OCCUPATIONAL HEALTH & REHABILITATION INC
10-K, 1998-03-30
PHARMACEUTICAL PREPARATIONS
Previous: OCCUPATIONAL HEALTH & REHABILITATION INC, 10-Q/A, 1998-03-30
Next: MEDICAL INDUSTRIES OF AMERICA INC, NT 10-K, 1998-03-30



<PAGE>
 
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-K

[X] Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act
    of 1934

    For the fiscal year ended: December 31, 1997
                                       OR
[_] Transition Report Pursuant to Section 13 or 15 (d) of the Securities
    Exchange Act of 1934
    For the transition period from            to
    Commission file number:  0-21428

                    OCCUPATIONAL HEALTH + REHABILITATION INC
             (Exact name of registrant as specified in its charter)

               DELAWARE                                  13-3464527
    (STATE OR OTHER JURISDICTION OF         (I.R.S. EMPLOYER IDENTIFICATION NO.)
    INCORPORATION OR ORGANIZATION)

         175 DERBY STREET, SUITE 36
           HINGHAM, MASSACHUSETTS                           02043
    (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)              (ZIP CODE)

                                (781) 741-5175
             (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)

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

                                                       NAME OF EACH EXCHANGE
TITLE OF EACH CLASS                                     ON WHICH REGISTERED
- --------------------                                  ------------------------  
       None                                                Not Applicable

          SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:
                         Common Stock, $.001 par value
                        -------------------------------
                               (Title of Class)

   Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
filing requirements for the past 90 days.

YES [X]  NO [_].

   Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulations S-K is not contained herein, and will not be contained, to
the best of registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K [_]
 
   The aggregate market value of the voting stock held by non-affiliates of the
registrant on March 5, 1998 was $2,557,114.50 based on the closing price of
$4.25 per share.  The number of shares outstanding of the registrant's Common
Stock as of March 5, 1998 was 1,478,977.

================================================================================
<PAGE>
 
                    OCCUPATIONAL HEALTH + REHABILITATION INC
                           ANNUAL REPORT ON FORM 10-K
                  FOR THE FISCAL YEAR ENDED DECEMBER 31, 1997

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                          PAGE
                                                                          ----
<S>                                                                       <C>
PART I

 Item 1.    Business..................................................      3

 Item 2.    Properties................................................     15

 Item 3.    Legal Proceedings.........................................     15

 Item 4.    Submission of Matters to a Vote of Security Holders.......     15


PART II

 Item 5.    Market of Registrants's Common Equity and Related
            Stockholder Matters.......................................     16

 Item 6.    Selected Financial Data...................................     17

 Item 7.    Management's Discussion and Analysis of Financial
            Condition and Results of Operations.......................     18

 Item 7A.   Quantitative and Qualitative Disclosures about
            Market Risk...............................................     22

 Item 8.    Financial Statements and Supplementary Data...............     22

 Item 9.    Changes in and Disagreements with Accountants on
            Accounting and Financial Disclosure.......................     23


PART III

 Item 10.   Directors and Executive Officers of the Registrant........     23

 Item 11.   Executive Compensation....................................     26

 Item 12.   Security Ownership of Certain Beneficial Owners
            and Management............................................     28

 Item 13.   Certain Relationships and Related Transactions............     30


PART IV

 Item 14.   Exhibits, Financial Statement Schedules and
            Reports on Form 8-K.......................................     31

 Index to Consolidated Financial Statements and Financial Statements
 Schedules............................................................    F-1

 Signatures...........................................................    S-1
</TABLE>
<PAGE>
 
                                     PART I

ITEM 1.   BUSINESS

GENERAL

  Occupational Health + Rehabilitation Inc (the "Company") is a leading
physician practice management company specializing in occupational health care
in the Northeast. The Company develops and operates multidisciplinary,
outpatient healthcare centers and provides on-site services to employers for the
prevention, treatment and management of work-related injuries and illnesses. The
Company currently operates sixteen occupational healthcare and related service
centers in five states serving over 5,000 employers and also provides workplace
health services at employer locations throughout the Northeast. The Company's
centers provide high quality patient care and a high level of service, which in
combination reduce workers' compensation costs for employers. The Company
believes it is the leading provider of occupational health services in its
established markets as a result of its commitment to quality care and service.

  The Company has developed a system of clinical and operating protocols as well
as proprietary information systems to track the resulting patient outcomes (the
"OH+R System"), all focused on reducing the cost of work-related injuries. The
most effective way to reduce cost is to prevent injuries from occurring. The
OH+R System includes a full array of services designed to reduce the frequency
and severity of work-related injuries and to assure regulatory compliance. Many
of these services may also be delivered on-site at the workplace.  Prevention
and compliance services include pre-placement examinations, medical
surveillance, drug and alcohol testing, physicals and work-site safety programs.

  The Company's treatment approach for work-related injuries and illnesses is
based on documented, proprietary clinical protocols integrating state-of-the-art
medical, rehabilitation and case management services in a "one-stop shop"
focused on solving the problems of both employers and employees. Employers'
costs are reduced, and their workers are back on the job more quickly compared
to national averages. Employees receive better care, maintain a positive
attitude and have a greatly reduced probability of developing chronic problems.
Utilizing the OH+R System, which continues to evolve, occupational medicine
physicians and other clinical staff associated with the Company have
consistently generated substantial, documented savings as compared to national
averages in both the lost work days and the medical costs associated with work-
related injuries and illnesses.

  The Company's strategic plan is to expand its network of centers throughout
the Northeast, principally through joint ventures with hospitals, acquisition of
occupational medicine and related services practices, and to continue expanding
its workplace health programs. The Company currently has five hospital
affiliations in place.

  The Company was incorporated in Delaware in 1988. On June 6, 1996,
Occupational Health + Rehabilitation Inc ("OH+R") merged with and into (the
"Merger") Telor Ophthalmic Pharmaceuticals, Inc. ("Telor"). Telor initially
operated as an ophthalmic pharmaceutical company. Following the failure of its
lead product candidate, Telor curtailed its research and development programs
and sought a merger candidate. Pursuant to the terms of the Merger, Telor was
the surviving corporation. Simultaneously with the Merger, however, Telor's name
was changed to Occupational Health + Rehabilitation Inc, and the business of the
surviving corporation was changed to the business of OH+R. The Merger was
accounted for as a "reverse acquisition" whereby OH+R was deemed to have
acquired Telor for financial reporting purposes. The Company maintains its
principal executive offices at 175 Derby Street, Suite 36, Hingham,
Massachusetts 02043, telephone number (781) 741-5175.

INDUSTRY OVERVIEW

  Work-related injuries and illnesses are a large source of lost productivity
and costs for businesses in the United States.  In 1996, workers' compensation
costs in the U.S. were estimated at $121 billion according to the National

                                       3
<PAGE>
 
Safety Council.  Wage and productivity loses accounted for approximately 50% of
these total costs.  The primary occupational healthcare market, which includes
primary care treatment of injuries and non-injury health care services such as
prevention and compliance services (the "Primary Occupational Healthcare") ,
represented $10 billion of these costs.  Although a small portion of these total
costs, the Company believes Primary Occupational Healthcare is a critical
determinant of other costs.  Functioning as the gatekeeper, the primary
occupational medicine physician greatly influences "down stream" medical costs
as well as when an injured employee returns to work thereby controlling lost
work days.

  The rapid increase of workers' compensation costs nationally in past years has
resulted in employers taking  more active roles in preventing and managing
workplace injuries. This typically includes the establishment of safety
committees, emphasis on ergonomics in the workplace, drug testing and other
efforts to reduce the number of injuries and the establishment of preferred
provider relationships to insure prompt and appropriate treatment of work-
related injuries when they do occur.  Employer demand for comprehensive and
sophisticated health care services to support these programs has been a key
factor in the development of the occupational healthcare industry.

  The occupational healthcare market is highly fragmented, consisting primarily
of individual or small-group practices and hospital-based programs. Greater
capital requirements, the need for more sophisticated management and marketing,
and changes in the competitive environment, including the formation of larger
integrated networks such as the Company's, have created increased interest in
affiliating with larger, professionally managed organizations. As a result of
these factors, the Company believes that there is an opportunity to consolidate
private practices and hospital programs in the Northeast.

STRATEGY

  The Company's objective is to develop a comprehensive regional network of
occupational healthcare centers and to expand its workplace health services
dedicated to reducing the cost of work-related injuries and illnesses and other
healthcare costs through high-quality care and outstanding service.

  The Company intends to build its network of centers through:

  .    Joint ventures with existing hospital occupational health departments.

  .    Acquisitions of existing occupational medicine,  physical therapy and
       other related services practices.

  .    Start-up of Company centers in strategic locations.

  .    Strategic alliances with workers' compensation insurers,  managed care
       companies, provider groups such as integrated delivery systems, and group
       health insurers, and health maintenance organizations.

  Subsequent to an acquisition, joint venture or long term management
relationship,  new centers are converted to the Company's practice model through
implementation of the OH+R System. New services are added as required to provide
the Company's full-service offering. Workplace health services are often
delivered at employer locations within the service area of a center and are a
natural extension of center operations. The Company's direct sales efforts and
word-of-mouth recommendations from satisfied clients are the source of workplace
health  opportunities not proximate to a center.

  The Company's operating strategy is based upon:

  .  Integration of Services--Prevention and compliance services provide
     important baseline information to clinicians as well as knowledge of the
     work site, which make the treatment of subsequent injuries more effective.
     Close management and coordination of all aspects of an injured worker's
     care are essential to ensuring the earliest possible return to work.
     Management and coordination are difficult, if not impossible, 

                                       4
<PAGE>
 
     when clinicians are not working within an integrated system. A "one-stop
     shop" significantly reduces the number of communications required for a
     given case and eases the coordination effort, while enhancing patient
     convenience.

  .  Quality Care and Outstanding Service--For a number of reasons, injured
     workers often receive second-class care. A lack of quality care is costly
     to both the injured/ill worker and the employer.  The worker faces longer
     recovery time and the employer bears the burden of lost work days including
     the associated indemnity, lost production and staff replacement costs.  The
     Company is committed to providing outstanding service--to patients, to
     employers and to third parties. From van pick-ups for injured workers to
     custom services addressing an employer's specific needs, the Company is
     dedicated to delivering a level of service that is expected from companies
     noted for extraordinary service, but atypical for healthcare providers.

  .  Outcome Tracking and Reporting--The OH+R System is focused on achieving
     successful outcomes--cost-effectively returning injured workers back to the
     job as quickly as possible while minimizing the risk of re-injury. Since
     the inception of its first center, the Company has tracked outcome
     statistics. The Company believes these extensive outcome statistics
     demonstrate its ability to return injured workers back to the job faster
     and for costs substantially lower than the national averages.

  .  Low Cost Provider--The Company believes that future success in virtually
     any segment of healthcare services will require delivery of quality care at
     the lowest possible price. The Company believes it is a low cost provider,
     and it continuously is working to further reduce the cost of providing care
     by increasing the productivity of clinicians and administrative personnel.
     The Company routinely refines and revises the OH+R System to increase
     efficiency and effectiveness.

  .  "At Risk" Reimbursement--The Company believes that case rates, capitation
     and eventually outcome-based reimbursement will become more prevalent in
     workers' compensation. The Company offers case rates, capped fee-for-
     service programs and other innovative pricing programs, which differentiate
     the Company from its competitors. The Company believes its outcome data and
     management information systems enable it to properly price and manage "at
     risk" reimbursement programs, enhancing the Company's profitability while
     providing increased accountability for results to client employers.

SERVICES

   The Company's services address the diverse healthcare needs and challenges
faced by employers in the workplace.  Specializing in the prevention, treatment
and management of work-related injuries and illnesses, the Company is able to
meet the needs of single site, regional multi-site or national employers.  The
Company's services are delivered in a variety of venues including the Company's
centers, and the workplace or through specialty consulting/administrative
arrangements.

   The Company's centers are typically staffed with multi-disciplinary teams,
including physicians, physician assistants, nurse practitioners, nurses,
physical and occupational therapists, as well as a manager, a client relations
director, and support personnel.   Each center also has specialists such as
orthopedists and physiatrists on staff or has established relationships with
local specialty physicians who have compatible treatment philosophies.

   In support of both center operations and workplace health initiatives, the
Company also provides an after-hours program to coordinate second and third
shift injuries through local emergency departments. This program insures that
the injured employee is referred back into the Company's organized system of
care to assure continuity of care.

   The Company's Medical Policy Board is the focal point for maintaining and
enhancing the Company's reputation for clinical excellence.  The Medical Policy
Board is composed of physicians who are employed by or associated with the
Company and who are established, recognized leaders in occupational healthcare.
The Medical 

                                       5
<PAGE>
 
Policy Board oversees the establishment of "best practice" standards, the
development of clinical protocols and quality assurance programs, and the
recruitment and training of clinical personnel.

Specific services provided by the Company include:

Prevention/Compliance:

   A safe work environment is a critical factor impacting costs associated with
work-related injuries and illnesses. To optimize workplace safety and
productivity, the Company offers a full array of services designed to prevent
injuries before they happen and to meet regulatory compliance requirements. The
expertise and experience of the Company's occupational health specialists
differentiate the Company's prevention and compliance services. Through treating
work-related injuries, the Company's clinicians gain significant insights into
employers' safety issues thereby improving the efficacy of prevention programs.
The Company's expertise in health and safety regulatory matters provides
employers with a critical resource to assist them in addressing increasingly
complex Federal and state regulations.

Specific prevention and compliance services include:

   .  Physical Examinations
      -  Preplacement
      -  Executive
      -  DOT
      -  Annual
      -  Medical Monitoring/Surveillance
   .  Screenings
      -  Drug & Alcohol Testing
      -  Hazardous substances
      -  Pulmonary Function Tests
   .  Safety Programs
   .  Health Promotion
 
Treatment/Management:
 
   Where an injured worker  receives initial treatment for a work-related injury
or illness is critical to the eventual outcome of the case.  The urgent care
provider is the medical gatekeeper and single most important player in
controlling case cost.  When the Company acts as the gatekeeper, whether in a
Company center or in the workplace, it controls the cost of treatment provided
plus the costs of specialist and ancillary services by ensuring that referrals
are appropriate and required.  The Company's prevention/compliance efforts
provide in-depth understanding of the workplace and the workforce facilitating
optimal treatment plans and early return to work.  Lost work days are minimized
when care is controlled and effectively coordinated.

   The Company's treatment protocols, which have been demonstrated to be
effective through outcome studies documenting reduced medical costs and fewer
lost work days, are based on a sports medicine philosophy of early intervention
and aggressive treatment to maximize a patient's recovery while minimizing the
ultimate costs associated with the case.

   As part of the Company's injury treatment services, the multi-disciplinary
clinical team controls and coordinates all aspects of an injured worker's care.
This includes referrals to specialists who are part of a network of physicians
who understand workers' compensation and the special requirements of treating
work-related injuries. Within a typical Company center, medical and
rehabilitation team members work within an integrated system of formal, defined
protocols. This approach facilitates superior, ongoing communication among
clinician team members regarding the most appropriate treatment plan thus
eliminating "system delays" (i.e., time lost as patients deal with several,
unrelated providers).

   Another element to successfully managing work-related injuries is continuous
communication to all the "key 

                                       6
<PAGE>
 
players" including the employer, employee, and insurance representative. With
expectations and treatment plans clearly communicated to all involved, the
Company's commitment to goal-oriented, cost-effective, quality care is evident.

   When an individual is not treating with the Company, specialty evaluations
are often used to bring a case to closure and/or to create return to work
programs for both work-related and non-work-related cases.  The Company's
occupational medicine physicians and therapists bring a unique set of skills and
experiences to these evaluations including  in-depth understanding of the
workplace. Referrals for these services typically come from employers, insurers,
or lawyers.

Treatment/management services are summarized below:

   .  Urgent Care
   .  Physical and occupational therapy
   .  Specialist Referrals
   .  Case Management
   .  Speciality Evaluations
      -  Independent Medical Examinations
      -  Disability Examinations
 
Workplace Health:

   The workplace is often the most effective place for the Company to deliver
its services for work-related injuries/illnesses as well as to reduce other
employee healthcare costs.  Furthermore,  many employers recognize the value of
medical personnel managing integrated disability management programs which cover
both work-related and non-work-related injuries and illnesses.  The Company has
assembled a fully integrated continuum of workplace health services that
systematically address workplace safety, aim to minimize absenteeism of
employees who have work-related and non-work-related injuries and illnesses, and
strive to reduce the cost of chronic diseases.  Employers may choose to have all
or some of these services delivered at the workplace through staffing contracts
or in conjunction with the Company's center resources.

Consulting/Advisory Services

   Based on its depth of occupational medicine expertise, the Company provide's
a variety of consulting/advisory services for clients as follows:

   .  Healthcare policy development
   .  Regulatory compliance
   .  ADA compliance
   .  Environmental medicine
   .  Medical Review Officer (MRO)

OUTCOMES

   The Company has significant experience with data management and outcomes
tracking and  has created a state-of-the-art reporting tool that enables
employers to track all costs and utilization of services received within the
Company's network of care.  The Company believes that its  multi-disciplinary
clinical teams have consistently outperformed others by returning injured
employees back to work more quickly and at lower cost, while maintaining a
greater than 95% patient satisfaction rate.

