business.

         Special  meetings  of the  Board  of  Directors  may be  called  by the
Chairman  of the  Board,  the  President,  or any two (2)  directors.  Except as
otherwise required by statute, notice of each special meeting shall be mailed to
each director,  addressed to him at his residence or usual place of business, or
shall be sent to him at such place by  telegram,  radio or cable,  telephone  or
delivered to him personally, not later than two (2) days before the day on which
the meeting is to be held.  Such  notice  shall state the time and place of such
meeting,   but  unless  otherwise  required  by  statute,   the  Certificate  of
Incorporation  of the Corporation or these By-Laws,  need not state the purposes
thereof.

         Notice  of any  meeting  need not be given to any  director  who  shall
attend such meeting in person or who shall waive notice thereof, before or after
such meeting, in writing or by telegram, radio or cable.

         Section 2.6  Quorum.  One-third  of the total  number of members of the
Board of Directors  as  constituted  from time to time,  but not less than three
(3),  shall  be  necessary  and  sufficient  to  constitute  a  quorum  for  the
transaction of business. In the absence of a quorum, a majority of those present
at the time and place of any meeting  may adjourn the meeting  form time to time
until a quorum shall be present and the meeting may be held as adjourned without
further notice or waiver.  A majority of those present at any meeting at which a
quorum is present may decide any question brought before such meeting, except as
otherwise provided by law, the Certificate of Incorporation or by these By-Laws.

         Section 2.7  Resignation  of Directors.  Any director may resign at any
time by giving written notice of such resignation to the Board of Directors, the
Chairman of the Board,  the President,  or the Secretary.  Any such  resignation
shall take effect at the time  specified  therein  or, if no time be  specified,
upon  receipt  thereof  by the  Board  of  Directors  or one of the  above-named
officers;  and, unless  specified  therein,  the acceptance of such  resignation
shall not be necessary to make it effective.

         Section  2.8  Removal  of  Directors.  At any  special  meeting  of the
stockholders,  duly  called  as  provided  in these  By-Laws,  any  director  or
directors  including  the  Chairman of the Board may be removed from office only
with the approval and the  affirmative  vote of the holders of not less than 60%
of the  voting  power  of the  Corporation  entitled  to vote  generally  in the
election  of  directors  unless  such  removal  is  approved  by a  majority  of
Disinterested Directors (as defined in the Restated Certificate of Incorporation
of the Corporation). At such meeting a successor or successors may be elected in
the manner provided in Section 1.6; or if any such vacancy is not so filled,  it
may be filled by the directors as provided in Section 2.4.

         Section 2.9  Compensation  of Directors.  Directors  shall receive such
reasonable  compensation  for their  services  as such,  whether  in the form of
salary or a fixed fee for attendance at meetings,  with expenses, if any, as the
Board of Directors may from time to time  determine.  Nothing  herein  contained
shall be construed to preclude any directors from serving the Corporation in any
other capacity and receiving compensation therefor.

         Section 2.10 Age of Directors.  No person shall be eligible to hold the
office of director before he shall have attained the age of twenty-one  hears or
after he has attained the age of seventy years.

                                   ARTICLE III

                             Committees of the Board

         Section 3.1 Executive Committees. There shall be an Executive Committee
which shall  consist of the  Chairman of the Board,  and not less than two other
members  of the  Board of  Directors,  as may be fixed  from time to time by the
Board of  Directors  with  respect to such  Committee,  which  members  shall be
elected at the next regular  meeting of the Board of Directors  after the annual
meeting of the  stockholders,  to serve for a period of one year, or until their
successors  shall be  elected  and  qualify  or until  their  removal  from said
Committee. The Board of Directors may elect such number of alternates from among
the other members of the Board of Directors as it shall deem appropriate and any
such alternate shall, upon designation of the Chairman of the Board or upon call
by the  Secretary,  be authorized  to act at any meeting for any absent  regular
member of such  Committee.  The Board of  Directors  at any meeting may fill any
vacancy or vacancies on such Committee,  whether created by death,  resignation,
removal, ineligibility,  increase in the number of the members of such Committee
or otherwise.

         The Executive  Committee  shall have and may exercise the powers of the
Board of Directors to the maximum  extent  provided by law during the  intervals
between meetings of the Board of Directors  including,  without limitation,  the
power to (i) authorize the Seal of the  Corporation  to be affixed to all papers
which may require a seal, (ii) declare a dividend,  (iii) authorize the issuance
of stock and (iv)  adopt a  Certificate  of  Ownership  and Merger  pursuant  to
Section 253 of the Delaware General Corporation Law.

         Said  Committee may adopt its own rules of  procedure,  elect their own
respective Chairman, and may hold their respective meetings at such times and at
such place or places as it may find convenient.

         Section 3.2 Special  Committees.  The Board of Directors  and Executive
Committee  shall have power to  constitute  and appoint such Special  Committees
from their members as in its judgment may be  advantageous  or desirable for the
transaction of the business of the Corporation.

         Section 3.3 Removal.  Any member of any Committee may be removed at any
time by the Board of Directors with or without cause.

         Section  3.4   Compensation.   Committee  members  shall  receive  such
reasonable  compensation  for their  services  as such,  whether  in the form of
salary or a fixed fee for attendance at meetings,  with expenses, if any, as the
Board of Directors may from time to time  determine.  Nothing  herein  contained
shall be construed to preclude any committee member from serving the Corporation
any other capacity and receiving compensation therefor.

                                   ARTICLE IV

                                    Officers

         Section 4.1 Election.  The elected officers of the Corporation shall be
a Chairman of the Board,  a  President,  a Treasurer,  a Secretary,  and, at the
discretion of the Board of  Directors,  one or more Vice  Presidents  and one or
more Assistant Secretaries.

         All elected officers except the Chairman of the Board shall hold office
for one year and until  their  successors  shall be elected and qualify or until
their death, resignation or removal. The tenure of office by the Chairman of the
Board is set forth in  Article  II  hereof.  One  person  may hold more than one
office  except  that the  offices  of  Chairman  of the Board and  Secretary  or
President  and  Secretary  may not be held by the same person.  A vacancy in any
office may be filled for the  unexpired  term by the  directors  at any  regular
meeting of either the Board of  Directors or by the  Executive  Committee at any
regular  meeting or at any special  meeting of either the Board of  Directors or
the Executive  Committee called for that purpose.  The Chairman of the Board and
the President shall be directors,  but the other officers need not be directors.
The Board of Directors or the Executive  Committee may from time to time appoint
one or more Vice  Presidents,  one of whom may be designated  as Executive  Vice
President, and one or more of whom may be designated as Senior Vice President or
Senior Vice Presidents,  and one or more of whom may be designated as First Vice
President or First Vice Presidents, and one or more of whom may be designated as
Assistant Vice President or Assistant Vice Presidents,  who shall hold office at
the pleasure of the Board of Directors,  and shall perform such duties as may be
designated  by  these  By-Laws,  or by the  Board  of  Directors.  The  Board of
Directors or the Executive  Committee  may also appoint a Comptroller  who shall
hold office at the  pleasure of the Board of  Directors  and shall  perform such
duties as may be  designated  by the Board of Directors or Executive  Committee.
The Chief  Executive  Office may from time to time  appoint  other  officers who
shall  hold  office at his  pleasure  and shall  perform  such  duties as he may
designate. Whenever in these By-Laws the terms Secretary shall be used, it shall
be deemed to apply to the elected  Secretary  unless the context  shall  clearly
otherwise indicate.

         Section 4.2  Chairman of the Board.  The Chairman of the Board shall be
Chief Executive Officer of the Corporation and shall see that all resolutions of
the Board and Committees are carried out.

         Section 4.3 President.  The President shall be a director.  He shall be
subject to the direction and supervision of the Chairman of the Board,  exercise
general  supervision with respect to the operations of the Corporation and shall
perform such specific executive and  administrative  duties as shall be assigned
to him by the  Chairman  of the  Board.  In the  absence  or  incapacity  of the
Chairman of the Board, he shall perform the duties of the Chairman of the Board.

         Section 4.4 Vice Presidents. The Vice Presidents and each of them shall
aid the  Chairman of the Board,  and the  President,  in their duties and advise
with them regarding the general interests of the Corporation,  and shall perform
all such  other  duties as are  incident  to the  office of Vice  President,  or
required of them by the Chairman of the Board or the  President.  In the absence
or  incapacity  of the  Chairman  of the Board and the  President,  the Board of
Directors or the Executive  Committee shall designate one of the Vice Presidents
who shall  discharge the duties of the President  with the same force and effect
as if performed by the President.

         Section 4.5 Secretary.  The Secretary shall give, or cause to be given,
notice of all meetings of the  stockholders,  directors and committees,  and all
other notices required by law or by these By-Laws, and in case of his absence or
refusal or neglect to do so any such notice may be given by any person thereunto
directed by the Chairman of the Board, or by the President,  or by the directors
or  stockholders  upon whose  requisition  the  meeting is called as provided in
these  By-Laws.  He shall record or cause to be recorded all  proceedings of the
meetings  of  the  stockholders  and  of  the  directors,  and  of  the  various
committees.  He shall have custody of the  corporate  seal,  and shall affix the
same to all instruments  requiring it when authorized by the Board of Directors,
the Chairman of the Board,  the President or the Executive  Committee.  He shall
perform  such other  duties as may be  assigned  to him from time to time by the
Chairman  of the  Board or the  President.  If any  additional  Secretaries  are
appointed  by the Board of  Directors  pursuant to the  provision of Article IV,
Section 1, such  Secretaries  shall have the power to perform  any or all of the
duties of the elected  Secretary  and their actions in so doing shall be binding
on the  Corporation.  They  shall in  addition  perform  such  duties  as may be
assigned  to  them  from  time  to  time by the  Chairman  of the  Board  or the
President.

         Section 4.6 Assistant  Secretaries.  The Assistant Secretaries and each
of  them  may in the  absence  of the  Secretary,  exercise  the  powers  of the
Secretary.

         Section  4.7  Treasurer.  Subject to the  authority  and control of the
Board of  Directors or of the Chairman of the Board,  the  Treasurer  shall have
supervision  of the custody of the funds of the  corporation,  and of all bonds,
mortgages,  notes,  securities and other effects of the  Corporation,  and shall
deposit  the  same or  cause  the  same to be  deposited  to the  credit  of the
Corporation in such  depositories as may be designated by the Board of Directors
or the Executive Committee. He shall have charge of the books of account and the
accounting  records and statements of the Corporation with respect to all of its
business and affairs.  He shall  perform such other duties as may be assigned to
him from time to time by the Chairman of the Board or the President.

         Section 4.8 Removal. Any officer specifically designated in Section 4.1
except the  Chairman  of the Board may be removed  at any time,  either  with or
without  cause,  at any  meeting  of the  Board  of  Directors  by the vote of a
majority of all the directors then in office.  Any officer or agent appointed in
accordance  with the  provisions  of Section 4.1 may be removed,  either with or
without  cause,  by the  Board of  Directors  at any  meeting,  by the vote of a
majority of the directors present at such meeting, or by any superior officer or
agent upon whom such power of removal  shall be been  conferred  by the Board of
Directors.

         Section  4.9  Vacancies.  A vacancy  in any  office by reason of death,
resignation,  removal,  disqualification  or any other cause shall be filled for
the unexpired  portion of the term in the manner prescribed by these By-Laws for
regular election or appointment to such office.


                                    ARTICLE V

          Indemnification of Officers, Directors, Employees and Agents

         Section 5.1 This Corporation shall indemnify any person who was or is a
party  or is  threatened  to be  made a  party  to any  threatened,  pending  or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative  (other than an action by or in the right of this  Corporation) by
reason of the fact that he is or was a director,  officer,  employee or agent of
this  Corporation  or is or was serving at the request of this  Corporation as a
director, officer, employee or agent of another corporation,  partnership, joint
venture,  trust or other  enterprise,  against  expenses  (including  attorneys'
fees),  judgments,  fines and amounts paid in settlement actually and reasonably
incurred by him in connection  with such action,  suit or proceeding if he acted
in good faith and in a manner he reasonably  believed to be in or not opposed to
the best interests of this  Corporation and, with respect to any criminal action
or proceedings, had no reasonable cause to believe his conduct was unlawful. The
termination of any action,  suit or proceeding by judgment,  order,  settlement,
conviction,  or upon a plea of nolo contendere or its equivalent,  shall not, of
itself,  create a presumption that the person did not act in good faith and in a
manner  which  he  reasonably  believed  to be in or not  opposed  to  the  best
interests  of this  Corporation,  and with  respect  to any  criminal  action or
proceedings, had reasonable cause to believe that his conduct was unlawful.

         Section 5.2 This Corporation shall indemnify any person who was or is a
party  or is  threatened  to be  made a  party  to any  threatened,  pending  or
completed  action or suit by or in the right of this  Corporation  to  procure a
judgment  in its  favor  by  reason  of the fact  that he is or was a  director,
officer,  employee  or agent of this  Corporation,  or is or was  serving at the
request of this Corporation as a director, officer, employee or agent of another
corporation,  partnership,  joint  venture,  trust or other  enterprise  against
expenses (including  attorneys' fees) actually and reasonably incurred by him in
connection  with the defense or settlement of such action or suit if he acted in
good faith and in a manner he reasonably believed to be in or not opposed to the
best interests of this Corporation and except that no  indemnification  shall be
made in respect to a claim,  issue or matter as to which such person  shall have
been adjudged to be liable for  negligence or misconduct in the  performance  of
his duty to this  Corporation  unless and only to the  extent  that the Court of
Chancery or the court in which such action or suit was brought  shall  determine
upon application that,  despite the adjudication of liability but in view of all
the circumstances of the case, such person is fairly and reasonably  entitled to
indemnity  for such  expenses  which the Court of  Chancery  or such other court
shall deem proper.

         Section  5.3 To the extent  that such  director,  officer,  employee or
agent has been  successful  on the merits or otherwise in defense of any action,
suit or proceeding  referred to in Section 5.1 and 5.2, or in the defense of any
claim,  issue  or  matter  therein,  he shall be  indemnified  against  expenses
(including   attorneys'  fees)  actually  and  reasonably  incurred  by  him  in
connection therewith.

         Section  5.4 Any  indemnification  under  Section  5.1 and 5.2  (unless
ordered by a court) shall be made by this  Corporation only as authorized in the
specific  case  upon a  determination  that  indemnification  of  the  director,
officer, employee or agent is proper in the circumstances because he has met the
applicable  standard  of  conduct  set  forth  in  Section  5.1  and  5.2.  Such
determination  shall be made (1) by the Board of Directors by a majority vote of
quorum  consisting  of directors  who were not parties to such  action,  suit or
proceeding, or (2) if such a quorum is not obtainable, or, even if obtainable, a
quorum of disinterested  directors so directs, by independent legal counsel in a
written opinion or (3) by the stockholders.

         Section 5.5 Expenses  incurred in defending a civil or criminal action,
suit or  proceeding  may be paid by this  Corporation  in  advance  of the final
disposition  of such action,  suit or  proceeding  as authorized by the Board of
Directors,  in the specific case upon receipt of an  undertaking by or on behalf
of the director, officer, employee or agent to repay such amount unless it shall
ultimately  be  determined  that  he is  entitled  to  be  indemnified  by  this
Corporation as authorized in this By-Law.

         Section 5.6 The  indemnification  provided by this By-Law  shall not be
deemed exclusive of any other rights to which those seeking  indemnification may
be entitled under any By-Law,  agreement,  vote of stockholders or disinterested
directors or  otherwise,  both as to action in his  official  capacity and as to
action in another capacity while holding such office, and shall continue as to a
person who has ceased to be a  director,  officer,  employee  or agent and shall
inure to the  benefit  of the  heirs,  executors  and  administrators  of such a
person.

         Section  5.7  This  Corporation,   when  authorized  by  the  Board  of
Directors,  shall purchase and maintain insurance on behalf of any person who is
or was a director,  officer, employee or agent of the Corporation,  of is or was
serving at the request of this Corporation as a director,  officer,  employee or
agent  of  another  corporation,  partnership,  joint  venture,  trust  or other
enterprise against any liability asserted against him and incurred by him in any
such  capacity  or  arising  out of his  status  as  such,  whether  or not this
Corporation  would have the power to indemnify him against such liability  under
the provisions of this By-Law.

                                   ARTICLE VI

             Execution of Instruments and Deposit of Corporate Funds

         Section 6.1  Execution of  Instruments  Generally.  The Chairman of the
Board,  the President,  any Vice  President,  the Secretary or the Treasurer may
enter into any contract or execute and deliver any instrument in the name and on
behalf of the  Corporation.  The Board of Directors may authorize any officer or
officers,  or agent or agents, to enter into any contract or execute and deliver
any  instrument  in  the  name  and  on  behalf  of the  Corporation,  and  such
authorization may be general or confined to specific instances.

         Section  6.2  Deposits.  All  funds of the  Corporation  not  otherwise
employed  shall be  deposited  from time to time to its  credit in such banks or
trust  companies  or with such  bankers  or other  depositories  as the Board of
Directors may select,  or as may be selected by any officer or officers or agent
or  agents  authorized  so to do by the  Board of  Directors.  Endorsements  for
deposit  to the  credit  of the  Corporation  in  any  of  its  duly  authorized
depositories shall be made in such manner as the Board of Directors from time to
time may determine.

         Section 6.3 Checks, Drafts, etc. All checks, drafts or other orders for
the payment of money, and all notes or other evidences of indebtedness issued in
the name of the  Corporation,  shall be signed by such  officer or  officers  or
agent or agents of the  Corporation,  and in such  manner,  as from time to time
shall be determined by the Board of Directors.

         Section 6.4 Proxies. Proxies to vote with respect to shares of stock of
other  corporations  owned by or standing in the name of the  Corporation may be
executed and  delivered  from time to time on behalf of the  Corporation  by the
Chairman of the Board,  the President or a Vice President or by any other person
or persons thereunto authorized by the Board of Directors.

                                   ARTICLE VII

                                  Record Dates

         Section  7.1  In  order  that  the   Corporation   may   determine  the
stockholders  entitled to notice of, or to vote at any meeting of stockholder or
any adjournment  thereof,  or to express consent to corporate  action in writing
without a meeting,  or  entitled  to receive  payment of any  dividend  or other
distribution  or allotment of any rights,  or entitled to exercise any rights in
respect of any change,  conversion  or exchange of stock,  or for the purpose of
any other lawful  action,  the Board of Directors may fix, in advance,  a record
date which  shall not be more than sixty (60) nor less than ten (10) days before
the date of such  meeting,  nor more  than  sixty  (60)  days  prior to any such
action. Only those stockholders of record on the date so fixed shall be entitled
to any of the foregoing rights,  notwithstanding  the transfer of any such stock
on the books of the Corporation after any such record date fixed by the Board of
Directors.

                                  ARTICLE VIII

                                 Corporate Seal

         Section 8.1 The corporate seal shall be circular in form and shall bear
the name of the  Corporation  and words and figures  denoting  its  organization
under the laws of the State of Delaware and the year thereof and otherwise shall
be in such  form as  shall  be  approved  from  time  to  time by the  Board  of
Directors.

                                   ARTICLE IX

                                   Fiscal Year

         Section 9.1 The fiscal year of the  Corporation  shall be the  calendar
year.

                                    ARTICLE X

                                   Amendments

         Section 10.1 With the exception of Sections 1.2, 2.1, 2.2, 2.4 and 2.8,
all  By-Laws of the  Corporation  may be amended,  altered or  repealed  and new
By-Laws  may be made by the  affirmative  vote of the  holders  of  record  of a
majority of the outstanding shares of stock of the Corporation entitled to vote,
cast at any annual or special meeting,  or by the affirmative vote of a majority
of the  directors,  cast at any regular or special  meeting at which a quorum is
present.  Sections  1.2,  2.1,  2.2,  2.4 and 2.8 of these  By-Laws  may only be
amended, altered or repealed by the affirmative vote of the holders of record of
at least 60% of the outstanding  shares of stock of the Corporation  entitled to
vote, cast at any annual or special meeting.

                                SECOND AMENDMENT
                                       TO
                             JOINT VENTURE AGREEMENT
                                       OF
                          BLOWING ROCK OUTLET PARTNERS

         AGREEMENT  made as of March 4,  1992  Company  Store  Management  Corp.
("CMSC"),  a Tennessee  corporation,  Burrows,  Hayes  Company,  Inc.  ("Burrows
Hayes"), a New York corporation, and ITD-MW Blowing Rock Associates ("IMBRA"), a
New York general partnership.

                                    RECITALS:

R-1. CSMC and IMBRA are all of the partners of Blowing Rock Outlet Partners (the
"Company"), a North Carolina general partnership.

R-2.  Burrows,  Hayes and ITD Blowing  Rock,  Inc. ITD were the sole partners of
IMBRA. By Assignment and Assumption of Interests  Agreement dated March 4, 1992,
Burrows Hayes acquired all of ITD's interests in IMBRA.

R-3.  Burrows Hayes, as the owner of all of the partnership  interests in IMBRA,
has elected to dissolve  IMBRA,  transfer  IMBRA's  partnership  interest in the
Company to Burrows Hayes,  and to become a substitute  partner in the Company in
place of IMBRA.

NOW, THEREFORE, in consideration of the premises, the parties agree as follows:

1. IMBRA  hereby  assigns  its entire  partnership  interest  in the  Company to
Burrows Hayes, and Burrows Hayes accepts said assignment.

2.  IMBRA  resigns  as  a  partner  of  the  Company,   effective   immediately,
simultaneously  therewith,  the Company hereby admits  Burrows Hayes  substitute
partner  of the  Company  in place of  IMBRA,  and  Burrows  Hayes  assumes  the
obligation of IMBRA as a partner of the Company.

IN WITNESS  THEREOF,  the parties have executed this agreement as of the day and
year first above written.

                                            COMPANY STORES MANAGEMENT CORP.

                                            By: /s/Lynn S. Ellsworth
                                            Lynn S. Ellsworth, President

                                            ITD-MW BLOWING ROCK ASSOCIATES
                                                     (Withdrawing Partner)
                                            By:  Burrows, Hayes Company, Inc.
                                                     (Partner)

                                            By: /s/Nicholas J. Letizia
                                            Nicholas J. Letizia, V.P.

                                            BURROWS, HAYES COMPANY, INC.
                                                     (Entering Partner)

                                            By: /s/Nicholas J. Letizia
                                            Nicholas J. Letizia, V.P.

                                 THIRD AMENDMENT
                                       TO
                             JOINT VENTURE AGREEMENT
                                       OF
                          BLOWING ROCK OUTLET PARTNERS



         Agreement made as of January 1, 1996 between Company Stores  Management
Corp. (CSMC), a Tennessee corporation,  and Burrows, Hayes Company, Inc. (BHCI),
a New York corporation.

                                    RECITALS:

R-1.     CSMC and BHCI are all of the partners of Blowing  Rock Outlet  Partners
         (the Company), a North Carolina general partnership.

R-2.     The parties wish to amend the Joint Venture  Agreement  with respect to
         the  allocation  of taxable  loss set forth in Section  8.4.2(a) of the
         Joint Venture Agreement dated June 10, 1988 and amended by Section 3.3.
         of the First  Amendment  to Joint  Venture  Agreement  of Blowing  Rock
         Outlet Partners dated August 19, 1988.

R-3.     Since BHCI received a distribution  from mortgage  proceeds received in
         1995 in excess of its capital  contribution of $1,449,000,  the parties
         agree that to  continue  allocating  taxable  loss first to BHCI to the
         extent of such  capital  contribution  no longer  would  have  economic
         justification.

         NOW, THEREFORE,  in consideration of the premises, the parties agree as
follows:

1. Section 8.4.2 of the Joint Venture Agreement,  as amended,  hereby is deleted
in its entirety and replaced with the following:

         Section 8.4.2. Taxable Loss for each fiscal year shall be allocated 55%
to ITD and 45% to CS.

         IN WITNESS WHEREOF,  the parties have executed this Agreement as of the
day and year first above written.

                          COMPANY STORES MANAGEMENT CORP.