   To continually ensure and monitor the effectiveness of the services provided
by the Company, the Company regularly compares its outcome results against
national benchmarks and individual employer statistics. In comparison 

                                       7
<PAGE>
 
to national statistics reported by the National Council on Compensation
Insurance and the National Safety Council, the Company has demonstrated
significant savings in medical and indemnity costs. The Company's studies
indicate that average medical costs per case is $466 as compared to a national
average of $2,528. In addition, on average only 5% of the cases treated at
Company centers result in lost work days (LWDs) while national averages indicate
that 18% of all cases result in LWDs. Further, the Company's average was 7 lost
work days for each LWD case it treated as compared to 22 days nationally. The
following charts illustrate these findings:

                             [CHART APPEARS HERE]


   Chart indicates in the form of bar graphs that the Company's average medical 
costs per case is $466 and the national medical costs per case is $2,528 
according to the National Council on Compensation Insurance 1996 Statistical 
Bulletin.

        * National Council on Compensation Insurance 1996 Statistical Bulletin


                             [CHART APPEARS HERE]


   Chart indicates in the form of bar graphs that only 5% of the cases treated 
at the Company's centers result in lost work days (LWDs) while a 1996 National 
Safety Council (the "NSC Survey") survey indicates that 18% of cases treated 
nationally results in LWDs. Chart further indicates that the Company's average 
was 7 lost work days for each LWD case it treated as compared to 22 days 
nationally based on the findings of the NSC Survey.

        **  1996 National Safety Council


FUTURE SERVICE OFFERINGS

   The Company is also developing programs in other markets in which its core
competencies are relevant.  For example, many states are implementing
legislation providing premium discounts on auto insurance for consumers agreeing
to use specified preferred provider networks if they are injured in an accident.
The Company's expertise in treating and managing work-related musculoskeletal
injuries within the medicolegal environment of workers' compensation solidly
positions it to address the high costs of auto injuries.

                                       8
<PAGE>
 
SALES AND MARKETING

     The Company markets through a direct sales force primarily to employers,
but also to insurers and third-party administrators. These parties strongly
influence (and in many instances direct) an injured worker's choice of provider.
In addition, employers select providers for prevention and compliance services.

     Through a sales planning and forecasting process, markets are analyzed and
resources are allocated and consistently monitored to ensure maximum results.
Client relations directors (CRDs), typically located at each Company center, are
responsible for  client retention and new client prospecting activities.  The
personal sales efforts of each CRD are supported by direct mail, selective
advertising and public relations programs focused on reinforcing the Company's
position as a leader in occupational health.

     The Company is also developing programs in other markets in which its core
clinical competencies are relevant. For example, many states are implementing
legislation providing premium discounts on auto insurance for consumers agreeing
to use specified preferred provider networks if they are injured in an accident.
The Company's expertise in treating and managing work-related musculoskeletal
injuries within the medicolegal environment of workers' compensation solidly
positions it to address the high costs of auto injuries.

AGREEMENTS WITH MEDICAL PROVIDERS

     Medical and other professional services at the Company's centers are
provided through independently organized professional corporations
(collectively, the "Medical Providers") that enter into management agreements
with the Company or its affiliated joint ventures, which subcontract with the
Company. The Company provides a wide array of business services under these
management and submanagement agreements, such as providing personnel, practice
and facilities management, real estate services, billing and collection,
accounting, tax and financial management, human resource management, risk
management, insurance, sales, marketing and information-based services such as
process management and outcome analysis. The Company provides services under
these management agreements as an independent contractor, and the medical
personnel at the centers under the direction of the Medical Providers provide
all medical services and retain sole responsibility for all medical decisions.
The management agreements grant the Medical Providers a non-exclusive license to
use the Company's service mark "Occupational Health + Rehabilitation". The
management agreements typically have automatically renewing terms and specific
termination rights. Management fees payable to the Company vary depending upon
the particular circumstances and applicable legal requirements. These fees may
include an assignment of certain accounts receivable, an allocation of a certain
portion of net revenue or a flat fee for each service provided by the Company.

EXPANSION PLAN

     The Company's objective is to build a comprehensive regional occupational
health system with a network of full-service occupational health centers and an
array of workplace health services.  In addition, in some cases, services will
be provided at satellite locations affiliated with the Company's hospital
partners. Forming ventures, alliances and long-term management relationships
with hospitals and health systems in markets in which the Company operates is a
key strategy for the Company. The Company's management team is comprised of
healthcare executives who are experienced in corporate development as well as
the integration and operation of the resulting acquisitions, ventures and
alliances. In addition, the OH+R System, with its documented protocols covering
all aspects of center and workplace health operations, facilitates effective
assimilation of new operations. The Company believes that occupational health
services, like all other segments of the healthcare industry, will begin to feel
the pressure of managed care and other cost containment efforts from employers.
These pressures and the expected continuance of regulatory complexities in the
workers' compensation and health and safety systems will cause a need, in the
Company's opinion, for physicians and hospitals with occupational health
programs to seek affiliations with larger, professionally managed organizations
such as the Company that specialize in occupational health.  Because of the many
factors involved in building such a network, there can be no assurance that the
Company will be successful in meeting its expansion goals.

                                       9
<PAGE>
 
HOSPITAL JOINT VENTURES, AFFILIATIONS AND MANAGEMENT AGREEMENTS

     The Company's intended principal method of expansion is entering into joint
ventures, affiliations or long-term management agreements with hospitals to
operate the hospitals' occupational health programs, which are then converted to
full-service Company centers. There are approximately 1,500 hospital-based
occupational health programs in the United States, approximately 300 of which
are in the New England and Middle Atlantic states.

     Most hospital occupational health programs have developed by default.
Employers and injured employees have naturally looked to the local hospital for
treatment of work-related injuries. In addition, as OSHA and other safety and
health regulations came into existence, hospitals again were the logical, and
often only, place for employers to turn for service. The majority of the
occupational health services offered by hospitals are delivered by functional
departments where occupational health is a small percentage of the services
rendered. Management of care, employer communications and, ultimately,
successful outcomes are extremely difficult to accomplish. Therefore, many
hospitals are looking to acknowledged experts in the field such as the Company
for effective outsourcing of their occupational health programs.

     By affiliating or contracting with the Company, hospitals benefit from:

     .    The OH+R System--a proven clinical and operating system

     .    Access to the Company's regional network of multi-location clients

     .    The Company's expertise in delivering high quality care and
          outstanding service that enhances a hospital's reputation with
          employers

     .    The Company's entrepreneurial work environment that provides
          incentives for performance

     .    Off-campus facilities providing outposts in geographic market segments
          that can generate inpatient referrals

     .    Minimizing capital requirements

     Hospital relationships allow the Company to leverage the name and position
of the institution within a community to ease market entry and expedite building
market share. In addition, as healthcare reform proceeds, integrated healthcare
delivery systems are expected to develop around networks of hospitals. Employers
will contract with these systems to provide for all the healthcare needs of
their employees, including the prevention and treatment of work-related injuries
and illnesses. It is strategically important for the Company to have links to
these systems to be well-positioned to become the occupational health provider
for a system.

     At the end of 1996, the Company had hospital joint ventures in effect with
New England Baptist Hospital in Boston, Massachusetts and Central Maine Medical
Center in Lewiston, Maine. During 1997, joint ventures with Maine Medical Center
in Portland, Maine and Kent County Memorial Hospital in Warwick, Rhode Island
were consummated. In both of these cases, existing hospital-owned occupational
health centers were combined with existing OH+R centers. Maine Medical Center is
the largest tertiary care hospital in Maine with 598 beds and over 500 active
physicians on its medical staff. The combined Maine Medical Center/OH+R center
is now the dominant occupational healthcare provider in the Portland area. Kent
is a 359 bed general medical and surgical hospital located in Warwick, Rhode
Island. It is a member of the Care New England network, which includes Women and
Infants Hospital located in Providence, Rode Island. The combined Kent County
Hospital/OH+R center is now the dominant occupational healthcare provider in the
Warwick area.

     Additionally in 1997, the Company entered into a strategic relationship
with Eastern Maine Health Care ("EMH"), the parent of Eastern Maine Medical
Center in Bangor, Maine. Eastern Maine Medical Center is a 348 bed general
medical and surgical hospital in Bangor which provides tertiary care throughout
Northern Maine. Through an

                                       10
<PAGE>
 
exclusive affiliation with EMH and related parties, the Company provides
comprehensive occupational health services to employers and their employees in
Northern and Eastern Maine.

     The Company is continuously exploring other potential hospital affiliations
throughout the Northeast. Typically under these affiliations the Company
provides all necessary personnel and assumes management responsibility for the
day-to-day operation of the occupational health entity. In return for such
services, the Company will receive fees customarily including a component based
upon the net revenue attained by the entity and its operating profit
performance, as well as reimbursement of all of the Company's personnel costs
and other expenses incurred.  Further, in a typical joint venture scenario, the
Company will also own 51% or more of the occupational health entity with the
hospital owning the remainder.

ACQUISITIONS, STRATEGIC ALLIANCES AND START-UPS

     By acquiring private practices including occupational medicine, physical
therapy or related services practices, the Company can enter a new geographical
area or consolidate its position within an existing market. Therapy practices
receive referrals of injured workers from local specialty physicians which can
complement the Company's direct marketing to employers. Alternatively,
occupational medicine practices have established relationships with employers to
whom the Company's more comprehensive services may be provided.  Finally,
related service practices, such as medical consulting services regarding
occupational and environmental health issues, primary care and sports medicine,
can easily expand their capabilities by implementing the OH+R System to service
the occupational medicine needs of employers as well as offer an expanded array
of services to the injured worker.

     During 1997 the Company continued to implement its acquisition strategy
through its purchases of Immediate Care Health Center ("ICHC"), Business
Health Management ("BHM"), New England Health Center ("NEHC") and Occupational
Medical Services ("OMS").  ICHC is a leading provider of occupational medicine
and urgent care services in the Burlington, Vermont area. BHM provides medical
consulting services regarding occupational and environmental health issues, on-
site contract medical services, medical surveillance programs, and drug testing
programs. BHM's client list includes various Fortune 500 employers. NEHC
provides a broad array of occupational medicine services and is a leading
occupational medicine provider northwest of Boston, Massachusetts, servicing
hundreds of employer and governmental clients.  OMS, the Company's first
acquisition in New York, is a leading medical practice in Albany specializing in
occupational medicine.  OMS serves a client base of more than 250 employers
representing a broad cross section of industries throughout the Capital District
Region.

     In the first quarter of 1998, the Company continued to further implement
its acquisition strategy and expansion of its related services platform through
its purchase of Sports Medicine Systems, Inc ("SMS") a physician and physical
therapy practice management company. SMS manages two practices that provide
orthopedics, podiatry, physiatry, physical therapy, and athletic training
services in Boston and Brookline, Massachusetts. The Company believes that SMS
will enable the Company to provide its clients with an internal resource for
specialty orthopedic referrals as well as offer their employees specialty care
services for non-workers' compensation cases. Following the closing of the
acquisition, SMS' Boston practice was promptly relocated into the Company's
already existing location in Boston producing immediate economies and synergies.

     The Company will also consider establishing start-up centers. This approach
is most suitable for geographic areas proximate to existing Company centers or
where a large source of patients can be assured through arrangements with large
employers and third party administrators. Consistent with this approach the
Company opened a new occupational health center in Wellesley, Massachusetts
during the fourth quarter of 1997. This center is located in the employer-dense
Metro West/128 area of Greater Boston, and the Company believes this location
serves as an excellent complement to the Company's existing centers in Boston,
Wilmington, and Brookline, Massachusetts.

COMPETITION

     Most organizations providing care for work-related injuries and illnesses
in the Northeast are local providers or

                                       11
<PAGE>
 
hospitals. The fundamental difference between the Company and these providers is
the Company's focus on combining multiple disciplines to address the needs of a
single market segment--work-related injuries and illnesses. Other providers are
generally organized to provide services, such as physical therapy, to a wide
variety of market segments with differing needs regardless of the source of the
injury or type of patient or injury.

     The vast majority of the Company's competitors are local operations and
typically provide only some of the services required to successfully resolve
work-related injuries and illnesses. Hospitals typically provide most of the
required services but not as part of a tightly integrated, formal care system.
Injured workers tend to be a small segment of the patients seen by the
individual hospital departments involved, and department personnel tend not to
have any particular training or expertise in work-related injuries and
illnesses.

     OccuSystems, Inc., which held that it was the nation's largest physician
practice management company focusing on occupational healthcare merged with CRA
Managed Care, Inc in 1997 to form Concentra Managed Care, Inc. The Company
further understands that other large and diversified national healthcare
companies including HEALTHSOUTH Corporation and NovaCare, Inc. have stated their
intention to become occupational health providers and have begun implementation
of such services. Although the Company has not yet seen a significant
occupational healthcare presence from these companies in the markets in which
the Company currently operates and many of the other markets it is exploring in
the Northeast, there can be no assurance that these competitors will not
establish such services in these markets. These companies are larger than the
Company and have greater financial resources.

LAWS AND REGULATIONS

  General

     As a participant in the healthcare industry, the Company's operations and
relationships are subject to extensive and increasing regulation by a number of
governmental entities at the federal, state and local levels. The Company is
also subject to laws and regulations relating to business corporations in
general. The Company believes that its operations are in material compliance
with applicable laws. Nevertheless, because of the special nature of the
Company's relationship with the Medical Providers, many aspects of the Company's
business operations have not been the subject of state or federal regulatory
interpretation, and there can be no assurance that a review of the Company's or
the Medical Providers' business by courts or regulatory authorities will not
result in a determination that could adversely affect the operations of the
Company or the Medical Providers or that the healthcare regulatory environment
will not change so as to restrict the Company's or the Medical Providers'
existing operations or their expansion.

   Workers' Compensation Legislation

     The federal government and each state in which the Company does business
administer workers' compensation programs, which require employers to cover
medical expenses, lost wages and other costs resulting from work-related
injuries, illnesses and disabilities. Medical costs are paid to healthcare
providers through the employers' purchase of insurance from private workers'
compensation carriers, participation in a state fund or by self-insurance.
Changes in workers' compensation laws or regulations may create a greater or
lesser demand for some or all of the Company's services, require the Company to
develop new or modified services or ways of doing business to meet the needs of
the marketplace and compete effectively or modify the fees that the Company may
charge for its services.

     Many states are considering or have enacted legislation reforming their
workers' compensation laws. These reforms generally give employers greater
control over who will provide medical care to their employees and where those
services will be provided, and attempt to contain medical costs associated with
workers' compensation claims. Some states have implemented diagnosis-specific
fee schedules that set maximum reimbursement levels for healthcare services. The
federal government and certain states provide for a "reasonableness" review of
medical costs paid or reimbursed by workers' compensation.

     When not governed by a fee schedule, the Company adjusts its charges to the
usual and customary levels authorized by the payor.

                                       12
<PAGE>
 
   Corporate Practice of Medicine and Other Laws

     Most states limit the practice of medicine to licensed individuals or
professional organizations comprised of licensed individuals. Many states also
limit the scope of business relationships between business entities such as the
Company and licensed professionals and professional corporations, particularly
with respect to the sharing of fees between a physician and another person or
entity and non-physicians exercising control over physicians engaged in the
practice of medicine.

     Laws and regulations relating to the practice of medicine, the sharing of
fees and similar issues vary widely from state to state, are often vague and are
seldom interpreted by courts or regulatory agencies in a manner that provides
guidance with respect to business operations such as those of the Company.
Although the Company attempts to structure all of its operations so that they
comply with the relevant state statutes and believes that its operations and
planned activities do not violate any applicable medical practice, the sharing
of fees or similar laws, there can be no assurance that (i) courts or
governmental officials with the power to interpret or enforce these laws and
regulations will not assert that the Company or certain transactions in which it
is involved are in violation of such laws and regulations and (ii) future
interpretations of such laws and regulations will not require structural and
organizational modifications of the Company's business. In addition, the laws
and regulations of some states could restrict expansion of the Company's
operations into those states.

   Fraud and Abuse Laws

     A federal law (the "Anti-Kickback Statute") prohibits any offer, payment,
solicitation or receipt of any form of remuneration to induce or in return for
the referral of Medicare or state health program patients or patient care
opportunities, or in return for the purchase, lease or order of, or arranging
for, items or services that are covered by Medicare or state health programs.
Violations of the statute can result in the imposition of substantial civil and
criminal penalties. In addition, certain anti-referral provisions (the "Stark
Amendments") prohibit a physician with a "financial interest" in an entity
from referring a patient to that entity for the provision of certain
"designated medical services"; some of which are provided by the Medical
Providers that engage the Company's management services.

     Most states have statutes, regulations or professional codes that restrict
a physician from accepting various kinds of remuneration in exchange for making
referrals. Several states are considering legislation that would prohibit
referrals by a physician to an entity in which the physician has a specified
financial interest.