                              By: /s/Lynn S. Ellsworth
                                 Lynn S. Ellsworth, President

                          BURROWS, HAYES COMPANY, INC.


                             By: /s/Nicholas J. Letizia
                                Nicholas J. Letizia, Vice President

                                 FIRST AMENDMENT
                                       TO
                             JOINT VENTURE AGREEMENT
                                       OF
                            NAGS HEAD OUTLET PARTNERS


         Agreement  made as of January 1, 1996 between  Company  Stores  Capital
Corp. (CSCC), a Tennessee  corporation,  and Parker,  Reld & Co., Inc. (PRCI), a
New York corporation.

                                    RECITALS:

R-1.     CSCC and PRCI are all of the partners of Nags Head Outlet Partners (the
         Company), a North Carolina general partnership.

R-2.     The parties wish to amend the Joint Venture  Agreement  with respect to
         the  allocation  of taxable  loss set forth in Section  8.4.2(a) of the
         Joint Venture Agreement dated December 6, 1989 to provide that CSCC and
         PRCI will share  taxable loss in accordance  with their profit  sharing
         percentages  after PRCI  recovered  its capital  contribution  from Net
         Extraordinary Cash Flow.

R-3.     The parties agree that it would be without  economic  justification  to
         continue  to  allocate  100%  of  any  taxable  loss  to  PRCI  up to a
         cumulative amount of its capital  contribution  after PRCI recovered an
         equal sum from Net Extraordinary Cash Flow.

         NOW, THEREFORE,  in consideration of the premises, the parties agree as
follows:

1.  Section  8.4.2(a) of the Joint  Venture  Agreement  hereby is deleted in its
entirety and replaced with the following:

         (a) First to JV up to the  cumulative  amount of the sum of  $1,500,000
         plus  any  additional  capital   contributions  made  by  JV  less  all
         distributions to JV pursuant to Subsection 8.3.1.(b), and

         IN WITNESS WHEREOF,  the parties have executed this Agreement as of the
day and year first above written.

                                            COMPANY STORES CAPITAL CORP.


                                         By: /s/Lynn S. Ellsworth
                                            Lynn S. Ellsworth, President

                                            PARKER, RELD & CO., INC.


                                          By:/s/Nicholas J. Letizia
                                             Nicholas J. Letizia, Vice President

                              HELMSTAR GROUP, INC.
                        1990 INCENTIVE COMPENSATION PLAN

                               ARTICLE I - GENERAL

1.  PURPOSES

The  purposes  of the  Helmstar  Group,  Inc.  (the  "Company")  1990  Incentive
Compensation  Plan (the  "Plan") are (i) to provide  incentives  to officers and
other key employees whose  performance will contribute to the long-term  success
and growth of the  Company,  (ii) to  strengthen  the  ability of the Company to
attract and retain employees of high competence,  (iii) to increase the identity
of interests of such key employees with those of the Company's stockholders, and
(iv)  to  help  build  loyalty  to  the  Company  through  recognition  and  the
opportunity for stock ownership.

2.  THE PLAN

This Plan shall consist of:

(a) The Incentive Stock Option Plan (Article II);
(b) The Long-Term Incentive Plan (Article III); and
(c) The Restricted Stock Plan (Article IV).

Unless  otherwise  indicated,  each such Plan  shall be subject to the terms and
conditions  of this  Article  I and to the  terms and  conditions  of  Article V
hereof.

3. SHARES SUBJECT TO THE PLAN

The maximum  aggregate number of shares as to which awards or options may at any
time be granted under this Plan shall be 500,000 shares of the Company's  Common
Stock, par value $.10 per share (the "Common Shares"),  subject to adjustment as
provided  in Section 2 of  Article V hereof.  Such  Common  Shares may be either
authorized but unissued shares,  or shares  previously  issued and reacquired by
the Company.  If and to the extent  options  granted  under the Plan  terminate,
expire or are cancelled  without having been exercised,  or shares awarded under
the  Restricted  Stock Plan shall be forfeited,  new options may be granted with
respect to the shares covered by the  terminated,  expired or cancelled  options
and forfeited shares may be reissued under the Restricted Stock Plan.

4.  ADMINISTRATION

The Plan shall be administered by the Company's Board of Directors (the "Board")
which may delegate any of its authority to an Incentive  Compensation  Committee
which  shall  consist of at least three  members of the Board.  No member of the
Incentive  Compensation Committee shall be eligible to participate in any of the
Plans  described in Article I, Section 2, if authority to  administer  such Plan
has been delegated to the Committee (any  references  herein to the  "Committee"
shall be deemed to refer to either the Board or, if  established,  the Incentive
Compensation  Committee).  The  Committee  shall  have  the  sole  authority  to
determine (a) the employees to be granted  awards under the Plan;  (b) the type,
size and terms of the awards to be made to each employee selected;  (c) the time
when awards will be granted;  and (d) any  performance  objectives  required for
earning out any award made  hereunder.  The Committee  shall have full power and
authority  to  administer  and  interpret  the  Plan and to  adopt  such  rules,
regulations,  agreements  and  instruments  for  implementing  the  Plan and for
conduct of its business as it deems  necessary  or  advisable.  The  Committee's
interpretations  of the  Plan,  and all  determinations  made  by the  Committee
pursuant to the powers vested in it hereunder,  shall be conclusive  and binding
on all  persons  having  any  interest  in the  Plan  or in any  awards  granted
hereunder.

5.  ELIGIBILITY FOR PARTICIPATION

Officers and other key employees of the Company or its  subsidiaries (as defined
in Section 425(f) of the Code) shall be eligible to participate in the Plan (the
"Participants").

6.  AMENDMENT AND TERMINATION

The Board may at any time and from time to time  terminate,  modify or amend the
Plan in any respect; provided, however, that unless also approved or ratified by
a vote of the majority of the holders of the  outstanding  shares of the capital
stock  of the  Company  entitled  to vote  thereon,  any  such  modification  or
amendment shall not (subject, however, to the provisions of Section 2 of Article
V and Section  4(c) of Article III hereof):  (i) increase the maximum  number of
shares for which options and awards may be granted  under the Plan;  (ii) reduce
the option price at which options may be granted; (iii) extend the period during
which  options  may  be  granted  or  exercised   beyond  the  times  originally
prescribed;  (iv) change the persons eligible to participate in the Plan; or (v)
increase  the number of options or awards that may be granted to a  Participant.
No such  termination,  modification  or  amendment  may  affect the rights of an
optionee under an outstanding  option or the grantee of an award.  Nevertheless,
with  the  consent  of  the  Participant  affected,   the  Committee  may  amend
outstanding options or awards in a manner not inconsistent with the terms of the
Plan.

7.  EFFECTIVE DATE

This Plan,  having  been  approved by the Board of  Directors  of the Company on
April 2, 1990, shall become  effective  immediately upon approval by the holders
of a majority of the shares of the  Company  entitled to vote at the next annual
meeting of the Company and shall continue in effect  thereafter until terminated
or suspended by the Board.


<PAGE>


                    ARTICLE II - INCENTIVE STOCK OPTION PLAN

1.  GRANTING OF INCENTIVE STOCK OPTIONS

(a) The purchase price of each Common Share subject to an Incentive Stock Option
shall  be the  Fair  Market  Value  of a share  of such  stock  on the  date the
Incentive Stock Option is granted;  provided,  however, that any Incentive Stock
Option granted to a Participant  who owns stock  possessing more than 10% of the
total  combined  voting  power of all  classes  of stock of the  Company  or any
subsidiary  corporation  (as defined in Section 425(f) of the Code) shall not be
less than 110% of such Fair Market Value.

(b) Incentive  Stock Options shall be exercisable  over an exercise period which
shall be  determined  by the Committee but which shall not exceed ten years from
the date the Incentive  Stock Option was granted;  provided,  however,  that any
Incentive Stock Option granted to a Participant  who owns stock  possessing more
than 10% of the  total  combined  voting  power of all  classes  of stock of the
Company or any subsidiary corporation (as defined in Section 425(f) of the Code)
shall not exceed five years from the date the Incentive Stock Option was granted
(the "Termination Date").

(c) The Committee, in its sole discretion,  shall determine at the time of grant
whether any particular Incentive Stock Option shall become exercisable in one or
more installments and may prescribe such other terms as it deems desirable or as
may be necessary to qualify its grants under the  provisions  of Section 422A of
the Code. The Committee may also, in its sole discretion, authorize acceleration
of the exercise of an option or installment thereof.

(d) The  Committee  may  grant at any  time new  Incentive  Stock  Options  to a
Participant who has previously received Incentive Stock Options or other options
whether  such  prior   Incentive  Stock  Options  or  other  options  are  still
outstanding,  have  previously  been  exercised  in  whole  or in  part,  or are
cancelled in connection with the issuance of new Incentive Stock Options.

2.  EXERCISE OF INCENTIVE STOCK OPTIONS

(a) An Incentive Stock Option may be exercised, as to any and all shares granted
thereunder,  by giving notice of such exercise to the Company,  provided that an
option may not be  exercised at any one time as to less than 100 shares (or such
number of shares as to which the option is then exercisable if less than 100).

(b) A Participant's  Incentive Stock Option agreement may provide for payment to
be in cash,  stock,  promissory  notes or any other manner the  Committee  deems
acceptable.

(c) An  Incentive  Stock  Option  shall be  exercisable  during a  Participant's
lifetime only by the Participant.


<PAGE>


3.  SUBSTITUTION OF OPTIONS

In the event of a corporate merger or  consolidation,  or the acquisition by the
Company of property or stock of another  corporation  or any  reorganization  or
other  transaction  qualifying  under Section  425(a) of the Code, the Committee
may, in accordance  with the provisions of that Section of the Code,  substitute
options under this Plan for options  under the plan of the acquired  corporation
provided  that (a) the excess of the  aggregate  Fair Market Value of the shares
subject to option  immediately  after the substitution over the aggregate option
price of such shares is not more than the similar excess immediately before such
substitution  and (b) the new option  does not give the  Participant  additional
benefits, including any extension of the exercise period.

4.  TERMINATION OF EMPLOYMENT

If a  Participant  ceases to be an  employee  (other  than by reason of death or
disability  within the meaning of Section 105(d)(4) of the Code) any unexercised
portion  of his  Incentive  Stock  Option  shall  terminate.  If,  prior  to the
Termination Date, a Participant shall cease to be an employee by reason of death
or  disability  within the meaning of Section  105(d)(4) of the Code, he (or, in
the event of the  Participant's  death,  his estate) may exercise any  Incentive
Stock Options he holds for a period of twelve months after the date of cessation
of  employment  to the  extent  that  it was  exercisable  at the  time  of such
cessation. Thereafter, any unexercised portion of the option shall terminate. In
no event shall Incentive Stock Options be exercised after the Termination Date.

                     ARTICLE III - LONG-TERM INCENTIVE PLAN

1.  AWARDS

Awards under this Plan may be of:

(a) NON-QUALIFIED STOCK OPTIONS ("Non-Qualified Stock Options") which are rights
to purchase Common Shares on the terms and conditions set forth herein.

(b) STOCK APPRECIATION RIGHTS ("Stock Appreciation  Rights") which are rights to
receive,  without  payment to the Company,  cash and/or Common Shares in lieu of
the purchase of shares under a related Non-Qualified Stock Option.

Non-qualified  Stock  Options  and Stock  Appreciation  Rights may be granted in
conjunction  with each other under terms whereby  exercise of the  Non-Qualified
Stock Option or Stock Appreciation Rights will proportionately reduce the number
of  shares  available  under the  related  Non-Qualified  Stock  Option or Stock
Appreciation  Rights.  Non-Qualified Stock Options may also be granted alone and
not in conjunction with Stock Appreciation Rights, but Stock Appreciation Rights
may only be granted in conjunction with Non-Qualified Stock Options.

2. NON-QUALIFIED STOCK OPTIONS

All  Non-Qualified  Stock  Options  under  this  Plan  shall be  granted  on the
following terms and conditions:

(a) Price.  The purchase  price per Common Share  covered by each  Non-Qualified
Stock  Option  shall  be an  amount  determined  by the  Committee  in its  sole
discretion.

(b)  Number  of  Shares.   The  number  of  shares  subject  to  an  outstanding
Non-Qualified  Stock  Option will be reduced on a  share-for-share  basis to the
extent that shares under such  Non-Qualified  Stock Option are used to calculate
the cash and/or  shares to be received  pursuant to exercise of a related  Stock
Appreciation Right.

(c) Term and Exercise Dates.  The Committee shall determine at the time of grant
the term during which each  Non-Qualified  Stock Option may be exercised  (which
shall not exceed 10 years from the date of grant) and  whether  any such  option
shall be exercisable in one or more installments.  No Non-Qualified Stock Option
shall be  exercisable  prior to one year after the date on which such option was
granted.

To the extent that a Non-Qualified Stock Option is not exercised when it becomes
initially exercisable,  it shall be carried forward and be exercisable until the
expiration of the term of such option.  No partial  exercise of a  Non-Qualified
Stock  Option may be for less than 100 shares of Common Stock (or such number of
shares as to which the option is then exercisable if less than 100).

(d) Termination of Employment or Death.

(i)  In  the  event  that  a  Participant  terminates  employment  prior  to the
expiration of his Non-Qualified Stock Option by reason of retirement at or after
age 65 or Disability,  any unexercised portion of his Non-Qualified Stock Option
shall expire three months after such retirement or such Disability,  as the case
may be, and during such three  months'  period the optionee  shall have the same
rights to exercise the unexercised  portion of his Non-Qualified Stock Option as
he would have had if he were an employee of the Company.

(ii) If prior to the expiration of any Non-Qualified Stock Option, a Participant
shall die while an  employee  of the  Company,  any  unexercised  portion of his
option shall expire one year after his death and during such one-year period his
legal representatives,  heirs or legatees shall have the same rights to exercise
the unexercised  portion of the option as the  Participant  would have had if he
were an employee of the Company.

(iii)  Except as  provided in clauses (i) and (ii) of this  Section  2(d),  if a
Participant  terminates employment for any reason prior to the expiration of any
Non-Qualified  Stock  Option,  the  unexercised  portion  of such  option  shall
automatically  terminate,  unless the  Committee  in its sole  discretion  shall
determine otherwise.

(e) Payment.

A Participant's  Non-Qualified Stock Option agreement may provide for payment to
be in cash,  stock,  promissory  notes or any other manner the  Committee  deems
acceptable.

(f) Substitution of Options.

In the event of a corporate merger or  consolidation,  or the acquisition by the
Company of property or stock of another corporation or any  reorganization,  the
Committee may,  substitute options under this Plan for options under the plan of
the acquired  corporation  provided (i) the excess of the aggregate  Fair Market
Value of the shares subject to option  immediately  after the substitution  over
the  aggregate  option price of such shares is not more than the similar  excess
immediately  before  such  substitution  and (ii) the new option does not give a
Participant additional benefits, including any extension of the exercise period.

3.  STOCK APPRECIATION RIGHTS

Concurrently with each  Non-Qualified  Stock Option granted under this Plan, the
Committee may grant a Participant Stock  Appreciation  Rights which shall relate
to such Non-Qualified  Stock Option. All Stock Appreciation Rights granted under
this Plan shall be on the following terms and conditions:

(a) Exercise.  Stock Appreciation  Rights shall be exercisable to the extent and
upon  the same  conditions  that  the  related  Non-Qualified  Stock  Option  is
exercisable  under  Section  2(c).  A  Participant  wishing to  exercise a Stock
Appreciation Right shall give written notice of such exercise to the Company.

(b) Amount of Cash or Number of Shares.  The amount to which a Participant shall
be  entitled  upon  the  exercise  of any  Stock  Appreciation  Right  shall  be
determined by multiplying (i) that portion,  as elected by the  Participant,  of
the total number of shares which the  Participant  is entitled to purchase as of
the exercise  date under the related  Non-Qualified  Stock  Option,  by (ii) the
amount, if any, by which the Fair Market Value of a Common Share on the exercise
date  exceeds  the Fair Market  Value of a Common  Share on the date the related
Non-Qualified Stock Option was granted.

Payment of the amount to which a Participant  is entitled,  as determined  under
the above formula,  upon the exercise of Stock Appreciation Rights shall be made
in cash,  Common Shares,  or partly in cash and partly in Common Shares,  as the
Committee in its sole discretion shall determine.  To the extent that payment is
to be made in  Common  Shares,  the  number of such  shares to be paid  shall be
determined  by dividing the amount of such payment by the Fair Market Value of a
Common Share on the exercise date.

(c) Effect of  Exercise.  The  exercise  of any Stock  Appreciation  Right shall
reduce the number of shares subject to the related Non-Qualified Stock Option as
provided in clause (i) of Section 2(b).

(d)  Termination of Employment or Death.  In the event that a recipient of Stock
Appreciation  Rights  ceases to be employed  by the Company for any reason,  his
Stock  Appreciation  Rights shall be exercisable only to the extent and upon the
same conditions as the related  Non-Qualified  Stock Option is exercisable under
Section 2(d).

                       ARTICLE IV - RESTRICTED STOCK PLAN

1. AWARDS

(a)  Awards  under  this  Restricted  Stock Plan shall be granted in the form of
Common Shares.

(b)  Common  Shares  awarded  under  this Plan may not be sold,  transferred  or
otherwise  disposed of and shall not be pledged or otherwise  hypothecated  by a
Participant,  except as  provided  in  Section 2 below.  As a  condition  to the
receipt of any shares  awarded under this Plan, a Participant  shall execute and
deliver  to the  Company an  instrument  in  writing,  in form  approved  by the
Committee,  wherein he agrees to the above restrictions and the legending of his
shares with respect  thereto.  Notwithstanding  such  restrictions,  however,  a
Participant  shall be entitled to receive all dividends  declared on and to vote
any Common  Shares  held by him and to all other  rights of a  shareholder  with
respect thereto.

2. RELEASE OF RESTRICTIONS ON SHARES

Subject to the  provisions  of Section 3 and any written  agreement  between the
Participant  and the Company  relating to the award of Common Shares  hereunder,
the  restrictions  set  forth in  Section  l(b) on the sale,  transfer  or other
disposition and on pledge or other  hypothecation of Common Shares awarded under
this Plan shall lapse within a period of years and at a rate  determined  by the
Committee in its sole discretion.

3. TERMINATION OF EMPLOYMENT

If a  Participant  terminates  his  employment  for any reason,  his rights with
respect to any Common Shares which remain subject to the  restrictions set forth
in Section l(b) hereof shall be as provided in a written  agreement  between the
Participant  and the  Company  relating  to the award and  forfeiture  of shares
hereunder.

                      ARTICLE V - MISCELLANEOUS; PROVISIONS

1. OTHER PROVISIONS

(a)  Notwithstanding  any other provision of this Plan, no payment of any unpaid
award shall be made and any and all unexercised options and all rights under the
Plan of a Participant who received such award or option grant (or his designated
beneficiary or legal  representatives)  to the payment or exercise thereof shall
be forfeited  if, prior to the time of such payment or exercise the  Participant
shall (i) be employed by a competitor of, or shall be engaged in any activity in
competition with the Company without the Company's consent, (ii) divulge without
the consent of the Company any secret or confidential  information  belonging to
the Company,  or (iii)  engage in any other  activities  which would  constitute
grounds for his discharge by the Company for cause.

(b) If a former  Participant  whose  employment has been  terminated dies before
receiving  full payment of all amounts to which he is entitled  under this Plan,
the remaining payments shall be paid when due to his designated  beneficiary or,
in the absence of such designation, to his estate.

(c) A Participant's  rights and interests under the Plan (including the right to
payment of unpaid installments of awards or the exercise of unexercised options)
may not be assigned or transferred except, in the case of a Participant's death,
to his designated beneficiary as provided in the Plan or, in the absence of such
designation, by will or the laws of descent and distribution.

(d) This Plan shall be unfunded.  The Company shall not be required to establish
any  special  or  separate  fund or to make any other  segregation  of assets to
assure the payment of any award  under this Plan and payment of awards  shall be
subordinate to the claims of the Company's general creditors.  In no event shall
interest  be paid or accrued  on any award,  including  unpaid  installments  of
awards.

(e) No  Participant  or other person shall have any claim or right to be granted
an award under this Plan. Neither this Plan nor any action taken hereunder shall
be construed as giving any  Participant  any rights to be retained in the employ
of the Company.

(f) The Company  shall have the right to deduct from all awards paid in cash any
federal,  state or local taxes  required by law to be withheld  with  respect to
such  cash  awards  and,  in the  case of  awards  paid in  Common  Shares,  the
Participant  or other person  receiving  such shares shall be required to pay to
the  Company  the amount of any such taxes  which the  Company  is  required  to
withhold with respect to such stock awards.

(g) Each award or grant made  under  this Plan shall be  evidenced  by a written
instrument containing such terms and conditions, not inconsistent with the Plans
set forth in Articles II through V, as the Committee shall approve.

(h) No Common  Shares shall be issued or  transferred  upon payment of any award
payable  hereunder  unless and until all legal  requirements  applicable  to the
issuance or transfer of such shares have been complied with to the  satisfaction
of the Committee.  The Committee  shall have the right to condition any award or
issuance  of  Common   Shares  made  to  any   Participant   hereunder  on  such
Participant's  undertaking  in writing to comply with such  restrictions  on his
subsequent disposition of such shares as the Committee or the Company shall deem
necessary or advisable as a result of any applicable law, regulation or official
interpretation  thereof,  and  certificates  representing  such  shares  may  be
legended to reflect any such restrictions.

(i) As used in this Plan, the following terms shall have the following meanings:

"Code" shall mean the Internal  Revenue Code of 1954,  as it may be amended from
time to time.

"Disability" shall mean the total disability of a Participant,  as determined by
the Committee in accordance with uniform principles  consistently  applied, upon
the basis of such evidence as the Committee deems necessary and desirable.

"Dividend  Equivalent" means an amount equal to the amount per share of any cash
dividend declared on the Common Shares.

"Fair Market  Value" of a Common Share on any date shall mean the closing  price
of a Common  Share on such date as reported  in the Wall Street  Journal for the
national securities exchanges and other securities markets which at the time are
included in the Wall Street Journal's principal stock price quotations.

2.  EFFECT OF CERTAIN CHANGES

(a)  If  there  is any  change  in the  number  of  Common  Shares  through  the
declaration of stock dividends, or through  recapitalization  resulting in stock
splits, or combinations or exchanges of such shares, the number of Common Shares
available  for  options  or awards  and the  number of such  shares  covered  by
outstanding  options or awards,  and the price per share of such  options or the
applicable  market  value of awards,  shall be  proportionately  adjusted by the
Committee  to reflect any  increase  or decrease in the number of issued  Common
Shares;  provided,  however,  that any  fractional  shares  resulting  from such
adjustment shall be eliminated.

(b) In the event of a dissolution or liquidation of the Company, or in the event
of any  corporate  separation  or  division,  including,  but  not  limited  to,
split-up,  split-off or spin-off,  the  Committee may provide that the holder of
each  option or award then  exercisable  shall have the right to  exercise  such
option  (at its then  option  price) or award  solely for the kind and amount of
shares of stock and other securities,  property, cash or any combination thereof
receivable  upon such  dissolution,  liquidation,  or  corporate  separation  or
division  by a holder of the  number of shares of Common  Shares  for which such
option or award might have been exercised immediately prior to such dissolution,
liquidation,  or corporate separation or division; or the Committee may provide,
in the  alternative,  that each  option and award  granted  under the Plan shall
terminate  as of a date to be fixed by the Board;  provided,  however,  that not
less than thirty (30) days written notice of the date so fixed shall be given to
each Participant and each Participant shall have the right, during the period of
thirty (30) days  preceding such  termination  (i) to exercise the options as to
all or any part of the Common Shares  covered  thereby,  including  shares as to
which such options would not otherwise be exercisable,  and (ii) to exercise any
or  all  of  such  awards,   including  awards  which  would  not  otherwise  be
exercisable.

3. HEADINGS

Section  headings are for reference  only. In the event of a conflict  between a
title and the content of a Section, the content of the Section shall control.