     All of the foregoing laws are subject to modification and interpretation,
have not often been interpreted by appropriate authorities in a manner directly
relevant to the Company's business and are enforced by authorities vested with
broad discretion. The Company has attempted to structure all of its operations
so that they comply with all applicable federal and state anti-referral
prohibitions. The Company also continually monitors developments in this area.
If these laws are interpreted in a manner contrary to the Company's
interpretation, reinterpreted or amended, or if new legislation is enacted with
respect to healthcare fraud and abuse or similar issues, the Company will seek
to restructure any affected operations so as to maintain compliance with
applicable law. No assurance can be given that such restructuring will be
possible, or, if possible, will not adversely affect the Company's business.

   Uncertainties Related to Changing Healthcare Environment

     Over the last several years, the healthcare industry has experienced
change. Although managed care has yet to become a major factor in occupational
healthcare, the Company anticipates that managed care programs, including
capitation plans, may play an increasing role in the delivery of occupational
healthcare services. Further, competition in the occupational healthcare
industry may shift from individual practitioners to specialized provider groups
such as those managed by the Company, insurance companies, health maintenance
organizations and other significant providers of managed care products. To
facilitate the Company's managed care strategy, the Company is offering risk-
sharing products for the workers' compensation industry that will be marketed to
employers, insurers and managed care organizations. No assurance can be given
that the Company will prosper in the changing healthcare environment

                                       13
<PAGE>
 
or that the Company's strategy to develop managed care programs will succeed in
meeting employers' and workers' occupational healthcare needs.

     Other changes in the healthcare environment may result from a recent
Internal Revenue Service ruling related to whole-hospital joint ventures with
tax-exempt organizations. The Company currently has no reason to believe that
this specific ruling will be extended to joint ventures concerning ancillary
services such as occupational health for tax-exempt hospitals, however, if so
extended, the Company's structure for joint ventures with tax-exempt hospitals
may differ from the Company's typical model so as not to jeopardize the tax-
exempt status of these hospitals.

   Environmental

     The Company and the Medical Providers are subject to various federal, state
and local statutes and ordinances regulating the disposal of infectious waste.
If any environmental regulatory agency finds the Company's facilities to be in
violation of waste laws, penalties and fines may be imposed for each day of
violation, and the affected facility could be forced to cease operations. The
Company believes that its waste handling and discharge practices are in material
compliance with the applicable law.

SEASONALITY

     The Company is subject to the natural seasonal swing that impacts the
various employers and employees it serves. Although the Company hopes that as it
continues its growth and development efforts it may be able to anticipate the
effect of these swings and provide services aimed to ameliorate this impact,
there can be no assurance that it can completely alleviate the effects of
seasonality. Historically, the Company has noticed these impacts in portions of
the first and fourth quarters. Traditionally, revenues are lower during these
periods since patient visits decrease due to the occurrence of plant closings,
vacations, holidays, a reduction in new employee hirings and the impact of
severe weather conditions in the Northeast. These activities also cause a
decrease in drug and alcohol testings, medical monitoring services and pre-hire
examinations. The Company has also noticed similar impacts during the summer
months, but typically to a lesser degree than during the first and fourth
quarters.

EMPLOYEES

     As of February 20, 1998, the Company employed 301 individuals on a full and
part-time basis. The total licensed or clinical professionals employed or
associated with the Company are 160, including physicians, physician assistants,
nurses, nurse practitioners, medical assistants, physical and occupational
therapists, and assistant physical and occupational therapists. None of the
Company's employees are covered by collective bargaining agreements. The Company
has not experienced any work stoppages and considers its relations with its
employees to be good.

IMPORTANT FACTORS REGARDING FORWARD-LOOKING STATEMENTS

     Statements contained in this Annual Report on Form 10-K, including in
"Management's Discussion and Analysis of Financial Condition and Results of
Operations," contain forward-looking statements within the meaning of Section
21E of the Securities Exchange Act, which statements are intended to be subject
to the "safe-harbor" provisions of the Private Securities Litigation Reform
Act of 1995. The forward-looking statements are based on management's current
expectations and are subject to many risks and uncertainties, which could cause
actual results to differ materially from such statements. Such statements
include statements regarding the Company's objective to develop a comprehensive
regional network of occupational healthcare centers providing integrated
services through multi-disciplinary teams. Among the risks and uncertainties
that will affect the Company's actual results in achieving this objective are
locating and identifying suitable acquisition candidates, the ability to
consummate acquisitions on favorable terms, the success of such acquisitions, if
completed, the costs and delays inherent in managing growth, the ability to
attract and retain qualified professionals and other employees to expand and
complement the Company's services, the availability of sufficient financing and
the attractiveness of the Company's capital stock to finance acquisitions,
strategies pursued by competitors, the restrictions imposed by government
regulation, changes in the

                                       14
<PAGE>
 
industry resulting from changes in workers' compensation laws and regulations
and in the healthcare environment generally and other risks described in this
Annual Report on Form 10-K and the Company's other filings with the Securities
and Exchange Commission.

ITEM 2.   PROPERTIES

     The Company rents approximately 5,250 square feet of office space for its
corporate offices in Hingham, Massachusetts.

     The Company's centers range in sizes from approximately 725 square feet to
15, 239 square feet and have lease terms of three years to six years with
varying renewal or extension rights. A typical center ranges in size from
approximately 4,000 to 10,000 square feet and has four to eight rooms used for
examination and trauma, a laboratory, an x-ray room and ancillary areas for
reception, drug testing collection, rehabilitation, client education and
administration. The centers generally are open from nine to twelve hours per day
at least five days per week.

     The Company believes that its facilities are adequate for its reasonably
foreseeable needs.

ITEM 3.   LEGAL PROCEEDINGS

     The Company is not a party to any material legal proceedings and is not
aware of any threatened litigation that could have a material adverse effect
upon its business, operating results or financial condition.

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

     During the fourth quarter of the fiscal year ended December 31, 1997, there
was a matter submitted to a vote of security holders through the solicitation of
proxies or otherwise, for the election of four people to the Board of Directors
of the Company, two for two-year terms expiring in 1999 and two for three-year
terms expiring in 2000. These elections took place at the Annual Meeting of
Stockholders held on December 15, 1997 (the "Annual Meeting"). Two of the
directors, namely John C. Garbarino and Angus M. Duthie, required election by an
affirmative vote of a plurality of the shares of Common Stock present in person
or represented by proxy and entitled to vote, in order to serve until the 1999
Annual Meeting of Stockholders of the Company. As of the record date, 1,579,479
Shares of Common Stock were issued, outstanding and eligible to vote. At the
Annual Meeting, 1,356,090 of such shares were either present in person or
represented by proxy and 1,354,630 voted for and 1,460 abstained from voting
with respect to both Mr. Garbarino and Mr. Duthie. Two of the directors, namely
Edward L. Cahill and Donald W. Hughes, required election by affirmative vote of
a plurality of the shares of Series A Convertible Preferred Stock ("the
Preferred Stock") present in person or represented by proxy and entitled to
vote, in order to serve until the 2000 Annual Meeting of Stockholders of the
Company. As of the record date, 1,416,667 shares of Preferred Stock were issued,
outstanding and eligible to vote. At the Annual Meeting, all 1,416,667 shares of
Preferred Stock were represented by proxy and were all voted for Mr. Cahill and
Mr. Hughes. Kevin J. Dougherty continued to serve as a director of the Company.
His term expires at the 1998 Annual Meeting of Stockholders of the Company.

                                       15
<PAGE>
 
                                    PART II

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

     Prior to the Merger on June 6, 1996, Telor's common stock was traded on the
Nasdaq National Market under the symbol TELR. Since that date, the Company's
Common Stock has been traded on the Nasdaq SmallCap Market under the symbol
OHRI. The following table sets forth the high and low bid quotations for the
Company's Common Stock as reported by Nasdaq during the periods shown below.

<TABLE>
<CAPTION>
                                                   HIGH        LOW
                                                 --------    -------
          <S>                                    <C>         <C>
          Quarter ended March 31, 1996..........  $ 6 5/8    $ 3 1/2
          Quarter ended June 30, 1996...........    5 1/2      3 1/8
          Quarter ended September 30, 1996......    5 1/2      3 1/8
          Quarter ended December 31, 1996.......    6 7/8      4
          Quarter ended March 31, 1997..........    7 1/2      5
          Quarter ended June 30, 1997...........    4 3/4      2 1/2
          Quarter ended September 30, 1997......    5 3/16     2 1/4
          Quarter ended December 31, 1997.......    5 1/2      2 7/8
</TABLE>

     The foregoing represent inter-dealer prices, without retail mark-up, mark-
down or commission and may not necessarily represent actual transactions. As of
February 28, 1998, there were approximately 61 holders of record of the
Company's Common Stock.

     The Company has never paid any cash dividends on its Common Stock. The
Company currently intends to retain earnings, if any, for use in its business
and does not anticipate paying any cash dividends in the foreseeable future. The
payment of future dividends will be at the discretion of the Board of Directors
of the Company and will depend, among other things, upon the Company's earnings,
capital requirements and financial condition. In addition, the consent of
holders of the members of the Board of Directors nominated solely by the holders
of Series A Convertible Preferred Stock is required before any dividends (other
than dividends payable in Common Stock) may be declared and paid upon or set
aside for the Common Stock of the Company in any year. Finally, compliance with
various financial covenants imposed by one of the Company's lenders could limit
the Company's ability to pay dividends.

     The transfer agent and registrar for the Company's Common Stock is Boston
EquiServe, L.P.

                                       16
<PAGE>
 
ITEM 6.   SELECTED FINANCIAL DATA

     The consolidated statement of operations data set forth below with respect
to the years ended December 31, 1997, 1996, and 1995 and the consolidated
balance sheet data as of December 31, 1997 and 1996 are derived from, and are
qualified by reference to, the audited Consolidated Financial Statements
included elsewhere in this report and should be read in conjunction with those
financial statements and notes thereto. The consolidated statement of operations
data for the years ended December 31, 1994 and 1993 and the consolidated balance
sheet data at December 31, 1995, 1994, and 1993 are derived from financial
statements not included herein. Due to the "reverse acquisition" accounting
treatment of the Merger, the data for periods prior to the Merger represent the
financial results of OH+R rather than Telor. Historical results should not be
taken as necessarily indicative of the results that may be expected for any
future period.

<TABLE>
<CAPTION>
                                                               (IN THOUSANDS EXCEPT SHARE AND PER SHARE DATA)
                            
                                                                           YEAR ENDED DECEMBER 31,
                                                          -------------------------------------------------------------
                                                             1997         1996         1995        1994         1993
                                                          -----------  -----------  ----------  -----------  ----------
<S>                                                       <C>          <C>          <C>         <C>          <C>  
CONSOLIDATED STATEMENT OF OPERATIONS DATA:   
Revenue                                                   $   18,307   $    9,041    $  5,835     $  2,584    $  1,649
Expenses:                   
  Operating                                                   17,209        9,063       6,407        2,618       1,789
  General and administrative                                   2,590        1,570       1,102        1,139       1,165
  Depreciation and amortization                                  658          449         365          222         220           
                                                          ------------------------------------------------------------- 
                                                              20,457       11,082       7,874        3,979       3,174
                                                          -------------------------------------------------------------  
                                                              (2,150)      (2,041)     (2,039)      (1,395)     (1,525)
                                                          -------------------------------------------------------------   

Nonoperating gains (losses):          
  Interest income                                                334          135          38           38          43
  Interest expense                                              (248)        (252)        (97)         (53)        (56)
   Minority interest in net loss of     
   subsidiaries                                                  183          308         322 
  Gain on disposition of investment                              217    
                                                          -------------------------------------------------------------   
Net loss before taxes                                         (1,664)      (1,850)     (1,776)      (1,410)     (1,538)
Income taxes                                                       0            0           0            0          33
                                                          ------------------------------------------------------------- 
Net loss                                                     ($1,664)     ($1,850)    ($1,776)     ($1,410)    ($1,505)
                                                          =============================================================  
Net loss available to common       
shareholders                                                 ($1,681)     ($1,850)    ($1,776)     ($1,410)    ($1,505)
                                                          ============================================================= 
Net loss per share                                            ($1.07)      ($1.64)     ($2.69)      ($2.68)     ($3.73)
                                                          ============================================================= 
Weighted average common shares     
  outstanding                                              1,573,471    1,129,611     661,306      526,685     403,164
                                                          ============================================================= 
                            
<CAPTION> 
                                                                                    DECEMBER 31, 
                                                          -------------------------------------------------------------
CONSOLIDATED BALANCE SHEET DATA:                             1997        1996         1995          1994        1993 
                                                          ----------  ----------   -----------   ----------  ----------
<S>                                                       <C>         <C>          <C>           <C>         <C> 
Working capital (deficit)                                 $    5,197   $    8,846    $   (340)    $  1,217    $  1,575
Total assets                                                  14,573       15,476       4,249        3,505       3,576
Long-term debt less, current portion                           1,386          746       1,161          670         721
Redeemable convertible preferred 
  stock                                                        8,440        8,423       7,179        6,019       4,392
Stockholder's equity  (deficit)                                1,757        3,415      (6,187)      (3,851)     (2,020) 
</TABLE> 

                                       17
<PAGE>
 
ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS

OVERVIEW

     The Company is a physician practice management company specializing in
occupational health care throughout the Northeastern United States.  The Company
develops and operates multidisciplinary outpatient healthcare centers and
provides on-site services to employers for the prevention, treatment and
management of work-related injuries and illnesses. The Company operates the
centers under management and submanagement agreements with professional
corporations that practice exclusively through such centers.  Additionally, the
Company has entered into joint ventures with hospital related organizations to
provide management and related services to the centers established by the joint
ventures.

      The Company is the surviving corporation of the Merger of OH+R into Telor.
Pursuant to the Merger, the ophthalmic pharmaceutical business of Telor ceased,
and the business of the surviving corporation was changed to the business of
OH+R.

     The Company's operations have been funded primarily through venture capital
investments and the Merger. The Company's growth has resulted predominantly from
the formation of joint ventures, acquisitions and development of businesses
principally engaged in occupational health care.

     The following table sets forth, for the periods indicated, the relative
percentages which certain items in the Company's consolidated statements of
operations bear to total revenue. The following information should be read in
conjunction with the consolidated financial statements and notes thereto
included elsewhere in this report. Historical results and percentage
relationships are not necessarily indicative of the results that may be expected
for any future period.

<TABLE>
<CAPTION>
 
 
                                                     YEAR ENDED DECEMBER 31,
                                                    --------------------------
                                                     1997      1996     1995
                                                    -------  --------  -------
<S>                                                 <C>      <C>       <C>
 
     Total revenue................................   100.0%    100.0%   100.0%
     Operating....................................   (94.0)   (100.2)  (109.8)
     General and administrative...................   (14.2)    (17.4)   (18.9)
     Depreciation and amortization................    (3.6)     (5.0)    (6.3)
     Interest income..............................     1.9       1.5      0.7
     Interest expense.............................    (1.4)     (2.8)    (1.7)
     Minority interest in net loss of subsidiary..     1.0       3.4      5.5
     Gain on disposition of investment............     1.2        --       --
                                                    --------------------------  
     Net loss.....................................    (9.1)%   (20.5)%  (30.5)%
                                                    ==========================
</TABLE>

                                       18
<PAGE>
 
RESULTS OF OPERATIONS (DOLLAR AMOUNTS IN THOUSANDS)
- ---------------------                              

YEARS ENDED DECEMBER 31, 1997 AND 1996
- --------------------------------------

REVENUE

     Revenue increased 102.5% to approximately $18,307 in 1997 from
approximately $9,041 in 1996. Of the approximately $9,266 increase in revenue in
1997 compared to 1996, approximately $3,061 (33%) was attributable to centers
owned at the end of 1996 and $6,205 (67%) was attributable to centers acquired
in 1997.

Operating, General and Administrative Expenses

     Operating expenses increased 89.9%  to approximately $17,209 in 1997 from
approximately $9,063 in 1996. This increase was principally due to the
acquisition and development of additional centers.  As a percentage of revenues,
operating expenses declined approximately 6.2% to 94.0% in 1997 as compared to
100.2% in 1996.  The Centers in aggregate, achieved profitability in 1997 as
individual centers reached critical mass in terms of volume. In prior years,
many centers were in a start-up mode and incurred expenses to establish
infrastructure.

     General and administrative expenses increased 65.0% to approximately $2,590
in 1997 from $1,570 in 1996. The increase was the result of the Company
expanding its corporate staff to support the growth in centers. As a percentage
of revenues, general and administrative expenses declined approximately 18.4% to
14.2% in 1997 as compared to 17.4% in 1996. The Company believes that as
additional acquisitions are completed, further leveraging of existing management
will occur, and, as a result, general and administrative costs will continue to
decline as a percentage of total revenue.

Depreciation and Amortization

     Depreciation and amortization expense increased 46.6% to approximately $658
in 1997 from approximately $449 in 1996. The increase occurred primarily as a
result of the Company having additional growth through center development and
acquisitions. As a percentage of revenue, depreciation and amortization was 3.6%
in 1997 compared to 5.0% in 1996.