4. GOVERNING LAW

Except as  otherwise  required  under the laws of the United  States,  this Plan
shall be construed in  accordance  with and governed by the laws of the State of
New York.

                   LOAN SERVICING PURCHASE AND SALE AGREEMENT

          AGREEMENT,  DATED THIS 6th day of  November,  1995,  between  Citizens
Mortgage  Service  Company (the  "Seller"),  whose  address is 500 Office Center
Drive,  #120,  Ft.  Washington,  PA 19034 and  Atlantic  Mortgage  &  Investment
Corporation (the "Purchaser"), whose address is 4348 Southpoint Boulevard, Suite
101, Jacksonville, Florida 32216.

                                   WITNESSETH

          WHEREAS,  Seller  is the  owner of  unencumbered  servicing  rights to
approximately  3,996 FHLMC, FNMA, GNMA, Private and Bond ("the Investors") loans
with an aggregate  outstanding  principal balance of approximately  $211 million
with the characteristics described in Exhibit "A" which is attached hereto; and

          WHEREAS, Purchaser desires to acquire all of Seller's right, title and
interest in and to the  Servicing and Related  Escrow Items in  accordance  with
this Agreement; and

          WHEREAS,  it is  contemplated  that the Investors  will consent to the
transfer of the servicing of the Mortgages as provided in this  Agreement and to
Seller's  transfer or  assignment  of such  servicing  to  Purchaser as provided
herein.

          NOW,  THEREFORE,  in consideration of the mutual covenants herein, the
parties hereto agree as follows:

          1.0 DEFINITIONS.  As used in this Agreement,  the following terms have
the meanings here below specified:

          1.1  Business  Day.  The term  Business Day means any day other than a
Saturday,  Sunday or a day on which  commercial or savings banks in the State of
Florida are required or authorized by law to close.

          1.2  Investor.  The term  Investor  means  FHLMC  (Federal  Home  Loan
Mortgage  Corporation),  FNMA  (Federal  National  Mortgage  Association),  GNMA
(Government National Mortgage Association) and Private Investors.

          1.3 Mortgages. This term shall include all mortgages,  deeds of trust,
deeds to secure debt or other  instruments  which have been taken in  connection
with loans made or serviced by Seller or with  respect to which  Seller owns the
Servicing   secured  by  one  to  four  family  housing  units,   consisting  of
approximately  3,996 loans (the  "Loans" and  individually,  a "Loan")  with the
characteristics  described in Exhibit A, however,  no  particular  Loan shall be
deemed a Mortgage or have  servicing  purchased  hereunder if such Loan is 90 or
more  days  delinquent  or in  the  process  of  foreclosure  at the  Sale  Date
("Foreclosure  Loans")  or if it is a Loan  which is in  bankruptcy  or in other
litigation at the Sale Date ("Bankruptcy Loans").

          1.4 Mortgage Portfolio. This term refers to all documents,  agreements
or  instruments  relating to a particular  Loan,  including the Title  Insurance
Policy,  Fire and Casualty  Insurance  Policy,  Flood Insurance  Policy,  Hazard
Insurance  Policy,  Mortgage  Insurance  Policy,  and  all  other  documents  or
agreements  under  which  legal  obligations  or rights are  created  under that
particular Loan.

          1.5 Related  Escrow  Items.  This term refers to all  mortgage  escrow
accounts  maintained by Seller which relate to the  Servicing,  including  items
escrowed for  mortgage  insurance,  property  taxes  (either real or  personal),
hazard  insurance,  or  any  other  items  required  by any  Investor  or by any
Mortgage, but specifically excluding principal and interest escrows.

          1.6 Sale Date. This term refers to the date(s)  Purchaser  assumes all
right,  title and interest in the Servicing.  There will be two Sale Dates.  The
First Sale Date will be  December 1, 1995 for the FNMA,  GNMA,  Private and Bond
Loans. The Second Sale Date will be December 18, 1995 for the FHLMC Loans.

          1.7  Servicing  Agreements.   This  term  shall  mean  the  rules  and
regulations of the Investors  relating to the servicing of the loans and Related
Escrow Items between the Seller and the Investors, all of which are specified in
the Investors'  Servicing Guides and/or various Private Investor  agreements and
the Hurley Settlement Agreement, a copy of which is attached as Exhibit D.

          1.8   Servicing.   This   term   shall   refer  to  the   rights   and
responsibilities  of the Seller under the various Servicing  Agreements covering
the Loans and the maintenance and servicing of the Related Escrow Items,  all of
which are,  subject to agreement by the  Investors,  being  transferred  by this
Agreement to Purchaser.

          1.9  Transfer  Date(s).  This term refers to the  date(s)  Seller will
transfer  to  Purchaser  and  Purchaser  will  accept the  responsibilities  for
servicing the Loans.  There will be two Transfer Dates.  The first Transfer Date
will be December 1, 1995 with respect to approximately 2,538 FNMA, GNMA, Private
Investor and Bond loans with an aggregate  outstanding principal balance of $115
million  (Part A). The  second  Transfer  Date will be  December  18,  1995 with
respect  to  approximately  1,458  FHLMC  loans  with an  aggregate  outstanding
principal balance of $97 million (Part B).

          2.0  SALE OF SERVICING AND RELATED ITEMS

          2.1 Items to be Sold. Seller hereby assigns,  sets over to and conveys
to Purchaser  all right,  title and interest as of the Sale Date,  in and to (a)
the Servicing,  (b) the Related Escrow Items, and (c) all documents,  files, and
any other  underlying  documentation  relating  to the  Servicing  and the Loans
and/or the Mortgage  Portfolio.  Physical delivery of such items set forth above
shall be made to Purchaser at a location within the United States that Purchaser
shall  designate  in  writing  at least  five (5) days  prior to the  applicable
Transfer  Date, at Seller's  expense,  all in accordance  with the provisions of
Section 6.7 hereof.

          2.2 Evidence of Sale.  After the Sale Date,  Seller  shall  deliver to
Purchaser  documents  required in the form reasonably  satisfactory to Purchaser
with respect to each portion of the Servicing, and the other items being sold or
assigned  pursuant to the terms of this  Agreement,  and such other documents to
evidence  the  transaction  contemplated  hereby  as  Purchaser  or  Seller  may
reasonably require.

          3.0  CONSIDERATION

          3.1  Purchase  Price.  In  full  consideration  for  the  sale  of the
Servicing as specified in Article 2 hereof, and upon the terms and conditions of
this  Agreement,  Purchaser  shall pay to Seller on the dates  described below a
purchase  price  in an  amount  equal  to  1.20%  of the  aggregate  outstanding
principal balance of the Mortgages as of the Sale Date, (the "Purchase  Price"),
for which Investor  approval has been  received.  The form and method of payment
hereunder is set forth in Article 3.2. Any Private Investor  Servicing for which
Investor  approval has not been obtained  shall not be  transferred  and will be
retained by Seller.

          3.2  Payment  Terms.  The  foregoing  consideration  shall  be paid by
Purchaser to Seller as follows:

          (a) Cash Deposit.  On the First Sale Date,  Purchaser shall pay 11% of
the estimated  final Purchase Price to Seller in cash via wire transfer.  On the
Second Sale Date,  Purchaser  shall pay 9% of the estimated Final Purchase Price
to Seller in cash via wire transfer.

          (b) Cash at  Settlement  Date.  Within five (5)  Business  Days of the
applicable  Transfer  Date,  provided the  transfer of Documents  and Escrows as
outlined in 6.7 has been satisfied in all material  respects and the Schedule of
Servicing,  as outlined in 6.6, has been received by Purchaser.  Purchaser shall
pay to  Seller  in cash via wire  transfer  an amount  that,  when  added to the
prorated Deposit, is equal to the difference between the prorated Purchase Price
and the prorated Hold-Back Amount (the "Settlement Date(s)").

          (c) Subsequent Adjustment. If, subsequent to the payment of the entire
Purchase Price, the outstanding  principal  balance of any Mortgage Loan used to
calculate such Purchase Price is found to be in error, or any mathematical error
is found in the calculation of the Purchase Price, the party benefiting from the
error shall pay over to the other party an amount  sufficient  to reconcile  the
Purchase   Price  and  deliver  a   reconciliation   statement  and   sufficient
documentation reasonably necessary to justify such adjustment.

          3.3 Hold-Back Amount. The Hold-Back Amount shall be equal to $100,000,
which approximates the cost to process assignments. The Hold-Back Amount will be
released by Purchaser to Seller as true and certified  copies of the assignments
submitted for recording are delivered to Purchaser. The amount to be released on
the fifth day of each month shall be  calculated  by  multiplying  the Hold-Back
Amount by the percentage of the assignments  received the previous  month,  plus
accrued  interest  thereon  calculated at an annual rate of 4%. Such  percentage
shall be calculated by dividing the number of assignments which were received as
of month-end by the number of assignments  outstanding on each Transfer Date. In
the event any assignments  remain incomplete as of March 1, 1996,  Purchaser may
arrange for the completion of such assignments and the cost for such arrangement
will be paid by Purchaser from the Hold-Back Amount.

          3.4 ADJUSTMENTS

          (a) Advances. In connection with the Loans transferred,  the Purchaser
shall  deliver to Seller  funds  within one (1)  Business Day after the Transfer
Date sufficient to reimburse  Seller for (l) any advances made by Seller for the
payment  of real  estate  taxes and  insurance  premiums;  (2) any  advances  of
principal and interest  payments made by Seller in order to make payments to the
Investors;  and (3)  any  advances  made by  Seller  for the  protection  of any
property as required by the Servicing Agreements. Notwithstanding the foregoing,
advances  on  Foreclosure  Loans and  Bankruptcy  Loans  will be  reimbursed  by
Purchaser to Seller as advances are collected by Purchaser.  Purchaser shall use
all  reasonable  efforts to collect all such advances.  Purchaser  shall provide
Seller with a monthly  statement as to the status of all such  advances.  Seller
shall  have  reasonable  access to  Purchaser's  books and  records  to  confirm
Purchaser's collection efforts and monthly statement information.

          (b) As of the Transfer  Date,  Seller will  transfer to Purchaser  and
Purchaser will accept the responsibilities  for servicing  Foreclosure Loans and
Bankruptcy Loans, although such loans will not be included in the Purchase Price
calculation.

          (c) If any check presented to Seller by a mortgagor on a Loan prior to
the Sale Date is returned unpaid for any reason,  and if the Loan as a result of
such becomes three (3) payments or more past due, then Seller shall  immediately
forward the unpaid check to Purchaser,  and reimburse Purchaser for the Purchase
Price  allocable  to said  Loan.  Within  five (5)  Business  Days of receipt by
Purchaser, it shall reimburse Seller for the amount of check.

          4.0  WARRANTIES AND  REPRESENTATIONS  OF SELLER.  Seller  warrants and
represents to Purchaser the following:

          4.1 Due Incorporation and Good Standing.  Seller is a Corporation duly
organized,  validly  existing  and  in  Good  Standing  under  the  laws  of the
Commonwealth of Pennsylvania.

          4.2 Authority and Capacity.  Seller has all requisite corporate power,
authority  and  capacity  to enter  into  this  Agreement,  and to  perform  the
obligations required hereunder, and in particular Seller has the corporate power
and authority to transfer all its right, title and interest in the Servicing and
Related Escrow Items.

          4.3  Effective  Agreement.  The  execution  and  performance  of  this
Agreement by Seller,  its compliance with the terms hereof, and the consummation
of the  transaction  contemplated  (assuming  receipt  of the  various  consents
required  pursuant to this Agreement) will not conflict with any of the terms of
its Articles of  Incorporation,  By-Laws or (assuming  receipt of the consent of
the Investors)  with any other governing  instrument  relating to the conduct of
business or the  ownership of its  properties,  or any other  agreement to which
Seller is a party.

          4.4 Compliance with Contracts and  Regulations.  On or before the Sale
Date,  Seller will have  complied  with all of its  obligations  under all other
contracts to which it is a party and with all  applicable  laws and  regulations
only to the extent that failure to do so might  materially  adversely affect any
of the Servicing and assets being purchased by Purchaser  hereunder,  and Seller
has not done and will not do any act or thing  which may cause the  cancellation
of or otherwise materially adversely affect any of the Servicing or the mortgage
insurance or guaranty  with respect to any of the Loans,  the servicing of which
is being transferred to Purchaser.

          4.5  Filing of  Reports.  Seller  has filed or will have  filed by the
Transfer Date all material reports required by all governmental  agencies having
jurisdiction over the Servicing being purchased by Purchaser hereunder,  and has
and will have complied with all applicable  federal,  state and municipal  laws,
regulations and ordinances  affecting the Servicing being purchased by Purchaser
hereunder.  Seller shall have requested appropriate Social Security numbers from
all  mortgagors  for purposes of complying  with  applicable  regulations of the
Internal Revenue Service,  and will provide them to Purchaser to the extent that
such numbers were received.

          4.6 Title to the Servicing and Related Escrow Accounts.  Seller is the
lawful owner of the Servicing, and the transfer,  assignment and delivery of the
Servicing  and of the Related  Escrow Items to the  Purchaser  are in accordance
with  the  terms  and  conditions  of this  Agreement,  and all  rights  in such
Servicing will be vested in Purchaser upon the  applicable  Sale Date,  free and
clear of any and all claims, charges,  defenses, offsets and encumbrances of any
kind or nature whatsoever,  including but not limited to those of Seller. Seller
shall  retain   issuer   responsibility   until  the  transfer  of  such  issuer
responsibility to Purchaser has been approved by the Investors.

          4.7 Related  Escrow  Items.  All Related  Escrow Items are being,  and
until transfer shall be,  maintained in accordance  with  applicable law and the
terms of the Loans related thereto,  and, where  applicable,  in accordance with
the regulations of the Investor and other state,  local or federal  governmental
agencies having jurisdiction. Except as to payments which are past due under the
terms of a Loan,  all escrow  balances  required by the Loans and paid to Seller
for the account of the mortgagors  and Seller are on deposit in the  appropriate
escrow account,  all escrow items which are due to be paid prior to the Transfer
Date will be paid if a bill for said escrow items has been received.  Seller has
provided or will  provide  forced  place  insurance  coverage  for all  Mortgage
properties that would have been otherwise  uninsured  during any period prior to
the Transfer Date. Hazard insurance,  homeowners  insurance,  (fire, hazard, and
extended coverage),  Private Mortgage Insurance,  flood insurance, and all other
insurance  premiums due to be paid within  thirty (30)  calendar  days after the
Transfer  Date  shall be paid by  Seller  prior to such  Date,  provided  Seller
receives notification of the renewal premium on or before five (5) Business Days
prior to the Transfer Date. Any losses or penalties as a direct result of lapsed
insurance  coverage on any Loan for which  insurance is not current  thirty (30)
calendar  days  subsequent  to the  Transfer  Date  shall be borne by the Seller
provided Seller  received  notification of renewal premium within the time frame
described above.

          Seller  will retain a copy of all  insurance  policies,  notices,  and
other  insurance  documentation  generated  until the Transfer  Date. Tax bills,
transmittal  lists, or any other  information  relating to tax payments shall be
promptly  forwarded by Seller to Purchaser  by  overnight  mail,  if received by
Seller  within sixty (60) days after the  Transfer  Date.  If Purchaser  has not
received  the  above  information  in a  manner  to  ensure  timely  payment  by
Purchaser,  Seller  shall bear all  penalties  and  interest due on any Loan for
which Seller failed to pay tax bills due prior to the Transfer Date or for which
Seller  failed to forward  tax  information  to  Purchaser,  as required by this
paragraph, except to the extent that such penalties and interest are liabilities
of the Tax Servicer.

          It is understood  that Seller  contracts the services of a Tax Service
firm for the  purpose of paying real  estate  taxes for  certain  loans and will
cause such firm to transfer such  contracts to Purchaser.  Seller will pay up to
$8.00 per loan for the cost of transferring such contracts. Transfer costs above
$8.00 per loan will be paid by  Purchaser.  Seller  shall  cause such firm at or
prior to the Transfer Date, to provide  Purchaser with a tape which includes the
necessary and accurate tax information.  Purchaser will obtain tax contracts for
those loans where none currently  exist.  Seller will reimburse to Purchaser the
cost,  up to $8.00 per loan,  of placing each loan on a tax service upon receipt
of a copy of an invoice  therefor.  Additionally,  Seller  has,  within the last
twelve (12) months, analyzed the payments due under the respective Mortgages for
escrow items required to be deposited into the Escrow accounts  maintained under
HUD rules, and if a deficiency is noted,  Seller has adjusted the amount of each
payment such that the deficiency will be corrected.

          4.8 Servicing Agreements.  With respect to the Loans, the Servicing of
which is being transferred to and assumed by Purchaser,  all matters required to
be done by the Servicing  Agreements  have been or will have been done by Seller
prior to the Transfer Date.

          4.9  Litigation,   Compliance  with  Laws.  There  is  no  litigation,
proceeding,  or  governmental  investigation,  existing  or  pending,  or to the
knowledge  of  the  Seller  threatened,  or  any  order,  injunction  or  decree
outstanding,  against or relating  to the Loans,  the  Servicing  or the Seller,
except as set forth in Exhibit C, that may result in any material adverse change
in the business,  operations, or financial condition of Seller that has not been
disclosed by Seller to  Purchaser  or its counsel in writing as provided  below,
nor does  Seller  know of any  basis  for any such  litigation,  proceeding,  or
governmental  investigation.  Seller has not and pending the Transfer  Date will
not, violate any applicable law (including,  but not limited to, usury laws, the
Truth-In-Lending  Act,  and  the  Equal  Credit  Opportunity  Act),  regulation,
ordinance,  order,  injunction  or  decree,  or any  other  requirements  of any
governmental  body or court,  which may materially  adversely  affect any of the
Loans under the Servicing being purchased by Purchaser hereunder.

          4.10 Statements Made. No representation, warranty or written statement
made by Seller in this Agreement or in any schedule,  exhibit, appendix, written
statement  or  certificate   furnished  to  Purchaser  in  connection  with  the
transactions  contemplated  hereby contains or will contain any untrue statement
of a material  fact, or omits or will omit to state a material fact necessary to
make the statements contained herein not misleading.

          4.11  Loans by Seller.  Seller  warrants  that any and all Loans,  the
Servicing  of which is being sold to  Purchaser,  were and will  continue  to be
fully disbursed and made and/or  consummated in accordance  with  regulations of
the  Investors and other  governmental  agencies and  applicable  law, that each
Mortgage  represents a security for a valid and enforceable Note, except as such
enforcement may be affected by bankruptcy or other laws generally  applicable to
creditors and that the net  servicing  fees to Seller on the Loans are as stated
in Exhibit A.

          4.12 No Accrued  Liabilities.  Except as disclosed herein there are no
accrued  liabilities  of Seller with respect to the Loans or the  Servicing,  or
circumstances  under which such accrued liabilities will arise against Purchaser
as successor to the Servicing, with respect to occurrences prior to the Transfer
Date.

          4.13  Obligations of Seller until the Transfer Date.  Seller  warrants
that as of the Transfer Date it will have paid,  performed and discharged all of
its  liabilities  and  obligations  under the  Servicing  Agreements in the same
manner  and with the same  quality  of  service  as if it were not  selling  the
Servicing and that it will continue to service the Loans until the Transfer Date
in  accordance  with  prescribed  Investor  procedures  such  that  there  is no
deterioration in the quality of the portfolio.

          4.14 Investor Approval. Seller will use its best reasonable efforts to
obtain  approval of the Investors for the transfer of Issuer  responsibility  to
the  Purchaser  and,  further,  that it will do nothing  which  would in any way
adversely affect the Investors' approval hereto.

          4.15  Enforceability of Mortgages.  To the best of Seller's  knowledge
all documents,  agreements and instruments  contained in the Mortgage  Portfolio
are valid and enforceable in accordance with their respective terms and meet all
requirements under Investor rules, regulations and guidelines.

          4.16 Title Insurance. To the best of Seller's knowledge,  with respect
to each  Loan,  there  is  contained  in each  Loan  file a valid,  binding  and
enforceable  policy of title insurance issued in an amount at least equal to the
principal  balance  underlying each Loan, and all premiums related to such title
insurance  policies  have been paid in full.  Seller  knows of no reason why the
title insurance  policies are not valid and enforceable in accordance with their
terms.

          4.17 Casualty Insurance.  Each building or improvement on the property
which  is the  security  for  any  Loan is  properly  insured,  with a  standard
mortgagee  loss  payable  clause   acceptable  under  prudent  mortgage  banking
practices,  against loss or damage by fire or other  insurable risks and hazards
as required by the  Investor.  Such  insurance is in an amount not less than the
replacement  cost  coverage or the  remaining  unpaid  principal  balance of the
respective  Loan.  Seller has not received any notice that the properties  which
are the subject of any Loan have been damaged by uninsured loss.

          5.0 WARRANTIES AND REPRESENTATIONS OF PURCHASER

          Purchaser  warrants and  represents  to Seller the  following,  all of
which is and shall be binding on Purchaser through the Transfer Date:

          5.1 Due  Incorporation  and Good Standing.  Purchaser is a corporation
duly  organized,  validly  existing and in good  standing  under the laws of the
State of Florida.

          5.2  Authority and  Capacity.  Purchaser  has all requisite  corporate
power,  authority  and capacity to enter into this  Agreement and to perform the
obligations required of it hereunder.

          5.3  Effective  Agreement.  The  execution  and  performance  of  this
Agreement  by  Purchaser,   its  compliance  with  the  terms  hereof,  and  the
consummation of the transactions contemplated hereby on the Sale Date and on the
Transfer  Date will not violate any  provision of law  applicable to it and will
not conflict with the terms or provisions of its  Certificate of  Incorporation,
By-Laws, or any other instrument relating to the conduct of its business, or the
ownership of its property, or any other agreement to which Purchaser is a party.

          5.4 Statements Made. No representation,  warranty or statement made by
Purchaser in this  Agreement or financial  statements of Purchaser  furnished to
Seller in connection with the transaction  contemplated hereby, contains or will
contain any untrue statement of a material fact or omits or will omit to state a
material  fact  necessary  to  make  any  statement  or  representation  made by
Purchaser not misleading.

          5.5 Approved  Servicer.  Purchaser  is an approved  servicer of FHLMC,
FMNA, and GNMA in good standing. No actions, suits or proceedings are pending or
threatened  against  the  Purchaser  in any court or before  any  administrative
agency, the outcome of which would have an adverse effect on Purchaser's ability
to service the Loans under this Agreement. Purchaser will do nothing which would
in any way adversely affect the Investors' approval hereto.

          6.0 COVENANTS

          6.1 Continued  Operations.  (a) Except as otherwise  provided,  Seller
covenants and warrants that it will maintain a sufficient  level of  operations,
including,  but  not  limited  to,  personnel,   custodial  functions  and  data
processing, necessary to assure that there is no deterioration in the quality in
the Mortgages,  the Servicing, or the Related Escrow Items, or in the quality of
the  Servicing  being sold to Purchaser  pending the Transfer  Date.  All monies
received by Seller after the Transfer  Date  relating to the Loans and Servicing
shall inure to and be  considered to be under the control of Purchaser and shall
be transferred to Purchaser promptly.

          6.2  Notification  of  Mortgagors,   Taxing   Authorities,   Insurance
Companies,  etc. On or before the Transfer Date,  unless otherwise agreed by the
parties,  Seller shall, in coordination  with Purchaser and at Seller's expense,
transmit  to the  mortgagors  whose  loans are to be  serviced  pursuant  to the
Servicing Agreements and which are the subject of this Agreement,  the requisite
taxing  authorities,  applicable  Private  Mortgage  Insurance  companies and/or
agents,  insurance  companies  and/or agents,  the banks at which Related Escrow
Items are  maintained,  notification,  in required form, if  applicable,  of the
assignment  of the  Servicing of the  Mortgages  and of the escrow  deposits and
instructions to deliver all payments,  notices, tax bills,  insurance statements
and the escrow  account  statements,  as the case may be, to Purchaser  from and
after the Transfer Date. All notifications,  including certified and true copies
of assignments submitted for recording, will be in a form and content reasonably
acceptable  to  Purchaser.  The  Seller  shall,  at its own  expense,  deliver a
separate  recorded  assignment for each Loan, in such form as is appropriate and
typical in the jurisdiction in which the real property described in the mortgage
securing  the Loan is  located.  Additionally,  Seller  shall bear all  expenses
relative to the recording of the  assignments of the mortgages in the applicable
Public Registry where each mortgage is filed. As promptly as practicable, but in
no event later than March 1, 1996, Seller shall provide Purchaser with a copy of
aforementioned  notifications,  including  copies of  assignments  submitted for
recording, certified as true copies by an officer of the Seller. Seller warrants
that each FNMA and GNMA pool will be certified and will be recertifiable.