Interest Income

     Interest income is generated primarily from cash invested in highly liquid
funds with a maturity of three months or less.  Interest income increased 147.4%
to approximately $334 in 1997 from $135 in 1996.  The increase was related to
funds received through the Merger and from the sale of preferred stock through a
private placement.

Minority Interest

     Minority interest represents the share of (profits) and losses of certain
investors in certain joint ventures with the Company.  In 1997, the minority
interest in net losses of subsidiaries was to $183 compared to $308 for 1996 as
the joint venture centers operating performance improved.

Gain on Disposition of Investment

     The gain on disposition of investment relates to the restructuring of one
of the Company's joint ventures. In connection with such restructuring, the
ownership of the joint venture changed whereby the Company assumed an additional
24% ownership interest in the joint venture. Through this transaction, each
party in the joint venture forgave outstanding indebtedness. Additionally,
certain assets associated with one of the joint venture sites were purchased by
one of the Company's partners in consideration for the forgiveness of the
Company's note payable to its partner of approximately $536 and for cash of
approximately $56. This restructuring resulted in the gain on disposition of
investment of $217 to the Company.

                                       19
<PAGE>
 
Year Ended December 31, 1996 and 1995
- -------------------------------------

Revenue

     Revenue increased 55% to approximately $9,041 in 1996 from approximately
$5,835 in 1995.  Of the approximately $3,206 increase in revenue in 1996
compared to 1995, approximately $2,015 (63%) was attributable to centers owned
at the end of 1995 and $1,191 (37%) was attributable to centers acquired in
1996.


Operating, General and Administrative Expenses

     Operating expenses increased 41.5% to approximately $9,063 in 1996 from
approximately $6,407 in 1995. This increase was principally due to the
acquisition and development of additional centers. As a percentage of revenue,
however, operating expenses declined by approximately 8.8% to 100.2% in 1996
from 109.8% in 1995.

     General and administrative expenses increased 42.5% to approximately $1,570
in 1996 from $1,102 in 1995. As a percentage of revenue, general and
administrative expenses remained relatively constant at 17.4% in 1996 and 18.9%
in 1995.

Depreciation and Amortization

     Depreciation and amortization expense increased 23.1% to approximately $449
in 1996 from approximately $365 in 1995. The increase occurred primarily as a
result of the Company having additional growth through center development and
acquisitions. As a percentage of revenue, depreciation and amortization was 5.0%
in 1996 compared to 6.3% in 1995.

Interest Income

     Interest income is generated primarily from cash invested in highly liquid
funds with a maturity of three months or less.  Interest income increased to
approximately $135 in 1996 from $38 in 1995.  The increase was related to funds
received through the Merger and from the sale of preferred stock through a
private placement.

Interest Expense

     Interest expense increased to approximately $252 in 1996 from approximately
$97 in 1995. The increase was due to the incurrence of certain debt as
consideration for several acquisitions. Additionally, in June 1995, the Company
sold certain accounts receivable to provide operating cash and to pay down
certain term loans and notes payable. As a percentage of total revenue, interest
expense was 2.8% in 1996 and 1.7% in 1995.

Minority Interest

     Minority interest represents the share of (profit) and losses of certain
investors in certain joint ventures with the Company.  In 1996, the minority
interest in net losses of subsidiaries decreased to approximately $308 from $322
in 1995.

SEASONALITY

     The Company is subject to the natural seasonal swing that impacts the
various employers and employees it serves. Although the Company hopes that as it
continues its growth and development efforts it may be able to anticipate the
effect of these swings and provide services aimed to ameliorate this impact,
there can be no assurance that it can completely alleviate the effects of
seasonality. Historically, the Company has noticed these impacts in portions of
the first and fourth quarters. Traditionally, revenues are lower during these
periods since patient visits decrease due

                                       20
<PAGE>
 
to the occurrence of plant closings, vacations, holidays, a reduction in new
employee hirings and the impact of severe weather conditions in the Northeast.
These activities also cause a decrease in drug and alcohol testings, medical
monitoring services and pre-hire examinations. The Company has also noticed
similar impacts during the summer months, but typically to a lesser degree than
during the first and fourth quarters.

LIQUIDITY AND CAPITAL RESOURCES

     Since inception, the Company's funding requirements have been met through a
combination of issuances of capital stock, long-term debt and other commitments,
the utilization of capital leases and loans to finance equipment purchases, the
sale of certain accounts receivable and the creation of minority interests. Net
proceeds from the sale of capital stock have totaled approximately $14 million,
including the Company's private placement of its Series A Convertible Preferred
Stock on November 6, 1996. The proceeds from the sale of this preferred stock
provided the Company with cash proceeds of approximately $8.4 million, net of
expenses. During 1996 and 1995, the Company received approximately $3.8 million
and $1.9 million, respectively, from the sale of certain accounts receivable. At
December 31, 1997, the Company had $5.2 million in working capital, a decrease
of $3.6 million from December 31, 1996. The Company has utilized its funds in
its expansion effort and for working capital. The Company's principal sources of
liquidity as of December 31, 1997 consisted of (i) cash and cash equivalents
aggregating approximately $4.2 million and (ii) accounts and notes receivable of
approximately $3.4 million.

     Net cash used in operating activities by the Company in 1997 was
approximately $2,996 as compared to approximately $2,696 for 1996 and $794 for
1995. During these years, the primary uses of cash were the funding of working
capital in centers in early stages of development or centers which were recently
acquired and to fund Company operating losses. In addition, during 1996 the
Company also funded certain expenses related to the Merger and during 1997 the
Company also provided funding for working capital for certain centers where an
accounts receivable financing agreement was terminated and for expenses relating
to opening a new location during the fourth quarter. The operating losses cited
above were offset by non-cash expenses, such as depreciation and amortization,
and by fluctuations in working capital. Working capital fluctuations have been
primarily from increases in accounts receivable and other current assets offset
by increases in accounts payable and accrued expenses.

     The Company's investing activities in 1997 included the purchase of
physician practices and investments in joint ventures with an aggregate cash
outlay of $1,375. The Company has an equity interest equal to or in excess of
51% in all joint ventures. During 1996, the Company's investing activities
included the Merger, pursuant to which the Company received approximately $4.5
million of cash. This amount was used to fund the $892 acquisition of an
ambulatory care facility and a rehabilitation business. During 1995, the Company
invested approximately $336 in cash for the acquisition of several occupational
medicine businesses. Additional investing activities included the use of $381
and $286 in 1997 and 1996, respectively, for costs in excess of purchase price
for certain acquisitions and fixed asset additions of $458, $130 and $162, in
1997, 1996, and 1995 respectively. Fixed asset additions for 1997 included
primarily the buildout of a new center as well as computer equipment. In 1997,
approximately $345 of cash that had been pledged for certain letters of credit
in 1996 was released. The Company also received $702 in cash from the sale of
its interest in a partnership net of a gain of $50 on the transaction.

     In 1997, the Company received approximately $331 from interest bearing
working capital loans from joint venture partners and approximately $17 through
a partnership contribution. Also in 1997, the Company used funds of
approximately $596 for the payment of long-term debt and other long-term
obligations. In 1996, cash of $8.0 million net, was provided by financing
activities primarily as a result of sale of preferred stock through a private
placement. Advances of $300 under a bank line of credit and $200 in other short-
term loans were offset by payments of existing loans payable, noncompete
agreements and capital lease obligations aggregating approximately $746. In
1995, the Company generated $596 from the sale of preferred stock and received
$196 through a partnership contribution. The net uses of cash in 1995 were
primarily the pay down of certain bank loans and capital lease obligations
totaling approximately $342.

     The Company expects that its principal use of funds in the near future will
be in connection with acquisitions and the formation of joint venture entities,
working capital requirements, debt repayments and purchases of property

                                       21
<PAGE>
 
and equipment. During November of 1997, the Company entered into a financing
arrangement with BankBoston, N.A. whereby it has access to two separate credit
facilities. The first credit facility provides the Company with $2.5 million for
working capital and acquisition needs. The second facility provides up to $4.5
million to be utilized by the Company's existing and future joint ventures. The
borrowing base of the joint venture credit facility is eighty-five percent (85%)
of the joint ventures' accounts receivable less than 120 days old. Both
facilities expire on September 30, 1999. The Company expects that the cash
received as the result of the Merger, proceeds received upon the sale of
1,416,667 shares of its Series A Convertible Preferred Stock, the previously
mentioned credit facilities, and cash generated from operations will be adequate
to provide working capital requirements and to fund debt repayments and to
finance any necessary capital expenditures through December 31, 1998. However,
the Company believes that the level of financial resources available to it is an
important competitive factor. The Company will consider raising additional
capital on an on-going basis as market factors and its needs suggest, as
additional capital may be necessary to fund acquisitions by the Company.

Impact of Year 2000

     The Company is aware of the issues associated with the programming code in
existing computer systems as the year 2000 approaches.  The "Year 2000" problem
is pervasive and complex, as virtually every computer operation will be affected
in the same way by the rollover of the two digit year value to 00.  The issue is
whether computer systems will properly recognize date sensitive information when
the year changes to 2000.  Systems that do not properly recognize such
information could generate erroneous data or cause a system to fail.

     The Company is utilizing both internal and external resources to identify,
correct or reprogram, and test its systems for Year 2000 compliance.  It is
currently anticipated that all reprogramming efforts will be completed by
December 31, 1998, allowing adequate time for testing.  A preliminary assessment
has indicated that some of the Company's older personal computers and ancillary
software programs may not be Year 2000 compatible.  The Company intends to
either replace or modify these computers and programs.  The cost of this
replacement is not expected to be material as the shelf life of the Company's
personal computers is 3 to 5 years and as a result historically each year
approximately 25% of all personal computers are replaced or upgraded.  All
personal computers purchased in 1997 are Year 2000 compatible.

     The Company is also obtaining confirmations from the Company's primary
vendors that plans are being developed or are already in place to address
processing of transactions in the Year 2000. However, there can be no assurance
that the systems of other companies on which the Company's systems rely also
will be converted in a timely fashion or that any such failure to convert by
another company would not have an adverse effect on the Company's systems.
Management is in the process of completing its assessment of the Year 2000
compliance costs. However, based on currently available information (excluding
the possible impact of vendor systems which management currently is not in a
position to evaluate) as noted above, management does not believe that these
costs will have a material effect on the Company's earnings.

INFLATION

     The Company does not believe that inflation had a significant impact on its
results of operations during the last three years. Further, inflation is not
expected to adversely affect the Company in the future unless it increases
substantially, and the Company is unable to pass through the increases in its
billings and collections.

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

     Not applicable.

ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The auditors' reports and consolidated financial statements that are listed
in the Index to Consolidated Financial Statements on page F-1 hereof are
incorporated herein by reference.

                                       22
<PAGE>
 
ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
          FINANCIAL DISCLOSURE

     The information required by this Item has been previously reported by the
Company in Form 8-K dated September 24, 1996.

                                   PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The executive officers and directors of the Company are as follows:

<TABLE>
<CAPTION>
       NAME                        AGE                POSITION WITH THE COMPANY
       ----                        ---                -------------------------
<S>                                <C>     <C>
John C. Garbarino................   45     President, Chief Executive Officer and Director
Richard P. Quinlan...............   39     Chief Financial Officer, Treasurer, Secretary and General Counsel
Lynne M. Rosen...................   37     Senior Vice President, Planning and Development and Assistant
                                           Secretary
H. Nicholas Kirby................   49     Senior Vice President, Corporate Development
Edward L. Cahill.................   45     Director
Kevin J. Dougherty...............   51     Director
Angus M. Duthie..................   58     Director
Donald W. Hughes.................   47     Director
</TABLE>

     John C. Garbarino, a founder of OH+R, was its President and Chief Executive
Officer and a director since its formation in July 1992 and has been President,
Chief Executive Officer and a director of the Company since the Merger. From
February 1991 through June 1992, Mr. Garbarino served as President and Chief
Executive Officer of Occupational Orthopaedic Systems, Inc., a management
company that operated Occupational Orthopaedic Center, Inc., a company which was
the initial acquisition of OH+R. From 1985 to January 1991, Mr. Garbarino was
associated in various capacities with Foster Management Company ("Foster"), a
private investment company specializing in developing businesses to consolidate
fragmented industries. In his association with Foster, Mr. Garbarino was a
general partner and consultant and held various senior executive positions
(including Chief Executive Officer, Chief Operating Officer and Chief Financial
Officer) in Chartwell Group Ltd., a Foster portfolio company organized to
consolidate through acquisitions the highly fragmented premium priced segment of
the interior furnishings industry. Previously, Mr. Garbarino participated in the
venture capital industry as a founder and general partner of Fairfield Venture
Partners, L.P. and as vice president and treasurer of Business Development
Services, Inc., a venture capital subsidiary of General Electric Company. Mr.
Garbarino is a C.P.A. and previously worked at Ernst & Whinney (a predecessor to
Ernst & Young LLP).

     Richard P. Quinlan joined the Company as Chief Financial Officer,
Treasurer, Secretary and General Counsel in November 1996. From December 1991 to
October 1996, Mr. Quinlan was Senior Vice President and General Counsel of
AdvantageHEALTH Corporation, a provider of physical rehabilitation services,
subacute services, home health services, and senior living/assisted living
services in the Northeast United States, and now a wholly-owned subsidiary of
HEALTHSOUTH Corporation, a provider of outpatient and rehabilitative healthcare
services. From June 1985 to November 1991, he practiced law with Nutter,
McClennen & Fish in Boston, Massachusetts and served as a partner during his
final two years there.

     Lynne M. Rosen, a founder of OH+R, has been with the Company since its
formation in July 1992. During 1997, Ms. Rosen was appointed Senior Vice
President, Planning and Development. Ms. Rosen had previously held the positions
of Vice President and Assistant Secretary since the Merger. From April 1988
through June 1992, Ms. Rosen held various positions with Occupational
Orthopaedic Center, Inc., including general manager. Ms. Rosen was

                                       23
<PAGE>
 
an athletic trainer at the University of Pennsylvania Sports Medicine Center
from 1986 to March 1988 and at the University of Rhode Island from 1985 to 1986.
She has published several papers and made a number of presentations in the area
of orthopedic rehabilitation.

     H. Nicholas Kirby, was appointed to Senior Vice President, Corporate
Development in January, 1998. Previously he served as Vice President, Corporate
Development of the Company since June 1996. From August 1994 to June 1996, he
was OH+R's Director of Operations in Maine. Mr. Kirby was a founder and
President of LINK Performance and Recovery Systems, Inc. ("LINK") from January
1986 until the sale of the company to OH+R in August 1994. LINK was an
occupational health company headquartered in Portland, Maine.

     Edward L. Cahill has served as a director of the Company since November
1996. Mr. Cahill is a founding partner of Cahill, Warnock & Company, LLC
("Cahill, Warnock"), an asset management firm established to invest in small
public companies. Prior to founding Cahill, Warnock in July 1995, Mr. Cahill had
been a Managing Director at Alex. Brown & Sons Incorporated where, from 1986
through 1995, he headed the firm's Health Care Investment Banking Group. Mr.
Cahill is also a director of GENEMEDICINE, INC., Jay Jacobs, Inc. and Md/Bio.

     Kevin J. Dougherty served as a director of OH+R since July 1993 and has
been a director of the Company since the Merger. Mr. Dougherty is currently a
General Partner of The Venture Capital Fund of New England, a venture capital
firm he joined in April 1986. Previously, he participated in the venture capital
industry as Vice President of 3i Capital Corporation from 1985 to 1986, and as
Vice President of Massachusetts Capital Resource Company from 1981 to 1985.
Prior to that, Mr. Dougherty served as a commercial banker at Bankers Trust
Company and the First National Bank of Boston. He currently serves on the board
of directors of Sierra Research & Technology, Inc., High Road, Inc. and
Inspectron Corporation.

     Angus M. Duthie served as a director of OH+R since June 1992 and has been a
director of the Company since the Merger. Mr. Duthie is currently a General
Partner of Prince Ventures, L.P., a venture capital firm he co-founded in 1978.
Mr. Duthie has over 28 years of experience involving portfolio management. He
currently serves on the board of directors of KENETECH, Inc.

     Donald W. Hughes has served as director of the Company since December 1997
and is Vice President and Chief Financial Officer of Cahill, Warnock. Prior to
joining Cahill, Warnock in February 1997, Mr. Hughes served as Vice President,
Chief Financial Officer and Secretary of Capstone Pharmacy Services, Inc.
(Nasdaq: DOSE) since December 1995 and as Executive Vice President and Chief
Financial Officer of Broventure Company Inc., a closely-held investment
management company from July 1984 to November 1995.

     The directors are elected to three year terms or until their successors
have been duly elected and qualified. The terms of Angus M. Duthie and John C.
Garbarino expire in 1999. The terms of Edward L. Cahill and Donald W. Hughes
expire in 2000. The term of Kevin J. Dougherty expires at the 1998 Annual
Meeting of Stockholders.

     Pursuant to the terms of the Series A Convertible Preferred Stock contained
in the Company's Restated Certificate of Incorporation, as amended, the holders
of the Series A Convertible Preferred Stock, voting as a single class, are
entitled to elect two directors of the Company. Mr. Cahill and Mr. Hughes
currently serve as these directors. Pursuant to the terms of a Stockholders'
Agreement (the ''Stockholders' Agreement'') dated as of November 6, 1996 by and
among the Company and certain of the Company's stockholders, such stockholders
have agreed to vote all of their shares of Preferred Stock and Common Stock to
elect certain nominees to the Company's Board of Directors. The Stockholders'
Agreement provides that such nominees are to be determined as follows: (a) the
Chief Executive Officer of the Company (presently, John C. Garbarino); (b) a
person designated by the Telor Principal Stockholders, as defined in the
Stockholders' Agreement (presently, Angus M. Duthie); (c) a person designated by
the OH+R Principal Stockholders, as defined in the Stockholders' Agreement
(presently, Kevin J. Dougherty); (d) two persons designated by Cahill, Warnock
Strategic Partners Fund, L.P. (presently, Edward L. Cahill and Donald W.
Hughes); and (e) two persons unaffiliated with the management of the Company and
mutually agreeable to all of the other directors.

                                       24
<PAGE>
 
     Executive officers serve at the discretion of the Company's Board of
Directors. There are no family relationships among the executive officers and
directors nor are there any arrangements or understandings between any executive
officer and any other person pursuant to which the executive officer was
selected.

OTHER KEY OFFICERS

     Other key contributing officers of the Company are as follows:

<TABLE>
<CAPTION>
    NAME                         AGE      POSITION WITH THE COMPANY
    ----                         ---      -------------------------
<S>                              <C>    <C>
Patricia L. Callahan............  38    Vice President, Sales
David R. McLarnon...............  43    Vice President, Operations
David S. Critchlow..............  50    Vice President, Operations
Raymond M. Sessler..............  40    Vice President, Information Systems
Janice M. Goguen................  34    Corporate Controller
</TABLE>

     Patricia L. Callahan joined the Company as Vice President, Sales in August
1997. Ms. Callahan was most recently with Harvard Pilgrim Health Care, one of
the largest health maintenance organizations in the nation. Beginning with
Pilgrim Health Care in 1982, which subsequently merged with Harvard Community
Health Plan in 1995, Ms. Callahan held several senior sales/marketing positions
including Director of Strategic Planning and Development; Vice President of
Marketing, and Vice President of Sales and Marketing.

     David R. McLarnon joined the Company as Vice President, Operations in
December 1996. From January 1994 to November 1996, Mr. McLarnon was Corporate
Vice President, Ambulatory Division of AdvantageHEALTH Corporation, which merged
with HEALTHSOUTH Corporation, and was responsible for outpatient rehabilitation
operations in a seven-state region. From June, 1992 to December, 1993, Mr.
McLarnon held positions with The Mediplex Group, pursuant to which he served as
an administrator of outpatient rehabilitation services for the company's
operations in Denver, Colorado as well as provided development and
administrative services for certain of the company's comprehensive outpatient
rehabilitation facilities in Florida.

     David S. Critchlow joined the Company as Vice President, Operations in
February, 1998. From May, 1976 to January, 1998, Mr. Critchlow was employed by
Health Resources Corporation ("HRC"), a New England based occupational health
services company and a provider of corporate health management programs serving
regional and national markets. During his tenure with HRC, Mr. Critchlow
advanced from Vice President of Operations, to Executive Vice President, to
President.

     Raymond M. Sessler joined the Company as Vice President, Information
Services in January 1998. From 1989 through 1997, Mr. Sessler served as Director
of Information Technology at Harvard Pilgrim Health Care, one of the largest
health maintenance organizations in the nation. As Director of Information
Technology, Mr. Sessler was responsible for enterprise system integration and
managed a $55 million annual operating budget.

     Janice M. Goguen joined the Company as Corporate Controller in October
1997. From November 1992 through October 1997, Ms. Goguen was Corporate
Controller for AdvantageHEALTH Corporation, which merged with HEALTHSOUTH
Corporation. From August 1985 to November 1992, Ms. Goguen was employed by Ernst
& Young, LLP where she planned, managed and executed audits of publicly held,
privately owned and non-profit companies. Ms. Goguen is a Certified Public
Accountant.

                                       25
<PAGE>
 
SECTION 16(A) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

     Section 16(a) of the Securities Exchange Act of 1934, as amended, requires
the Company's executive officers and directors and persons who beneficially own
more than ten percent of the Company's Common Stock to file reports of ownership
and changes in ownership with the Securities and Exchange Commission. Based
solely on reports and other information submitted by the executive officers,
directors and such beneficial owners, the Company believes that during the
fiscal year ended December 31, 1997, all such reports were timely filed except a
Form 3 was filed late with respect to Donald W. Hughes appointment to the Board
of Directors.

ITEM 11.   EXECUTIVE COMPENSATION

SUMMARY COMPENSATION

     The following table sets forth certain information regarding the
compensation paid by the Company to the Company's Chief Executive Officer, and
each of the other three most highly compensated officers in 1997 (together the
"Named Executive Officers") for services rendered in all capacities to the
Company and its subsidiaries for the fiscal years ended December 31, 1997, 1996
and 1995. No other executive officer of the Company received cash compensation
in fiscal 1996 that exceeded $100,000.

                          SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                                                    LONG TERM
                                                                                   COMPENSATION
                                                                                      AWARDS
                                                                                      ------
                                                                                    SECURITIES       (1)
                                                          ANNUAL COMPENSATION       UNDERLYING    ALL OTHER
                                                          -------------------       ----------
NAME AND PRINCIPAL POSITION                         YEAR    SALARY ($)  BONUS ($)    OPTIONS      COMPENSATION
- ---------------------------                         ----    --------    ---------    ----------   ------------
<S>                                                 <C>     <C>         <C>        <C>            <C>  
John C. Garbarino................................   1997    $180,000         ---           ---         $6,170
  President and Chief Executive Officer             1996     174,088     $25,000       128,319          3,670
                                                    1995     152,191         ---           ---          3,305
                                                                                  
Richard P. Quinlan (2)...........................   1997     140,000         ---           ---          7,674
  Chief Financial Officer, Treasurer, Secretary     1996      19,923                                      936  
  and General Counsel                                                             
                                                                                  
Lynne M. Rosen...................................   1997     108,654         ---           ---          2,915
  Sr. Vice President, Planning and                  1996      99,115                                    1,938  
  Development                                       1995      89,615                                    1,855
                                                                                   
David R. McLarnon (3)............................   1997     100,000         ---           ---          4,246
  Vice President, Operations                        1996       7,692                                      384
</TABLE>

     (1)  Includes primarily the Company's contribution under the Company's
          401(k) plan and car allowances, and in the case of Mr. Garbarino,
          premiums paid for life insurance policies of which the Company is not
          the beneficiary.
     (2)  Mr. Quinlan joined the Company in November 1996.
     (3)  Mr. McLarnon joined the Company in December 1996.

OPTION GRANTS

     No option grants were issued to the Named Executive Officers in 1997.

                                       26
<PAGE>
 
OPTION EXERCISES AND YEAR-END VALUES

     The following table sets forth information concerning option holdings as of
December 31, 1997 with respect to the Named Executive Officers.

                AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR
                       AND FISCAL YEAR-END OPTION VALUES

<TABLE>
<CAPTION>
                            SHARES                                          NUMBER OF SECURITIES           VALUE OF UNEXERCISED
                           ACQUIRED                                        UNDERLYING UNEXERCISED          IN-THE MONEY OPTIONS
                              ON                      VALUE                 OPTIONS AT FY-END (#)            AT FY-END ($) (1)
                                                                            ---------------------            -----------------
NAME                       EXERCISE (#)             REALIZED ($)          EXERCISABLE    UNEXERCISABLE   EXERCISABLE  UNEXERCISABLE
                         --------------------  ---------------------      -----------    -------------   -----------  -------------
<S>                      <C>                   <C>                        <C>            <C>             <C>          <C>
John C. Garbarino.......       ---                     ---                    72,460          82,080       42,084            ---

Richard P. Quinlan......       ---                     ---                    11,250          33,750          ---            ---

Lynne M. Rosen..........       ---                     ---                    16,537          15,000        7,153            ---

David R. McLarnon.......       ---                     ---                     3,750          11,250          ---            ---
</TABLE>

 (1) Based on the fair market value of the Company's Common Stock as of December
     31, 1997 ($3.375) minus the exercise price of options.

EMPLOYMENT AGREEMENTS

     John C. Garbarino has an employment agreement with the Company dated June
6, 1996. The term of the agreement is two years from such date and renews
automatically for successive one-year periods until terminated. The agreement
provides for an annual salary of $180,000, subject to increase on an annual
basis in the discretion of the Board of Directors, and bonus as may be
determined by the Compensation Committee of the Board of Directors. Mr.
Garbarino is subject to a covenant not to compete with the Company for six
months after the termination of his employment. If the Company terminates the
agreement without "cause" (as defined in the agreement), or if Mr. Garbarino
becomes incapacitated, or if Mr. Garbarino resigns from the Company for "just
cause" (as defined in the agreement), then the Company is obligated to pay to
Mr. Garbarino six months' base salary in consideration of his covenant not to
compete.

DIRECTOR COMPENSATION

     The Company's directors do not receive any cash compensation for service on
the Board of Directors or any committee thereof, but are reimbursed for expenses
actually incurred in connection with attending meetings of the Board of
Directors and any committee thereof. Pursuant to the Company's 1993 Stock Plan,
each director who is not an employee of the Company is granted a non-qualified
stock option on the date of his or her election to purchase 1,200 shares of the
Company's Common Stock. The exercise price for each such option is the fair
market value of the Company's Common Stock on the date of grant. Such options
vest ratably over three years on each of the first three anniversary dates of
the grant date and are exercisable for a period of ten years. Pursuant to the
Company's 1993 Stock Plan, at each annual meeting of stockholders or special
meeting in lieu thereof, each director who is not then an employee of the
Company and who has been in continued and uninterrupted service of the Company
as a director for at least the last six months is granted a non-qualified stock
option to purchase 800 shares of the Company's Common Stock. The exercise price
of each such option is the fair market value of the Company's Common Stock on
the date of grant. Such option has a term of ten years and is immediately
exercisable in full as of the date of the next annual meeting of stockholders or
special meeting in lieu thereof following the annual meeting or special meeting
in lieu thereof in which the option was granted, whether or not such director is
re-elected at that meeting, provided that such director has been in the
continued and uninterrupted service of the Company as a director from the date
of grant through the day prior to the subsequent annual meeting.

                                       27
<PAGE>
 
ITEM 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The following table sets forth certain information regarding beneficial
ownership of the Company's Common Stock as of February 28, 1998 by (i) each
person known by the Company to own beneficially more than five percent of the
Common Stock of the Company, (ii) each director of the Company, (iii) each Named
Executive Officer and (iv) all directors and executive officers of the Company
as a group. Except as otherwise indicated, all shares are owned directly. Except
as indicated by footnote, and subject to community property laws where
applicable, the Company believes that the persons named in the table have sole
voting and investment power with respect to all shares of Common Stock
indicated.

<TABLE>
<CAPTION>
                                                                                SHARES
                                                                             BENEFICIALLY                               
NAME AND ADDRESS OF BENEFICIAL OWNER                                           OWNED (15)       PERCENT OF CLASS        
- ------------------------------------                                           ----------       ----------------        
<S>                                                                          <C>                <C>                     
 Cahill, Warnock Strategic Partners Fund, L.P. (1)                            679,042                 31.5%             
     One South Street, Suite 2150                                                                                       
     Baltimore, MD 21202                                                                                                
Prince Venture Partners III, L.P. (2)..................                       400,045                   27%             
     10 South Wacker Drive                                                                                              
     Chicago, IL 60606                                                                                                  
Partech International Entities (3).....................                       283,333                 16.1%             
     50 California Street, Suite 3200                                                                                   
     San Francisco, CA 94111                                                                                            
Venrock Entities (4)...................................                       246,784                   15%             
     30 Rockefeller Plaza, Room 5508                                                                                    
     New York, NY 10112                                                                                                 
BancBoston Ventures, Inc. (5)..........................                       215,636                 13.7%             
     100 Federal Street                                                                                                 
     Boston, MA 02110                                                                                                   
The Venture Capital Fund of New England III, L.P. (6)..                       182,303                 11.8%             
     160 Federal Street, 23rd Floor                                                                                     
     Boston, MA 02110                                                                                                   
Asset Management Associates 1989, L.P. (7).............                       173,685                 11.1%             
     2275 East Bayshore Road                                                                                            
      Palo Alto, CA 94303                                                                                               
John C. Garbarino (8)..................................                        92,562                  8.5%             
     175 Derby Street, Suite 36                                                                                         
     Hingham, MA 02043                                                                                                  
Lynne M. Rosen (9).....................................                        33,318                  2.2%             
Richard P. Quinlan (10)................................                        11,250                   *               
H. Nicholas Kirby (10).................................                         6,748                   *               
Kevin J. Dougherty (11)................................                           400                   *               
Angus M. Duthie (12)...................................                           400                   *               
Edward L. Cahill (13)..................................                           400                   *               
Donald W. Hughes.......................................                           ---                   *               
All directors and executive officers as a group........                       183,712                 11.6%             
     (8 persons) (14)
</TABLE>

*  Less than 1%
- -----------------

                                       28
<PAGE>
 
(1)  Consists of 679,042 shares of Common Stock issuable upon conversion of
     shares of the Company's Series A Convertible Preferred Stock (the
     "Preferred Stock"). Edward L. Cahill, a director of the Company, is a
     General Partner of Cahill, Warnock Strategic Partners, L.P., the General
     Partner of Cahill, Warnock Strategic Partners Fund, L.P. David L. Warnock
     is also a General Partner of Cahill, Warnock Strategic Partners, L.P. The
     General Partners of Cahill, Warnock Strategic Partners, L.P. share voting
     and investment power with respect to the shares held by Cahill, Warnock
     Strategic Partners Fund, L.P. and may be deemed to be the beneficial owners
     of such shares. Each of the General Partners of Cahill, Warnock Strategic
     Partners, L.P. disclaims beneficial ownership of the shares held by Cahill,
     Warnock Strategic Partners Fund, L.P.
(2)  Angus M. Duthie, a director of the Company, is a General Partner of Prince
     Ventures, L.P., the General Partner of Prince Venture Partners III, L.P.
     James W. Fordyce, Mark J. Gabrielson and Gregory F. Zaic are also General
     Partners of Prince Ventures, L.P. The General Partners of Prince Ventures,
     L.P. share voting and investment power with respect to the shares held by
     Prince Venture Partners III, L.P. and may be deemed to be the beneficial
     owners of such shares. Each of the General Partners of Prince Ventures,
     L.P. disclaims beneficial ownership of the shares held by Prince Venture
     Partners III, L.P.
(3)  Consist of 86,667 shares of Common Stock issuable upon conversion of shares
     of Preferred Stock held by Axa U. S. Growth Fund, LLC (the "Axa Conversion
     Shares"), 173,334 shares of Common Stock issuable upon conversion of shares
     of Preferred Stock held by U.S. Growth Fund Partners, C.V. (the "GFP
     Conversion Shares"), 16,667 shares of Common Stock issuable upon conversion
     of shares of Preferred Stock held by Double Black Diamond II, LLC (the "DBD
     Conversion Shares") and 6,665 shares of Common Stock issuable upon
     conversion of shares of Preferred Stock held by Almanori Limited (the
     "Almanori Conversion Shares"). As the investment managing member of Axa
     U.S. Growth Fund, LLC, PAX V, LLC may be deemed to beneficially own the Axa
     Conversion Shares. Based on a Schedule 13G dated February 10, 1998, AXA-UAP
     may also be deemed to beneficially own the Axa Conversion Shares. As the
     investment general partner of U.S. Growth Fund Partners, C.V., PAR, V
     V.O.F. may be deemed to beneficially own the GFP Conversion Shares. As a
     non-managing member of PAX V, LLC and a general partner of PAR V V.O.F.,
     Dave Sherry and Glenn Solomon may be deem to beneficially own the Axa
     Conversion Shares and the GFP Conversion Shares. As a managing member of
     PAX V, LLC and PAR V V.O.F. , PAR SF, LLC may be deemed to beneficially own
     the Axa Conversion Shares and the GFP Conversion Shares. As a managing
     member of PAR SF, LLC and Double Black Diamond II, LLC, Vincent Worms may
     be deemed to beneficially own the Axa Conversion Shares, the GFP Conversion
     Shares and the DBD Conversion Shares. As a managing member of PAR SF, LLC
     and Double Black Diamond II, LLC Thomas McKinley may be deemed to own the
     Axa Conversion Shares, the GFP Conversion Shares and the DBD Conversion
     Shares. As a non-managing member of PAX V, LLC, Scott Matson may be deemed
     to own the Axa Conversion Shares. Each of PAX V, LLC, PAR, SF, LLC, Vincent
     Worms, Thomas McKinley, Scott Matson, Dave Sherry and Glenn Solomon
     disclaims beneficial ownership of the Axa Conversion Shares, except to the
     extent of their respective proportionate pecuniary interest therein. Each
     of PAR V V.O.F., PAR SF, LLC, Vincent Worms, Thomas McKinley, Dave Sherry
     and Glenn Solomon disclaims beneficial ownership of the GFP Conversion
     Shares, except to the extent of their respective proportionate pecuniary
     interests therein. Each of Vincent Worms and Thomas McKinley disclaims
     beneficial ownership of the DBD Conversion Shares, except to the extent of
     their respective proportionate pecuniary interests therein.
(4)  Consists of 55,316 shares of Common Stock and 66,667 shares of Common Stock
     issuable upon conversion of shares of Preferred Stock held by Venrock
     Associates and 24,801 shares of Common Stock and 100,000 shares of Common
     Stock issuable upon conversion of shares of Preferred Stock held by Venrock
     Associates II, L.P. Patrick F. Latterell, Peter O. Crisp, Ted H.
     McCourtney, Anthony B. Evnin, David R. Hathaway, Anthony Sun, Kimberley A.
     Rummelsberg, Ray A. Rothrock and Mark W. Bailey are General Partners of
     Venrock Associates and of Venrock Associates II, L.P. The General Partners
     of Venrock Associates and of Venrock Associates II, L.P. share voting and
     investment power with respect to the shares held by Venrock Associates and
     by Venrock Associates II, L.P. and may be deemed to be the beneficial
     owners of such shares. Each of the General Partners of Venrock Associates
     and Venrock Associates II, L.P. disclaims beneficial ownership of the
     shares held by Venrock Associates and Venrock Associates II, L.P.
(5)  Includes 100,000 shares of Common Stock issuable upon conversion of shares
     of Preferred Stock.