          6.3  Supplementary  Information.  From time to time prior to and after
the Transfer Date,  Seller shall furnish  Purchaser such incidental  information
supplementary  to the  information  contained  in the  documents  and  schedules
delivered  pursuant  hereto and file such  reports as Purchaser  may  reasonably
request and which are reasonably available to Seller.

          6.4 Access to Information.  (a) Seller shall give to Purchaser and its
counsel,  accountants,  and other  representatives  reasonable  access to all of
Seller's  files,  books and records of any kind  relating to the  Servicing  and
Related  Escrow Items being  transferred,  assigned  and  delivered to Purchaser
pursuant hereto. Additionally,  Seller shall cause any third party in possession
of any books,  records or documents  pertaining to the Servicing or the Loans to
allow Purchaser  access to said records for the purposes stated herein.  Whether
or  not  the  transactions  contemplated  by  this  Agreement  are  consummated,
Purchaser and its  representatives  and affiliates  shall treat all  information
obtained  in  such  investigation,  not  otherwise  in  the  public  domain,  as
confidential  and shall not use such  information  except in connection with the
transaction  contemplated  herein,  (b)  Purchaser  shall give to Seller and its
counsel,  accountants and other representatives  reasonable access during normal
business hours to all of Purchaser's  files,  books and records  relating to the
Servicing and Related Escrow Items and in connection with all matters pertaining
to any claim of  Purchaser  for  indemnification  by Seller  under  Section  8.1
hereof.

          6.5 Fees and Expenses. (a) Seller hereby acknowledges that it shall be
responsible  for any fees  imposed by, and  incurred  in  connection  with,  the
securing of Investors' approval to this Agreement. (b) Seller shall pay mortgage
insurance  premiums on the Loans for the premium due in the same calendar  month
as the Transfer Date and will be responsible for the penalties, if any, incurred
due to late payment.  (c) Except as otherwise provided herein,  each party shall
bear its own expenses in connection with this Agreement.

          6.6 Schedule of Servicing. Purchaser shall receive from Seller, within
three (3) Business Days of the  applicable  Transfer Date, a schedule or written
statement,  certified  as being true and  correct,  on behalf of  Seller,  by an
authorized officer thereof,  that the Servicing  information with respect to the
Mortgages  and  Related  Escrow  Accounts  set  forth  in  Exhibit  "B" has been
delivered  to Purchaser  and that such  information  is true and  correct.  Such
information  may be in original  form or in readable  microfiche,  which,  if on
microfiche, Seller warrants is acceptable to any applicable third party.

          6.7 Transfer of Documents and Escrows.  Within three (3) Business Days
after the  Transfer  Date,  Seller  shall,  at  Seller's  expense,  transfer  to
Purchaser and Purchaser shall have received the items and information, including
all original Mortgages, Mortgage Portfolio and other documents (except for those
Mortgages or other  documents  which must,  under the  Servicing  Agreements  or
applicable  law, be maintained by a third party,  in which event Purchaser shall
designate,  to the extent permissible under the Servicing  Agreement,  the third
party to receive  such)  relating to the Loans and the Servicing as set forth in
Exhibit "B".  Within one (1) Business Day after the Transfer Date,  Seller shall
transfer to  Purchaser  and  Purchaser  shall have  received  the Escrow  funds,
including  principal  and  interest  escrows,  relating  to the  Loans  and  the
Servicing.

          6.8 No  Solicitation.  For as long as  Purchaser  services  any of the
Loans hereunder,  Seller covenants that it shall not directly solicit or provide
information  for any  other  party  to  directly  solicit  for  refinancing  any
borrowers with Loans for which Servicing has been transferred hereunder.  In the
event  the  Seller  does  refinance  any such  Loan as a result  of such  direct
solicitation,  Seller  hereby  agrees  to pay  Purchaser  1.20%  times  the then
outstanding  principal  balance of such Loan. It is understood  that  promotions
undertaken  by Seller which are  directed to the general  public at large (i.e.,
newspaper  advertisements,  radio and T.V.  ads,  etc.) and not  directed to the
borrowers  herein  individually  shall not  constitute  direct  solicitation  as
referred to herein.

          6.9 Hurley Case.  Seller shall be responsible for the payment of legal
fees of both  its own and,  to the  extent  required  by the  Hurley  Settlement
Agreement,  plaintiff's  counsel,  as well as rebates as  outlined in the Hurley
Settlement Agreement, attached as Exhibit D.

          6.10  Servicing  Assignments.  To the extent that servicing for any of
the Loans was  purchased by Seller,  Seller will assign to Purchaser  any of its
rights  to  indemnification  under  those  purchase  agreements  to  the  extent
permitted pursuant to such agreements.  Seller makes no representation  that any
such  assignment is permitted or that Purchaser will receive any rights pursuant
to such  assignment.  Purchaser  may only utilize such  assignment to the extent
that  Purchaser  incurred  a loss to which  it is  entitled  to  indemnification
hereunder and Seller has not provided such indemnification.

          6.11 REO Loans.  In the event Seller is unable to procure the approval
of any of FHLMC, FNMA, GNMA or any Private Investor because the servicing on any
Loans  classified  as Real  Estate  Owned ("REO  Loans")  are being  retained by
Seller,  Purchaser agrees to assume responsibility for servicing such REO Loans.
Seller will pay Purchaser  $1,750 for each REO Loan so assumed;  and, as between
Seller and  Purchaser,  Seller  will be  responsible  for any and all losses and
out-of-pocket expenses incurred by Purchaser in connection therewith,  except to
the extent that such loss was caused by Purchaser.

          6.12  Undertakings  of  Purchaser.  On and  after the  Transfer  Date,
Purchaser  shall  assume and be  responsible  for all  Servicing  related to the
Loans,  except as may otherwise  specifically be provided for herein.  Purchaser
covenants  and agrees with Seller that it will service the Loans and the Related
Escrow  Items in  accordance  with the terms  and  conditions  of the  Servicing
Agreements.

          7.0 CONDITIONS PRECEDENT.

          Purchaser's  obligation  to  service  the  Loans  from and  after  the
applicable  Transfer  Date  is  subject  to the  satisfaction  of the  following
conditions,  and if any of such conditions are not satisfied,  all Deposits paid
by Purchaser to Seller shall be refunded to Purchaser and any assets transferred
by Seller to Purchaser  shall be returned to Seller,  whereupon  Purchaser shall
have no further obligation to Seller hereunder.

          7.1 Investor Approval. (a) Seller shall have procured, at its expense,
the approval of FNMA,  GNMA and Private  Investors  representing at least 70% of
the Principal balance of the Private Investor Loans as of the First Sale Date to
the transfer of issuer  responsibility.  (b) Seller shall have procured,  at its
expense,  the  approval of FHLMC as of the Second  Sale Date to the  transfer of
issuer  responsibility;  provided that if the transfer of any of the FNMA,  GNMA
and Private Investor  Servicing shall have occurred on the First Sale Date, then
failure to procure FHLMC approval shall not effect such transfer.

          7.2 Quality of Portfolio.  Prior to the Transfer Date, there shall not
have been a material  deterioration  in the overall quality of the Servicing and
the  Loans.  For  purposes  of  determining  whether  such a  deterioration  has
occurred,  normal and prudent mortgage banking standards shall apply. Changes in
general  interest rates will not be considered a material  deterioration  in the
overall quality of the Servicing for the purposes of this paragraph.

          7.3 Compliance by Seller. The representations and warranties of Seller
contained  in this  Agreement  shall be true and correct when made and as of the
Transfer  Date, and Seller shall have performed and complied with each and every
covenant and  condition  required by this  Agreement to be performed or complied
with by Seller on or prior to the Transfer Date.

          8.0 MISCELLANEOUS

          8.1 Indemnification.

          (a)  Provided  that  Purchaser  notifies  Seller  in  accordance  with
paragraph (b) of this Section 8.1,  Seller shall  indemnify  and hold  Purchaser
harmless  from, and will  reimburse  Purchaser for, any actual losses,  damages,
deficiencies,   penalties  or  expenses  of  any  nature  (including  reasonable
attorney's fees and court costs incurred in connection therewith or in enforcing
Purchaser's right to indemnification  hereunder) incurred by Purchaser after the
Sale Date which:

               (i) Result from any material  misrepresentation made by Seller in
this Agreement, or in any schedule, statement, certificate or document furnished
pursuant to or with this Agreement;

               (ii) Result from any  material  breach of warranty by Seller,  or
the non-fulfillment of any covenant of Seller contained in this Agreement, or in
any  schedule,  statement  or  certificate  furnished  pursuant  to or with this
Agreement;

               (iii) Result from any defect in or lack of documentation  related
to any Loan existing as of the Sale Date (including  those defects  subsequently
discovered),  or result from any act or omission of Seller prior to the Transfer
Date or

               (iv) Result from errors in  originating  or servicing  any of the
Mortgages  prior to the  Transfer  Date or result from  Seller's act or omission
thereafter.

               (v) Result  from a  difference  between the  remaining  principal
balance of any Loan, upon Mortgagor payoff or Loan maturity,  and the Calculated
Loan Balance (as defined below) where the remaining  principal  balance  exceeds
the Calculated Loan Balance by $100 or more, and where such difference  arose on
account of the servicing of such Loan prior to the applicable Transfer Date. The
Calculated Loan Balance will be zero at Loan maturity and at any other time will
be equal to the  original  Loan  balance  plus any  additions  thereto that were
permitted by the terms of the Loan note or any other documentation applicable to
such Loan less payments made thereon.  Purchaser will have no claim with respect
to the failure of the  servicing  file with  respect to any such Loan to contain
any  documentation  necessary  to support any  additions  to the  original  Loan
balance unless, on or before April 1, 1996, Purchaser shall have notified Seller
in writing that such documentation does not exist.

          (b)  PURCHASER  agrees to  promptly  notify  SELLER in  writing of the
existence of any fact actually  known to an officer of PURCHASER  giving rise to
any  obligation of SELLER under this Paragraph 8.1 and, in the case of any claim
or any  litigation  brought by a third party (a "Third Party  Claim")  which may
give rise to any such obligation,  Purchaser agrees to promptly notify SELLER of
the making of such claim or the  commencement of such action by a third party as
and when the same shall become known to an officer of PURCHASER. SELLER shall be
entitled to employ  counsel in its own name and at its own expense  with respect
to SELLER's  interest in such claim or litigation and shall cooperate fully with
PURCHASER  in the  handling  and  disposition  of such claim or  litigation.  In
furtherance of SELLER's mitigation efforts,  PURCHASER agrees (i) to give SELLER
and its  agents  and  employees  access  to  PURCHASER's  books and  records  at
Purchaser's  location  relating to any such claim or action,  including  without
limitation  all  applicable  Loan files and (ii) to cooperate  fully with SELLER
with respect to any  reasonable  request made by SELLER in connection  with such
review,  investigation and action. SELLER may, with PURCHASER's permission,  not
to be unreasonably  withheld,  with respect to any such obligation,  communicate
and deal directly with the applicable  Investors (or any successor  owner of the
Loan),  any  regulatory  agency or  instrumentality  or any  insurance  company.
Nothing  contained  in  this  Paragraph  8.1(b)  shall  relieve  SELLER  of  its
indemnification  obligations  hereunder;  provided,  however,  that  PURCHASER's
failure  to comply  with the terms and  conditions  relating  to it herein  will
reduce the amount of  SELLER's  obligations  to the extent  PURCHASER's  failure
restricts SELLER's ability to mitigate its losses.

          (c) Purchaser  herewith  agrees to indemnify and hold harmless  SELLER
against, and will reimburse Seller for, any actual claims, demands, liabilities,
losses or causes of action against SELLER (including,  without  limitation,  all
related  costs,  expenses and reasonable  attorneys'  fees and costs incurred by
SELLER)  which  result from or arise out of (i) any breach by  PURCHASER  of any
representation,  covenant  or  warranty  or  other  term  or  condition  of this
Agreement, which representations, covenants, warranties and terms and conditions
shall survive the Sale Date and acceptance of the Servicing by PURCHASER or (ii)
Purchaser's  servicing of Loans after the Transfer Date,  provided such loss was
not a direct result of Seller's servicing activities prior to the Transfer Date.

          (d) Indemnification for Repurchase of Mortgages. Purchaser understands
that, aside from approximately 157 FNMA MBS Loans with an aggregate  outstanding
principal  balance  of $6  million,  the Loans  were sold to the  Investor  on a
non-recourse basis. In the event that it is subsequently  discovered that a Loan
was not sold under such option,  Seller or its  successors  and/or  assigns will
reimburse  Purchaser  for any monies  which would have been paid to Purchaser by
Investor if the Loan had been sold on a non-recourse basis. In the event that an
Investor,  through any right of recourse it may have against the Issuer/Servicer
of any  mortgage,  requests  Purchaser  to  repurchase  a mortgage or  reimburse
Investor for any expenses associated with any mortgage,  unless the same results
from the actions or omissions of Purchaser in servicing the Loan on or after the
Sale Date,  Seller will hold  Purchaser  harmless  against such actions and will
repurchase  such  mortgages  and will  reimburse  Purchaser  for any  reasonable
associated out-of-pocket expenses.

          For FHLMC Loan Number 708414818, a Repurchase Agreement exists between
FHLMC and the Seller.  In the event that FHLMC requests  Purchaser to repurchase
Loan Number  708414818 or reimburse FHLMC for any expenses  associated with Loan
Number 708414818, unless same results from the actions or omissions of Purchaser
in servicing the Loan on or after Sale Date, Seller will hold Purchaser harmless
against such actions and will repurchase such Loan and will reimburse  Purchaser
for any reasonable associated out-of-pocket expenses.

          8.2  Survival of  Warranties  and  Representations.  Each party hereto
covenants and agrees that the warranties and  representations in this Agreement,
and  in  any  document  delivered  or  to  be  delivered  pursuant  hereto,  and
particularly the confidentiality  requirements of Section 6.4, shall survive the
Sale Date for a period of five (5) years.

          8.3 Notices. All notices,  requests,  demands and other communications
which are  required or permitted  to be given under this  Agreement  shall be in
writing and shall be deemed to have been duly given upon the delivery  there of,
if hand  delivered or if sent by registered or certified  mail,  return  receipt
requested, postage prepaid:

               (a)  If to the Purchaser, to:
               Atlantic Mortgage & Investment Corporation
               4348 Southpoint Blvd., Suite 101
               Jacksonville, FL 32216
               Attention:  Joseph L. McDaniels
                           President

               (b) If to the Seller, to:
               Citizens Mortgage Service Company
               500 Office Center Drive #120
               Ft. Washington, PA 19034
               Attention: James A. Rogers
                          Chairman

               with a copy to:
               McAdams, Taylor & Co., Inc.
               2 World Trade Center, Suite 2112
               New York, NY 10048
               Attention: Nicholas J. Letizia
                          Vice President

or to such other address as Purchaser or Seller shall have  specified in writing
to the other.

          8.4 Waivers.  Either Purchaser or Seller may, by written notice to the
other:

          (a) Extend the time for the  performance of any of the  obligations or
other transactions of the other;

          (b) Waive  compliance  with any of the terms,  conditions or covenants
required to be complied with by the other hereunder; and

          (c) Waive or modify performance of any of the obligations of the other
hereunder.

          The Waiver by any party hereto of a breach of any  provisions  of this
Agreement  shall  not  operate  or be  construed  as a  waiver  of any  other or
subsequent breach.

          8.5 Entire Agreement.  This Agreement constitutes the entire agreement
between the parties with respect to the sale of the Servicing.

         8.6 Binding Effect. This Agreement shall inure to the benefit of and be
binding upon the parties  hereto and their  successors  and assigns.  Nothing in
this  Agreement,  express or implied,  is intended to confer on any person other
than  the  parties  hereto  and  their  successors  and  assigns,   any  rights,
obligations, remedies or liabilities.

                  8.7  Headings.  Headings on the  Articles and Sections in this
Agreement  are for  reference  purposes only and shall not be deemed to have any
substantive effect.

          8.8 Applicable  Laws.  This Agreement shall be construed in accordance
with the laws of the State of New York.

                  8.9 Attorney's  Fees. In the event of any dispute  arising out
of this  Agreement,  the  prevailing  party shall be entitled to an award by the
court against the losing party of the costs of litigation,  including reasonable
attorney's  fees  (whether  incurred  before  trial,  at trial,  on appeal or in
insolvency proceedings).
<PAGE>
         IN WITNESS WHEREOF,  each of the undersigned  parties to this Agreement
has caused this  Agreement to be duly executed in its  corporate  name by one of
its duly authorized officers, all as of the date first above written.

                             PURCHASER

                             ATLANTIC MORTGAGE & 
                             INVESTMENT CORPORATION


(Corporate Seal)
                                 /s/J. MARK KENNEDY
                             By: J. MARK KENNEDY
                             Its: VICE PRESIDENT FINANCE

ATTEST:

     /s/JOSEPH L. McDANIELS
By: JOSEPH L. McDANIELS
Its: PRESIDENT


                             SELLER


(Corporate Seal)


                                 /s/JAMES A. ROGERS
                             By: JAMES A. ROGERS
                             Its: CHAIRMAN & CEO

ATTEST:
     /s/JOSEPH B. McDADE
By: JOSEPH B. McDADE
Its: SECRETARY

                        CITIZENS MORTGAGE SERVICE COMPANY
                       Suite 120, 500 Office Center Drive
                                   PO Box 1299
                         Fort Washington, PA 19034-3212

                     Tel: (215) 540-0320 Fax: (215) 540-0919


                                                              January 16, 1996



Mr. Eric M. Fishman
3236 Ayr Lane
Dresher, PA 19025

         RE:      Citizens Mortgage Service Company

Dear Eric:

         This Letter  Agreement is to confirm  that  Citizens  Mortgage  Service
Company (the "Company") will employ you as President and Chief Operating Officer
or Chief Executive  Officer of Citizens  Mortgage  Service Company in accordance
with the following terms and conditions:

         1.       The commencement date of employment will be January 23, 1996.

         2.       The initial term of employment will be three (3) years.

         3.       Compensation will be as follows:

                  A.  $150,000  per year  payable  biweekly  less  any  required
withholding under federal,  state, or local law and elective  deferrals pursuant
to a deferred compensation  arrangement such as the Company's 401(k) plan or any
replacement thereof.

                  B. Commissions at normal rates on your own loan production.

                  C. Bonus equal to ten percent  (10%) of the  Company's  annual
net income before income taxes, as determined in accordance with GAAP,  adjusted
for a management fee and capital charge. In determining net income before income
taxes for purposes of  calculating  this bonus,  the bonus will not be deducted.
The bonus will  commence  for  calendar  year 1996 and will be paid  annually in
arrears.

                  D. You will be eligible to  participate  in all benefit  plans
offered to senior executives of the Company.

         4. All compensation payable pursuant to Paragraph 3 above is guaranteed
for the entire term of this Agreement and is payable to you if this Agreement is
terminated by the Company except as provided below.  Notwithstanding anything to
the contrary,  the obligation of the Company or the undersigned guarantor to pay
the compensation  enumerated in Sec. 3 shall cease upon the Company  terminating
your  employment  for any of the following  reasons:  (A) your failure to devote
substantially  all of your time and best  efforts to  fulfilling  your duties as
President and Chief Operating Officer or Chief Executive Officer of the Company,
provided  such  failure  continues  for fiteen  (15) days  after  notice of such
failure  is  given  to you  in  writing  by the  Company,  or  (B)  your  proven
dishonesty,  or (C) your illness or injury  preventing you from  performing your
customary duties for a period of six (6) consecutive  months, or (D) your death,
or (E)  any  determination  by a  court,  government  agency,  Federal  National
Mortgage  Association,  Federal Home Loan Mortgage  Corporation,  or arbitration
panel, or your plea of "no contest" in any proceeding, with respect to a felony,
fraud, embezzlement, or any other activity involving either your moral turpitude
or your unjust personal enrichment.

5. You hereby  accept the  employment  offered on the terms herein and you agree
that for a period  of  three  years  beginning  with  the  commencement  date of
employment,  indicated  above,  that you will not  compete  either  directly  or
indirectly with the Company.  Notwithstanding anything to the contrary, you will
not be prohibited from competing  either directly or indirectly with the Company
if: (A) the Company directly or through the undersigned  guarantor  breaches any
of its  obligations  hereunder  and such  breach  is not cured  within  five (5)
business  days after you have given  written  notice both to the Company and the
undersigned guarantor of such breach, or (B) this Letter Agreement is terminated
by the unanimous consent of the parties hereto. Furthermore,  you agree that you
will devote  substantially  all of your time and best efforts to fulfilling your
duties as President and Chief Operating  Officer or Chief  Executive  Officer of
the Company.

         Please  confirm your  acceptance  by signing  below and  returning  the
duplicate original to me.

                                            Very truly yours,




                                            /s/James A. Rogers
                                            James A. Rogers, Chairman & CEO
                                            Citizens Mortgage Service Company


                                            The financial obligations of this
                                            agreement set forth in Sec. 3 are
                                            guaranteed by Helmstar Group, Inc.,
                                            its successors and/or assigns



                                            /s/  George W. Benoit
                                            George W. Benoit, Chairman
                                            Helmstar Group, Inc.

Agreed and Accepted
as of this 17th day
of January 1996



/s/Eric M. Fishman
Eric M. Fishman

EXHIBIT 22.0

List of Subsidiaries

First Tier

Matthews & Wright, Inc. (Delaware)
Snider, Williams & Co., Inc. (Delaware)
Randolph, Hudson & Co., Inc. (Delaware)
Eden Consulting, Inc. (New York)
Shaw Realty Company, Inc. (New York)
Burrows, Hayes Company, Inc. (New York)
Dover, Sussex Company, Inc. (New York)
Housing Capital Corporation (New York)
Randel, Palmer & Co., Inc. (New York)
Parker, Reld & Co., Inc. (New York)
McAdam, Taylor & Co., Inc. (New York)
Helmstar Funding, Inc. (formerly CMS Insurance Agency, Inc.)  (Pennsylvania)


Second Tier - Subsidiary of McAdam, Taylor & Co., Inc.

Citizens Mortgage Service Company (Pennsylvania)

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM HELMSTAR
GROUP, INC. AND SUBSDIAIRIES' CONDENSED CONSOLIDATED BALANCE SHEET (UNAUDITED)
AND CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED) FOR THE YEAR
ENDED DECEMBER 31, 1995 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                       1,358,730
<SECURITIES>                                 3,805,767
<RECEIVABLES>                                   52,179
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                         567,274
<DEPRECIATION>                                 363,901
<TOTAL-ASSETS>                               9,986,666
<CURRENT-LIABILITIES>                                0
<BONDS>                                              0
                                0
                                          0
<COMMON>                                       674,960
<OTHER-SE>                                   6,759,770
<TOTAL-LIABILITY-AND-EQUITY>                 9,986,666
<SALES>                                              0
<TOTAL-REVENUES>                             6,202,459
<CGS>                                                0
<TOTAL-COSTS>                                4,980,179
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               6,627
<INCOME-PRETAX>                              1,222,280
<INCOME-TAX>                                    37,611
<INCOME-CONTINUING>                          1,184,669
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 1,184,669
<EPS-PRIMARY>                                      .20
<EPS-DILUTED>                                      .20
        

</TABLE>


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