                                       29
<PAGE>
 
(6)  Includes 66,667 shares of Common Stock issuable upon conversion of shares
     of Preferred Stock. Kevin J. Dougherty, a director of the Company, is a
     General Partner of FH&Co. III, L.P., the General Partner of The Venture
     Capital Fund of New England III, L.P. Richard A. Farrell, Harry J. Healer,
     Jr. and William C. Mills III are also General Partners of FH&Co. III, L.P.
     The General Partners of FH&Co. III, L.P. share voting and investment power
     with respect to the shares held by The Venture Capital Fund of New England
     III, L.P. and may be deemed to be the beneficial owners of such shares.
     Each of the General Partners of FH&Co. III, L.P. disclaims beneficial
     ownership of the shares held by The Venture Capital Fund of New England
     III, L.P.
(7)  Includes 83,333 shares of Common Stock issuable upon conversion of shares
     of Preferred Stock. Craig C. Taylor, Franklin P. Johnson Jr., John F. Shoch
     and W. Ferrell Sanders are General Partners of AMC Partners 89, L.P., the
     General Partner of Asset Management Associates 1989, L.P. The General
     Partners of AMC Partners 89, L.P. share and investment voting power with
     respect to the shares held by Asset Management Associates 1989, L.P. and
     may be deemed to be the beneficial owners of such shares. Each of the
     General Partners of AMC Partners 89, L.P. disclaims beneficial ownership of
     the shares held by Asset Management Associates 1989, L.P.
(8)  Includes 72,460 shares of Common Stock issuable upon the exercise of
     options that are exercisable within 60 days of February 28, 1998.
(9)  Includes 16,537 shares of Common Stock issuable upon the exercise of
     options that are exercisable within 60 days of February 28, 1998.
(10) Consists entirely of shares of Common Stock issuable upon the exercise of
     options that are exercisable within 60 days of February 28, 1998.
(11) Consists of 400 shares of Common Stock issuable upon the exercise of
     options that are exercisable within 60 days of February 28, 1998.  Mr.
     Dougherty disclaims any beneficial ownership in the shares held by The
     Venture Capital Fund of New England III, L.P. See Note 6.
(12) Consists of 400 shares of Common Stock issuable upon the exercise of
     options that are exercisable upon the exercise of options that are
     exercisable within 60 days of February 28, 1998.  Mr. Duthie disclaims any
     beneficial ownership in the shares held by Prince Venture Partners III,
     L.P. See Note 2.
(13) Consists of 400 shares of Common Stock issuable upon the exercise of
     options that are exercisable within 60 days of February 28, 1998. Does not
     include 679,042 shares of Common Stock issuable upon conversion of shares
     of Preferred Stock held by Cahill, Warnock Strategic Partners Fund, L.P.
     (see Note 1) and 37,625 shares of Common Stock issuable upon conversion of
     shares of Preferred Stock held by Strategic Associates, L.P. Mr. Cahill is
     a Member of Cahill Warnock & Company, LLC, the General Partner of Strategic
     Associates, L.P. Mr. Cahill disclaims any beneficial ownership of the
     shares held by Cahill, Warnock Strategies Partners Fund, L.P. and Strategic
     Associates, L.P.
(14) Includes an aggregate of 108,195 shares of Common Stock issuable upon the
     exercise of options that are exercisable within 60 days of February 28,
     1998.  Does not include an aggregate of 575,681 shares of Common Stock and
     an aggregate of 783,334 shares of Common Stock issuable upon conversion of
     shares of Preferred Stock with respect to which certain directors disclaim
     beneficial ownership. See Notes 1, 2, 6, 11, 12, and 13.
(15) Each of the stockholders who is a party to the Stockholders' Agreement (the
     "Stockholders' Agreement") dated as of November 6, 1996 by and among the
     Company and certain of its stockholders  may be deemed to share voting
     power with respect to, and may be deemed to beneficially own, all of the
     shares of the Company's Preferred Stock and Common Stock subject to the
     Stockholders' Agreement.  Such stockholders disclaim such beneficial
     ownership.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     No relationships or related transactions exist that require reporting by
the Company for the year ended December 31, 1997.

                                       30
<PAGE>
 
                                    PART IV

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

     (a)(1) and (2) Financial Statements

     The auditors' report and consolidated financial statements listed in the
Index to Consolidated Financial Statements on page F-1 hereof are filed as part
of this report, commencing on page F-2 hereof.

     (a)(3) Exhibits

2.01(a)   Agreement and Plan of Merger by and between the Company and
          Occupational Health + Rehabilitation Inc dated as of February 22, 1996
          (Filed as Exhibit 10.50 to Form 10-K for the year ended December 31,
          1995, File No. 0-21428, and incorporated by reference herein).

     (b)  Amendment No. 1 to the Agreement and Plan of Merger, dated as of April
          30, 1996 (Filed as Exhibit 2.1(b) to Form 8-K/A dated June 6, 1996,
          File No. 0-21428, and incorporated by reference herein).
 
     (c)  Amendment No. 2 to the Agreement and Plan of Merger, dated as of May
          10, 1996 (Filed as Exhibit 2.1(c) to Form 8-K/A dated June 6, 1996,
          File No. 0-21428, and incorporated by reference herein).

2.02      Asset Purchase Agreement by and between Argosy Health, L.P. and the
          Company dated as of September 11, 1996 (Filed as Exhibit 2.01 to Form
          8-K dated as of September 11, 1996, File No. 0-21428, and incorporated
          by reference herein).

2.03      Purchase Agreement dated December 31, 1997 by and among Argosy Health
          Northeast, Northeast Venture Partners, Argosy Health, L.P., Gwynedd
          Partners, Inc., G. Linton Sheppard, Jay W. Vandegrift and the Company
          (Filed as Exhibit 2.01 to Form 8-K dated December 31, 1997, 
          File No. 0-21428, and incorporated by reference herein)

3.01 (a)  Restated Certificate of Incorporation (Filed as Exhibit 4.1 to Form 8-
          K/A dated June 6, 1996, File No. 0-21428, and incorporated by
          reference herein).
 
     (b)  Certificate of Designations (Filed as Exhibit 4.1 to Form 8-K dated
          November 6, 1996, File No. 0-21428, and incorporated by reference
          herein).
 
3.02      Restated Bylaws, as amended.*
 
4.01      Form of Common Stock Certificate (Filed as Exhibit 4.01 to Form 10-Q
          dated June 30, 1996, File No. 0-21428, and incorporated by reference
          herein).

4.02      Form of Series A Convertible Preferred Stock Certificate (Filed as
          Exhibit 4.2 to Form 8-K dated November 6, 1996, File No. 0-21428, and
          incorporated by reference herein).

4.03      Revolving Credit Agreement dated as of November 13, 1997, by and
          between the Company and BankBoston, N.A. +

10.01     Form of Common Stock Purchase Warrant to purchase 4,195 shares of the
          Company's Common Stock, held by each of Stephan Deutsch, Mark DeNino,
          Mehrdad Motamed, Ira Singer and Steven Blazar.*

10.02     Termination Agreement among the Company and certain security holders
          dated as of June 1, 1996.*

                                       31
<PAGE>
 
10.03     Employment Agreement by and between the Company and John C. Garbarino
          dated as of June 6, 1996 (Filed as Exhibit 10.02 to Form 10-Q dated
          June 30, 1996, File No. 0-21428, and incorporated by reference
          herein).

10.04 (a) Registration Rights Agreement among the Company and certain
          securityholders dated as of June 6, 1996 (Filed as Exhibit 10.01 to
          Form 10-Q dated June 30, 1996, File No. 0-21428, and incorporated by
          reference herein).

      (b) Amendment No. 1 to Registration Rights Agreement among the Company
          and certain securityholders dated as of November 6, 1996.*

10.05     Registration Rights Agreement between the Company and New England
          Occupational Health Services, P.C. dated as of August 1, 1997 (Filed
          as Exhibit 10.01 to Form 10-Q for the quarterly period ended September
          30, 1997, File No. 0-21428, and incorporated by reference herein).

10.06 (a) Series A Convertible Preferred Stock Purchase Agreement among the
          Company and certain securityholders dated as of November 6, 1996.*
 
      (b) Stockholders' Agreement among the Company and securityholders of
          Series A Convertible Preferred Stock dated as of November 6, 1996.*
 
      (c) Registration Rights Agreement between the Company and securityholders
          of Series A Convertible Preferred Stock dated as of November 6, 1996.*

10.07     Registration Rights Agreement between the Company and Business Health
          Management, P.C. dated as of March 4, 1997 (Filed as Exhibit 10.01 to
          Form 10-Q for the quarterly period ended March 31, 1997, File No.0-
          21428, and incorporated by reference herein).

11.01     Statement re Computation of Per Share Earnings.+
 
21.01     Subsidiaries of the Company.+
 
23.01     Consent of Ernst & Young LLP.+
 
27.01     Financial Data Schedule.+
 

     * Previously filed as the exhibit stated in Form 10-K for the fiscal year
       ended December 31, 1996, File No. 0-21428, and incorporated by reference
       herein.
 
     + Filed herewith

     The Company agrees to furnish to the Commission a copy of any instrument
evidencing long-term debt, which is not otherwise required to be filed.

     (b) Reports on Form 8-K

     On January 9, 1998 the Company filed a Current Report on Form 8-K dated
December 31, 1997 reporting in Item 2 thereof the sale of its general
partnership interest in Argosy Health Northeast.

                                       32
<PAGE>
 
                    Occupational Health + Rehabilitation Inc

                       Consolidated Financial Statements

                     Years ended December 31, 1997 and 1996



                                    CONTENTS

<TABLE>
<S>                                                                        <C>
Report of Independent Auditors............................................ 1

Consolidated Financial Statements

Consolidated Balance Sheets............................................... 2
Consolidated Statements of Operations..................................... 3
Consolidated Statements of Stockholders' Equity (Deficit)
 and Redeemable Stock..................................................... 4
Consolidated Statements of Cash Flows..................................... 5
Notes to Consolidated Financial Statements................................ 6
</TABLE>
<PAGE>
 
                        Report of Independent Auditors

Board of Directors
Occupational Health + Rehabilitation Inc

We have audited the accompanying consolidated balance sheets of Occupational
Health + Rehabilitation Inc and subsidiaries (the Company) as of December 31,
1997 and 1996, and the related consolidated statements of operations,
stockholders' equity (deficit) and redeemable stock, and cash flows for each of
the three years in the period ended December 31, 1997.  These financial
statements are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of
Occupational Health + Rehabilitation Inc and subsidiaries at December 31, 1997
and 1996, and the consolidated results of their operations and their cash flows
for each of the three years in the period ended December 31, 1997, in conformity
with generally accepted accounting principles.



                                             Ernst & Young LLP

March 11, 1998
Boston, Massachusetts
                                                                               1
<PAGE>
 
                   Occupational Health + Rehabilitation Inc

                          Consolidated Balance Sheets
                     (in thousands, except share amounts)

<TABLE>
<CAPTION>
                                                               DECEMBER 31        
                                                            1997         1996     
                                                       --------------------------  
<S>                                                    <C>              <C>         
ASSETS
Current assets:
Cash and cash equivalents:
  Unrestricted                                           $4,180         $8,616
  Restricted                                                  -            345
  Accounts receivable, less allowance for                      
   doubtful accounts of $180 and $78 in 1997                   
   and 1996, respectively                                 3,207          1,703
  Note receivable                                           210              -
  Prepaid expenses and other assets                         456            411
  Due from related party                                      -            226
                                                       --------------------------  
Total current assets                                      8,053         11,301
                                                                  
Property and equipment, net                               1,539          1,119
Goodwill, less accumulated amortization of $278                   
 in 1997 and $47 in 1996                                  3,985          2,849
Note receivable                                             707              -
Other assets                                                289            207
                                                       --------------------------
                                                                  
Total assets                                            $14,573        $15,476 
                                                       ==========================   
</TABLE> 

<TABLE>
<CAPTION>
                                                               DECEMBER 31         
                                                            1997         1996     
                                                       --------------------------  
<S>                                                    <C>              <C>         
LIABILITIES, REDEEMABLE STOCK AND STOCKHOLDERS'
 EQUITY
Current liabilities:
 Accounts payable and accrued expenses                   $2,073         $1,316
 Current portion of long-term debt                          663            742
 Current portion of obligations under capital                  
  leases                                                    120            107
 Due to related party                                         -            290
                                                       -----------------------
Total current liabilities                                 2,856          2,455
                                                                
Long-term debt, less current maturities                   1,264            687
Obligations under capital leases                            122             59
Obligation to issue common stock                              -            500
Other long-term liabilities                                   -             25
Total liabilities                                         4,242          3,726
                                                                
Minority interests                                          134            (88)
Redeemable, convertible preferred stock, Series                 
 A, $.001 par value, $8,500,002 liquidation                     
 value, 1,666,667 shares authorized, 1,416,667                  
 shares issued and outstanding                            8,440          8,423
Stockholders' equity:
Preferred stock, $.001 par value--3,333,333
 shares authorized, none issued and outstanding
 Common stock, $.001 par value--10,000,000
  shares authorized, 1,579,479 shares issued
  and 1,478,977 shares outstanding in 1997 and
  1,471,477 shares issued and outstanding in
  1996                                                        1              1
 Additional paid-in capital                              10,619         10,096
 Accumulated deficit                                     (8,363)        (6,682)
 Less treasury stock, at cost, 100,502 shares              (500)             -
                                                       ----------------------- 
Total stockholders' equity                                1,757          3,415
                                                       -----------------------

Total liabilities, redeemable stock and
 stockholder's equity                                   $14,573        $15,476
                                                       =======================
</TABLE>

See accompanying notes.

2
<PAGE>
 
                   Occupational Health + Rehabilitation Inc

                     Consolidated Statements of Operations
              (in thousands, except share and per-share amounts)


<TABLE>
<CAPTION>
                                                                    YEAR ENDED DECEMBER 31                  
                                                                1997            1996             1995       
                                                       -----------------------------------------------------
<S>                                                    <C>                   <C>              <C>           
Revenue                                                      $   18,307      $    9,041       $   5,835     
                                                                                                            
Expenses:                                                                                                   
 Operating                                                       17,209           9,063           6,407     
 General and administrative                                       2,590           1,570           1,102     
 Depreciation and amortization                                      658             449             365     
                                                       -----------------------------------------------------
                                                                 20,457          11,082           7,874     
                                                       -----------------------------------------------------
                                                                 (2,150)         (2,041)         (2,039)    
                                                                                                            
Nonoperating gains (losses):                                                                                
 Interest income                                                    334             135              38     
 Interest expense                                                  (248)           (252)            (97)    
 Minority interest in net loss of                                                                           
  subsidiaries                                                      183             308             322     
 Gain on disposition of investment                                  217                                     
                                                       -----------------------------------------------------
                                                                                                            
Net loss                                                     $   (1,664)     $   (1,850)      $  (1,776)    
                                                       =====================================================
                                                                                                            
Net loss available to common shareholders                    $   (1,681)     $   (1,850)      $  (1,776)    
                                                       =====================================================
                                                                                                            
Net loss per common share                                    $    (1.07)     $    (1.64)      $   (2.69)    
                                                       =====================================================
                                                                                                            
Weighted-average common shares outstanding                    1,573,471       1,129,611         661,306     
                                                       ===================================================== 
</TABLE>

 See accompanying notes.

                                                                               3


  
<PAGE>
 
                   Occupational Health + Rehabilitation Inc

Consolidated Statements of Stockholders' Equity (Deficit) and Redeemable Stock
                     (in thousands, except share amounts)

<TABLE> 
<CAPTION> 
                                                                                                                   Total     
                                                                  Additional                                   Stockholders' 
                                                Common Stock       Paid-in      Accumulated   Treasury Stock     Equity      
                                               Shares   Amount     Capital        Deficit      Shares  Amount   (Deficit)    
                                             ------------------------------------------------------------------------------- 
<S>                                          <C>        <C>      <C>            <C>           <C>      <C>     <C>  
Balance at December 31, 1994                    651,855    $ 7   $        6        $(3,864)                       $(3,851)  
  Issuance of common stock                       20,000                   5                                             5   
  Issuance of redeemable preferred stock                                                (4)                            (4)  
  Dividends on redeemable preferred stock                                             (561)                          (561)  
  Net loss                                                                          (1,776)                        (1,776)  
                                             ------------------------------------------------------------------------------- 
Balance at December 31, 1995                    671,855      7           11         (6,205)                        (6,187)  
  Exercise of stock options                       6,810                   8                                             8   
  Exchange of OH+R common stock for                                                                                         
    Telor common shares                         785,995      1        4,264                                         4,265   
  Waiver of preferred stock dividend                                                 1,373                          1,373   
  Conversion of 4,137,843 shares of                                                                                         
    OH+R Series 1 and 2 preferred                                                                                           
    stock                                       585,901               5,806                                         5,806   
  Conversion of 674,605 shares of                                                                                           
    OH+R common stock                          (579,084)    (7)           7                                                 
  Issuance of redeemable preferred stock                                                                                    
    (less issuance costs of $77)                                                                                            
  Net loss                                                                          (1,850)                        (1,850)  
                                             ------------------------------------------------------------------------------- 
Balance at December 31, 1996                  1,471,477      1       10,096         (6,682)                         3,415   
  Issuance of common stock related  to                                                                                      
    Argosy Health Northeast                     100,502                 500                                           500   
  Issuance of common stock related to                                                                                       
    practice acquisition                          7,500                  23                                            23   
  Accretion of preferred stock issuance costs                                          (17)                           (17)  
  Acquisition of 100,502 shares of treasury                                                                                 
    stock                                      (100,502)                                      100,502  $(500)        (500)  
  Net loss                                                                          (1,664)                        (1,664)  
                                             ------------------------------------------------------------------------------- 
                                                                                                                            
Balance at December 31, 1997                  1,478,977    $ 1      $10,619        $(8,363)   100,502  $(500)    $  1,757   
                                             ===============================================================================

<CAPTION> 
                                                         Redeemable       Redeemable       Redeemable
                                                         Convertible      Convertible      Convertible    
                                                       Preferred Stock  Preferred Stock  Preferred Stock 
                                                          Series 1         Series 2         Series A       
                                                       -----------------------------------------------     
<S>                                                    <C>              <C>              <C> 
Balance at December 31, 1994                                 $ 2,500          $ 3,518                      
  Issuance of common stock                                                                                 
  Issuance of redeemable preferred stock                                          600                      
  Dividends on redeemable preferred stock                        200              361                      
  Net loss                                                                                                 
                                                       -----------------------------------------------     
Balance at December 31, 1995                                   2,700            4,479                      
  Exercise of stock options                                                                                
  Exchange of OH+R common stock for                                                                        
    Telor common shares                                                                                    
  Waiver of preferred stock dividend                            (700)            (672)                     
  Conversion of 4,137,843 shares of                                                                        
    OH+R Series 1 and 2 preferred                                                                          
    stock                                                     (2,000)          (3,807)                     
  Conversion of 674,605 shares of                                                                          
    OH+R common stock                                                                                      
  Issuance of redeemable preferred stock                                                                   
    (less issuance costs of $77)                                                               $8,423      
  Net loss                                                                                                 
                                                       -----------------------------------------------     
Balance at December 31, 1996                                       0                0           8,423      
  Issuance of common stock related  to                                                                     
    Argosy Health Northeast                                                                                
  Issuance of common stock related to                                                                      
    practice acquisition                                                                                   
  Accretion of preferred stock issuance costs                                                      17      
  Acquisition of 100,502 shares of treasury                                                                
    stock                                                                                                  
  Net loss                                                                                                 
                                                       -----------------------------------------------     
                                                                                                           
Balance at December 31, 1997                                    $-0-             $-0-          $8,440      
                                                       ===============================================
</TABLE> 

See accompanying notes. 

4
<PAGE>
 
                   Occupational Health + Rehabilitation Inc

                     Consolidated Statements of Cash Flows
                                (in thousands)

<TABLE>
<CAPTION>
                                                                           YEAR ENDED DECEMBER 31
                                                                1997               1996                1995
                                                           ----------------------------------------------------
<S>                                                        <C>                     <C>                 <C> 
OPERATING ACTIVITIES
Net loss                                                       $(1,664)            $(1,850)            $(1,776)
Adjustments to reconcile net loss to net cash used                         
    in operating activities:                                                  
     Depreciation and amortization                                 658                 449                 365
     Amortization of discount                                        8                  23                  31
     Minority interest in loss of subsidiary                      (183)               (308)               (322)
     Gain on disposition of investment                            (217)    
     Loss on sale of equipment                                                                               2
     Changes in operating assets and liabilities:                               
         Accounts receivable                                    (2,416)             (1,325)                297
         Prepaid expenses and other current assets                 (67)                (48)               (131)
         Due from related party, net                               253                 366                 106
         Deposits and other noncurrent assets                      (27)                398                  91
         Accounts payable and accrued expenses and                         
          other long-term liabilities                              659                (401)                543
                                                        ---------------------------------------------------------
Net cash used by operating activities                           (2,996)             (2,696)               (794)
                                                                           
INVESTING ACTIVITIES                                                       
(Funding) release of restricted cash                               345                (345)
Cash paid for intangibles                                         (381)               (286)
Refund of security deposit                                         (25)    
Property and equipment additions                                  (458)               (130)               (162)
Cash received from sale of interest in partnership                 702     
Cash received in (paid for) acquisitions                        (1,375)              3,519                (336)
                                                        ---------------------------------------------------------
Net cash provided (used) by investing activities                (1,192)              2,758                (498)

FINANCING ACTIVITIES                                                       
Proceeds from sale of preferred stock, net                                           8,423                 596
Proceeds from sale of common stock                                                       8
Proceeds from long-term debt                                       331                 500
Payments of long-term debt                                        (457)               (638)               (241)
Payments of capital lease obligations                             (139)               (108)               (101)
Cash received by partnership                                        17                                     196
                                                        ---------------------------------------------------------    
Net cash provided (used) by financing activities                  (248)              8,185                 450
                                                        ---------------------------------------------------------
Net increase (decrease) in unrestricted cash                               
     and cash equivalents                                       (4,436)              8,247                (842)
Unrestricted cash and cash equivalents at                                  
    beginning of  year                                           8,616                 369               1,211
                                                        ---------------------------------------------------------
Unrestricted cash and cash equivalents at                                  
    end of year                                                 $4,180              $8,616                $369
                                                        =========================================================                   
</TABLE> 

See accompanying notes

                                                                               5
<PAGE>
 
                   Occupational Health + Rehabilitation Inc

                  Notes to Consolidated Financial Statements

             (Dollar amounts in thousands, except per share data)

                               December 31, 1997


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BUSINESS

Occupational Health + Rehabilitation Inc, (the Company) is a physician practice
management company specializing in occupational health care throughout the
Northeastern United States.  The Company develops and operates
multidisciplinary, outpatient health care centers and provides on-site services
to employers for the prevention, treatment and management of work-related
injuries and illnesses.  The Company operates the centers under management and
submanagement agreements with professional corporations (Physician Practices)
that practice exclusively through such centers.  Additionally, the Company has
entered into joint ventures with hospital related organizations to provide
management and related services to the centers established by the joint
ventures.

In June 1996, Occupational Health + Rehabilitation Inc (OH+R) merged with and
into (the Merger) Telor Ophthalmic Pharmaceuticals, Inc. (Telor), with Telor
being the surviving corporation.  In connection with the Merger, Telor changed
its name to Occupational Health + Rehabilitation Inc and assumed the business of
OH+R in exchange for all outstanding shares of OH+R capital stock, outstanding
options held by employees, directors and consultants and warrants to purchase
shares of OH+R common stock (see Note 8).  The Merger was accounted for as a
"reverse acquisition" whereby OH+R was deemed to have acquired Telor for
financial reporting purposes.  Consistent with the reverse acquisition
accounting treatment, historical financial statements for the Company for
periods prior to the date of the Merger are those of OH+R.  Under the purchase
method of accounting, balances and results of operations of Telor are included
in the Company's financial statements from the date of the Merger forward.
Effective June 7, 1996, the Company was listed on the Nasdaq SmallCap Market
under the symbol "OHRI."

PRINCIPLES OF CONSOLIDATION

The consolidated financial statements include the accounts of the Company, its
wholly-owned subsidiary and its majority-owned subsidiaries, joint ventures and
partnerships. All of the outstanding voting equity instruments of the Physician
Practices are owned by a shareholder nominated by the Company.   Through option
or employee agreements, the Company restricts transfer of Physician Practice
ownership without its consent and can, at

                                                                               6
<PAGE>
 
                   Occupational Health + Rehabilitation Inc

            Notes to Consolidated Financial Statements (continued)

             (Dollar amounts in thousands, except per share data)


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

any time, require the nominated shareholder to transfer ownership to a Company
designee.  It is through this structure and through long-term management
agreements entered into with the Physician Practices that the Company has an
other than temporary controlling financial interest in the Physician Practices.

Most states in which the Company operates have various laws and regulations that
are often vague and seldomly interpreted by courts or agencies limiting the
corporate practice of medicine and the sharing of fees between physicians and
non-physicians.  The Company believes it has attempted to structure all of its
operations so that they comply with such laws and regulations, however, there
can be no assurance that an enforcement agency could find to the contrary or
that future interpretations of such laws and regulations will not require
structure and organizational modifications of the Company's business.

In November 1997, the Financial Accounting Standards Board's Emerging Issues
Task Force reached a consensus on Issue 97-2, Consolidation of Physician
Practice Entities, which is effective for the Company for its 1998 annual
financial statements. Management does not believe implementation of the
consensus guidance will affect the Company's ability to consolidate the
Physician Practices.

All significant intercompany accounts and transactions have been eliminated.

CASH AND CASH EQUIVALENTS

Unrestricted cash and cash equivalents include cash on hand, demand deposits and
short-term investments with original maturities of three months or less.
Restricted bank deposits are held by banks that require such deposits be
maintained in support of certain letters of credit made by the Company.  The
letters of credit expired on May 22, 1997 and totaled $320.

PROPERTY AND EQUIPMENT

Property and equipment is stated at cost.  Depreciation is computed by straight-
line and declining-balance methods over the useful lives of the respective
assets.  Leasehold improvements are amortized on a straight-line basis over the
shorter of the lease term or the estimated useful life of the asset.
Depreciation of assets under capital leases is included with depreciation.

                                                                               8
<PAGE>
 
                   Occupational Health + Rehabilitation Inc

            Notes to Consolidated Financial Statements (continued)

             (Dollar amounts in thousands, except per share data)


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

GOODWILL

Goodwill is amortized using the straight-line method over periods of 20 to 40
years.  The carrying value of goodwill will be reviewed if the facts and
circumstances suggest that it may be impaired.  If this review indicates that
goodwill will not be recoverable, as determined based on the discounted cash
flows of the entity acquired, over the remaining amortization period, the
Company's carrying value of the goodwill will be reduced by the estimated
shortfall of cash flows.  No such impairment existed at December 31, 1997.

REVENUE RECOGNITION

Revenue is recorded at estimated net amounts to be received from employers,
third-party payors and others for services rendered.  The Company operates in
certain states that regulate the amounts which the Company can charge for its
services associated with work-related injuries and illnesses.

PROFESSIONAL LIABILITY COVERAGE

The Company maintains professional liability insurance coverage on a claims-made
basis in all states but Massachusetts, which is on an occurrence basis.
Management is unaware of any claims that may result in a loss in excess of
amounts covered by its existing insurance.

STOCK COMPENSATION ARRANGEMENTS

The Company accounts for its stock compensation arrangements under the
provisions of APB Opinion No. 25, Accounting for Stock Issued to Employees, and
intends to continue to do so.

The Company has adopted the disclosure-only provisions of Statement of Financial
Accounting Standards (SFAS) No. 123, Accounting for Stock-Based Compensation.
These provisions require the Company to disclose pro forma net income and
earnings per share amounts as if compensation expense related to grants of stock
options were recognized based on new fair value accounting rules (see Note 9).

                                                                              10
<PAGE>
 
                   Occupational Health + Rehabilitation Inc

            Notes to Consolidated Financial Statements (continued)

             (Dollar amounts in thousands, except per share data)


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

ESTIMATES AND ASSUMPTIONS

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, if any, 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.

FAIR VALUE OF FINANCIAL INSTRUMENTS

The Company's financial instruments consist of cash and cash equivalents,
restricted cash, accounts receivable, accounts payable and accrued expenses, and
long-term debt.  The Company believes that the carrying value of its financial
instruments approximates fair value.  The Company has made this determination
for its fixed-rate long-term debt based upon interest rates currently available
to it to refinance such debt.

IMPACT OF NEW ACCOUNTING PRONOUNCEMENT

In February 1998, the Financial Accounting Standards Board approved a new
Statement of Position, Accounting for the Costs of Start-Up Activities, for
final issuance in June 1998.  The adoption of the new pronouncement will be
required in 1999, but may be adopted early in 1998, and will require entities to
charge to expense start-up costs, including organizational costs as incurred.
Upon adoption, any previously capitalized start-up costs will be written off as
a cumulative change in accounting principle.  As of December 31, 1997, the
Company has $94 in unamortized organization costs.

NET LOSS PER COMMON SHARE

In 1997, the Financial Accounting Standards Board issued Statement No. 128,
Earnings per Share.  Statement 128 replaced the calculation of primary and fully
diluted earnings per share with basic and diluted earnings per share.  Unlike
primary earnings per share, basic earnings per share excludes any dilutive
effects of options, warrants and convertible securities.  Diluted earnings per
share is very similar to the previously reported fully diluted earnings per
share.  There was no effect on previously reported net loss per common share
amounts due to the adoption of Statement 128.   In 1997, for purposes of the net
loss per share calculation, the net loss has been increased by $17 of preferred
stock accretion.  In 1996 and 1995, the net loss per common share calculation
assumes

                                                                              11
<PAGE>
 
                   Occupational Health + Rehabilitation Inc

            Notes to Consolidated Financial Statements (continued)

             (Dollar amounts in thousands, except per share data)


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

NET LOSS PER COMMON SHARE (CONTINUED)

the retroactive conversion of the series 1 and 2 preferred stock and common
stock in connection with the Merger (see Notes 1 and 8). The effect of options,
warrants, convertible preferred stock and a convertible note payable is not
considered as it would be anti-dilutive for the years presented.   Additional
disclosures regarding these potentially dilutive securities are included in
Notes 6, 8 and 9.

RECLASSIFICATION

Certain prior year amounts have been reclassified to conform to the 1997
presentation.

2.   JOINT VENTURES AND ACQUISITIONS

JOINT VENTURE TRANSACTIONS

During 1997, the Company entered into two joint ventures with two hospital
systems, with an aggregate initial contribution of $329 in cash and fixed
assets.  The Company holds a 51% interest in one joint venture limited liability
company, and a 75% interest in the other.  The terms of the partnerships are
each 30 years.  The Company has a management contract with each of the joint
ventures for an initial term of five years with automatic renewals for
successive five year terms.

During 1996, the Company consummated a joint venture for aggregate consideration
of $160, payable in cash and notes, and additional contingent consideration of
up to $100.  Goodwill recognized in this transaction was $120.

In April 1996, the Company entered into a partnership, NEBOH, with NEB
Enterprises, Inc. (NEBE), a wholly owned subsidiary of New England Baptist
Hospital, to provide management and related services to the centers established
by the partnership.  The Company made a capital contribution to NEBOH of $204 in
cash and had a partnership interest of 51%.  Under the terms of a related
agreement, the Company issued a promissory note payable to NEBE in the amount of
$536 and incurred a short-term obligation of $105 to NEBE for the purchase of
the 51% of the assets, properties and rights, both tangible and intangible, in
one of the centers owned by NEBE and operated by the Company.  NEBE acquired
from the Company a 49% interest in the assets of another center.  The exchange
of assets of the two centers was consummated at the fair value of the tangible
and intangible net assets of the centers. Goodwill of $337 was recorded by OH+R
in connection with these transactions. Both the Company and NEB contributed
their respective interest in their previously owned centers to the partnership.

                                                                              12
<PAGE>
 
                   Occupational Health + Rehabilitation Inc

            Notes to Consolidated Financial Statements (continued)

             (Dollar amounts in thousands, except per share data)


2.   JOINT VENTURES AND ACQUISITIONS (CONTINUED)

On September 30, 1997, NEBOH was converted to a limited liability company, and
the Company assumed an additional 24% ownership interest in the joint venture
for a total ownership percentage of 75%.  Through this transaction, each party
forgave outstanding indebtedness.  Additionally, certain assets associated with
one of the partnership centers were purchased by NEBE in consideration for the
forgiveness of the Company's note payable of approximately $536 and cash of
approximately $56.  The  Company recorded a gain of $217 in connection with this
transaction.

Effective September 1, 1996, the Company purchased a 70% undivided interest in
the assets of a business division of Argosy Health, L.P. (Argosy), which
provided industrial on-site occupational and physical therapy  and related
assessments in certain Mid-Atlantic states.  In connection with the transaction,
the Company and Argosy formed a general partnership by the name of Argosy Health
Northeast (AHN).  The aggregate purchase price was approximately $1,300 and was
financed through available cash resources and shares of Common Stock of the
Company.  Goodwill recognized in this transaction was $764.

On December 31, 1997, the Company sold its general partnership interest in AHN.
The Company received consideration in the form of the return of 100,502 shares
of the Company common stock, a secured promissory note for $917 (the Note) and
miscellaneous assets.  The Note has a term of three years and an interest rate
of 9% per annum and is secured by various pledges and guarantees by the buyer,
certain individuals and affiliates of the buyer and Argosy.  In addition, AHN
discharged debt owed to OH+R by a cash payment of $750.  A gain of $51 was
recognized in connection with this transaction.

ACQUISITION TRANSACTIONS

During 1997, the Company purchased five physician practices located in New
England and New York.  The combined purchase price was $2,329.  The remainder of
the purchase price is due in the form of notes payable in varying installments
through 2002, contingent payments and a convertible subordinated promissory
note.  Additionally, the Company issued 7,500 shares of stock relating to these
acquisitions.  Goodwill recognized in these transactions was $2,162.

                                                                              13
<PAGE>
 
                   Occupational Health + Rehabilitation Inc

            Notes to Consolidated Financial Statements (continued)

             (Dollar amounts in thousands, except per share data)


2.   JOINT VENTURES AND ACQUISITIONS (CONTINUED)

In conjunction with certain acquisitions, the Company has entered into
contractual arrangements whereby the selling parties are entitled to receive
contingent consideration payments in cash based upon the achievement of certain
minimum operating results.  Obligations related to these contingencies are
reflected as increases to goodwill in the period they become known.

The acquisitions have been accounted for using the purchase method of
accounting. Accordingly, the purchase price was allocated to the assets acquired
and liabilities assumed based upon their estimated fair values at the dates of
acquisition.  The results of operations of the acquired practices are included
in the consolidated financial statements from the respective dates of
acquisition.

The pro forma results of operations as if the Merger and the 1997 and 1996
acquisitions and joint ventures had occurred at the beginning of the preceding
fiscal year is as follows:

<TABLE>
<CAPTION>
                                                   UNAUDITED DECEMBER 31     
                                                      1997        1996       
                                                ---------------------------  
<S>                                             <C>               <C>        
Total revenue                                      $20,293        $19,180    
Net loss                                            (1,487)        (1,288)   
Net loss per share                                   (0.94)         (1.14)   
</TABLE>

The pro forma financial information is not necessarily indicative of the results
of operations as they would have been had the transactions been effected on the
assumed dates or of the future results of operations of the combined entities.

3.   SALE OF ACCOUNTS RECEIVABLE

In June 1995, the Company entered into an agreement (the Sales Agreement) for
the sale of receivables from certain Company centers.  Under the terms of the
Sales Agreement, certain eligible medical receivables were sold to an accounts
receivable factoring company (Purchaser) on a weekly basis.  Total proceeds
under the Sales Agreement were $3,774 and $1,858 in 1996 and 1995, respectively.
The Company was required to maintain credit reserves with the Purchaser equal to
17% of the total outstanding accounts receivable purchased and to pay interest
equal to 1.17% per month on the outstanding purchased balance.  The Company paid
$74 and $72 in interest during 1996 and 1995, respectively.  At December 31,
1996, the outstanding accounts receivable purchased was

                                                                              14
<PAGE>
 
                   Occupational Health + Rehabilitation Inc

            Notes to Consolidated Financial Statements (continued)

             (Dollar amounts in thousands, except per share data)


3.   SALE OF ACCOUNTS RECEIVABLE (CONTINUED)

$236 and was recorded as a deduction of accounts receivable.  The Company
maintained credit reserves in other current assets of $50 and $116 at December
31, 1996 and 1995, respectively.

In November 1996, the Company agreed to terminate the Sales Agreement with an
effective date of January 1997, and all outstanding accounts receivable as of
the date of the termination were repurchased.

4.   PROPERTY AND EQUIPMENT

Property and equipment consist of the following:

<TABLE>
<CAPTION>
                                                        DECEMBER 31          
                                                     1997        1996        
                                             --------------------------------
<S>                                          <C>                <C>          
Medical equipment                                 $  975        $1,083       
Furniture and office equipment                       996           672       
Leasehold improvements                               375           224       
Vehicles                                              13            13       
                                             --------------------------------
                                                   2,359         1,992       
Less accumulated depreciation                        820           873       
                                             --------------------------------
                                                  $1,539        $1,119       
                                             ================================
</TABLE>

The Company entered into capital lease obligations of $245, $33 and $168 in
1997, 1996 and 1995, respectively.  The cost of certain equipment leased under
capital lease agreements was $687 and $468 at December 31, 1997 and 1996,
respectively.  Accumulated depreciation on these capitalized lease assets was
$218 and $138 at December 31, 1997 and 1996, respectively. Depreciation expense
was $354, $207 and $171 in 1997, 1996 and 1995, respectively.

                                                                              15
<PAGE>
 
                   Occupational Health + Rehabilitation Inc

            Notes to Consolidated Financial Statements (continued)

             (Dollar amounts in thousands, except per share data)


5.  LONG-TERM DEBT

Long-term debt consists of the following:

<TABLE>
<CAPTION>
                                                                           DECEMBER 31
                                                                        1997          1996
                                                                   ---------------------------
<S>                                                                <C>            <C>
Promissory notes, bearing interest rates from 5% to
 9.25%(except for one non-interest bearing note), due
 in annual installments through
December 2002                                                          $1,640         $  276
Line of credit with bank, bearing interest at prime
 plus 0.75%, secured by accounts receivable of NEBOH
 (and its successor)                                                      287            300
Note payable to NEBE                                                                     536 
Obligations under noncompetition agreements, due in
 varying installments through 1997                                                       317
                                                                   ---------------------------
                                                                        1,927          1,429
Less current portion                                                      663            742
                                                                   ---------------------------
                                                                       $1,264         $  687
                                                                   ===========================
</TABLE>

A $250 promissory note included above contains provisions whereby it may convert
into 25,000 shares of common stock upon the occurrence of certain specified
events.

During November of 1997, the Company entered into two separate credit
facilities. The first credit facility provides the Company with $2,500 for
working capital and acquisition needs (the Company Line).  The second facility
provides up to $4,500 to be utilized by the Company's existing and future joint
ventures (the JV Line).  The borrowing base of the JV Line is eighty-five
percent (85%) of the joint ventures' accounts receivable less than 120 days old.
Both facilities expire on September 30, 1999.  Interest on the credit facilities
is due quarterly in arrears.  The interest rates for the Company Line and the JV
Line were 8.75% and 8.50%, respectively, as of December 31, 1997.  The Company
Line contains certain covenants that require the maintenance of certain
financial ratios and other minimum financial standards while both facilities
impose restrictions on certain capital expenditures and related indebtedness.

Aggregate maturities of obligations under long-term debt agreements are as
follows:

<TABLE>
     <S>                 <C>
     1998                $663
     1999                 621
     2000                 242
     2001                 107
     2002                 294
                      -----------
                       $1,927
                      ============

Interest paid in 1997, 1996 and 1995 was $147, $218 and $114, respectively.



</TABLE>

                                                                              16
<PAGE>
 
                   Occupational Health + Rehabilitation Inc

            Notes to Consolidated Financial Statements (continued)

             (Dollar amounts in thousands, except per share data)


6.  LEASES

The Company maintains operating leases for commercial property and office
equipment.  The commercial leases contain renewal options and require the
Company to pay certain utilities and taxes over established base amounts.
Operating lease expenses were $1,395, $925 and $718 for 1997, 1996 and 1995,
respectively.

Future minimum lease payments under capital leases and noncancelable operating
leases are as follows:

<TABLE>
<CAPTION>
                                                     CAPITAL    OPERATING  
                                                      LEASES      LEASES   
                                                  ------------------------ 
  <S>                                             <C>           <C>        
  1998                                                 $145       $1,086   
  1999                                                   92        1,036   
  2000                                                   41          656   
  2001                                                    4          487   
  2002                                                    1          215   
                                                  ------------------------ 
  Total minimum lease payments                          283       $3,480   
                                                                ========== 
  Less:  amounts representing interest                   41                
                                                  -------------            
                                                                           
  Present value of net minimum lease payments          $242                
                                                  =============             
</TABLE>

7.  INCOME TAXES

The Company provides for income taxes under the liability method.  At December
31, 1997, the Company had net operating loss carryforwards for federal income
tax purposes of approximately $8,030 which begin to expire in 2008.  The future
utilization of net operating loss carryforwards may be subject to limitations
under the change in stock ownership rules of the Internal Revenue Code.  For
financial reporting purposes, a valuation allowance of $3,310 ($2,662 in 1996)
has been recognized to offset the deferred tax assets related to these
carryforwards and other temporary differences since uncertainty exists with
respect to future realization of such deferred tax assets.

                                                                              17
<PAGE>
 
                   Occupational Health + Rehabilitation Inc

            Notes to Consolidated Financial Statements (continued)

             (Dollar amounts in thousands, except per share data)


7.  INCOME TAXES (CONTINUED)

The significant components of the Company's deferred tax liabilities and assets
are as follows at December 31:

<TABLE>
<CAPTION>
                                                  DECEMBER 31
                                              1997          1996  
                                           ------------------------
<S>                                        <C>             <C>  
Deferred tax assets:
 Net operating loss carryforwards            $3,212        $2,666
 Other                                          181            88
                                           ------------------------
 Total deferred tax assets                    3,393         2,754
Less valuation allowance                     (3,310)       (2,662)
                                           ------------------------
Net deferred tax asset                           83            92

Deferred tax liabilities:

Depreciation and amortization                   (83)          (92)
                                           ------------------------
Net deferred tax assets                      $    -        $    -
                                           ========================
</TABLE>

The valuation allowance increased $648 in 1997 primarily due to the increase in
net operating loss carryovers.

8.  STOCKHOLDERS' EQUITY AND REDEEMABLE PREFERRED STOCK

STOCK CONVERSION PURSUANT TO THE MERGER (SEE NOTE 1)

Effective on the date of the Merger, the outstanding equity of OH+R was
converted at a rate of .1415957 to 1 as follows:

 .    Outstanding OH+R Common Stock, aggregating 674,605 shares, was converted
     and exchanged for 95,514 shares of the Company's common stock.

 .    Outstanding OH+R Series 1 and Series 2 Preferred Stock, aggregating
     4,137,843 shares, was converted and exchanged for 585,901 shares of the
     Company's common stock.

                                                                              18
<PAGE>
 
                   Occupational Health + Rehabilitation Inc

            Notes to Consolidated Financial Statements (continued)

             (Dollar amounts in thousands, except per share data)



8.  STOCKHOLDERS' EQUITY AND REDEEMABLE PREFERRED STOCK (CONTINUED)

 .    Outstanding options held by employees, directors and consultants of OH+R to
     purchase 832,000 shares of OH+R common stock were converted to options to
     purchase 117,808 shares of the Company's common stock.

 .    Outstanding warrants to purchase 148,150 shares of OH+R common stock at
     $1.25 per share were converted to warrants to purchase 20,975 shares of the
     Company's common stock at $8.83 per share.

The number of shares of common stock, $.001 par value, outstanding after the
Merger were 1,467,417.

In connection with the Merger, the Company amended its certificate of
incorporation to decrease the authorized number of shares of common stock by
15,000,000 from 25,000,000 to 10,000,000.

PREFERRED STOCK

At December 31, 1997, 5,000,000 shares of preferred stock $.001 par value, were
authorized, with 1,666,667 of such shares designated as Series A Convertible
Preferred Stock.

On November 6, 1996, the Company issued 1,416,667 shares of Series A Preferred
Stock (Series A Preferred Stock) in a private placement at a purchase price of
$6.00 per share.

Each share of Series A Preferred Stock is convertible, at the option of the
holder, into one share of Common Stock (subject to adjustment upon the
occurrence of certain specified events).  The holders of the Series A Preferred
Stock are entitled to vote as a single class with the holders of the Common
Stock, and each share of Series A Preferred Stock is entitled to the number of
votes that is equal to the number of shares of Common Stock into which each
share of Preferred Stock is convertible at the time of such vote.  The holders
of Series A Preferred Stock are entitled to certain registration rights with
respect to the Common Stock into which the Series A Preferred Stock is
convertible.  Dividends will be payable on the shares of Series A Preferred
Stock when and if declared by the Board of Directors after three years from the
date of issuance and will thereafter accrue at an annual cumulative rate of
$.048 per share, subject to certain adjustments.

                                                                              19
<PAGE>
 
                   Occupational Health + Rehabilitation Inc

            Notes to Consolidated Financial Statements (continued)

             (Dollar amounts in thousands, except per share data)



8.  STOCKHOLDERS' EQUITY AND REDEEMABLE PREFERRED STOCK (CONTINUED)

Holders of shares of Series A Preferred Stock constituting a majority of the
then outstanding shares of Series A Preferred Stock may, by giving notice to the
Company at any time after November 5, 2001, require the Company to redeem all of
the outstanding shares of Series A Preferred Stock at $6.00 per share plus an
amount equal to all dividends accrued or declared but unpaid thereon, in four
equal installments over a four-year period.

In the event of voluntary or involuntary liquidation, dissolution or winding up
of the Company the holders of shares of Series A Preferred Stock shall be paid
an amount equal to the greater of (i) $6.00 per share plus all accrued but
unpaid dividends or (ii) the amount per share had each such share been converted
to Common Stock immediately prior to such liquidation, dissolution or winding
up.

COMMON STOCK/TREASURY STOCK

On September 11, 1996, the Company agreed to issue 100,502 shares of Common
Stock with a purchase price of $4.975 as partial consideration for the purchase
of a 70% interest in a division of Argosy Health, L.P. (Seller) (see Note 2).
The shares were delivered to Seller on January 6, 1997.  At December 31, 1996,
the Company recorded $500 as a liability in order to accrue for the amount due
to the Seller.  During December 1997, the Company sold its interest in Seller as
previously noted in Note 2.  The Company received its 100,502 shares of common
stock and recorded the $500 value as treasury stock.

SHARES RESERVED FOR FUTURE ISSUANCE

At December 31, 1997, the Company has reserved shares of common stock for future
issuance for the following purposes:

<TABLE>
     <S>                                <C>
     Series A Preferred Stock           1,416,667
     Stock Plans                          537,906
     Warrants                              20,975
                                        ---------
                                        1,975,548
                                        =========
</TABLE>

                                                                              20
<PAGE>
 
                   Occupational Health + Rehabilitation Inc

            Notes to Consolidated Financial Statements (continued)

             (Dollar amounts in thousands, except per share data)



8.  STOCKHOLDERS' EQUITY AND REDEEMABLE PREFERRED STOCK (CONTINUED)

WARRANTS

The Company has issued stock purchase warrants which, subsequent to the
conversion pursuant to the Merger, provide the holders the right to purchase an
aggregate of 20,975 shares of Common Stock at $8.83 per share.  The warrants are
exercisable in part or whole from July 1, 1997 until August 31, 1999.

9.  BENEFIT PLANS

STOCK PLANS

1996 Stock Plan:  In October 1996, the Company's board of directors adopted the
1996 Stock Plan, which provides for the granting of up to 265,000 nonqualified
stock options, "incentive stock options" (ISOs) and stock appreciation rights to
employees, directors and consultants of the Company.

Nonqualified options granted may not be at a price less than 50% of fair market
value of the common stock, and ISOs granted may not be at a price of less than
100% of fair market value of the common stock on the date of grant.  Granting of
incentive stock options is subject to the approval of the 1996 Stock Plan by the
Company's stockholders.

1993 Stock Plan: The Company's 1993 Stock Plan provided for the granting of
options to purchase up to 140,000 shares of the Company's Common Stock.  Upon
consummation of the Merger, the Plan was amended to increase the aggregate
number of shares of the Company's common stock which may be granted to 245,000.

1988 Stock Plan: Pursuant to the 1988 Stock Plan, the Company may grant
incentive stock options, nonqualified stock options and common stock purchase
rights.  The Company has reserved 32,354 shares of common stock for the issuance
under this plan.

The options in all of the above plans generally become exercisable over a four-
year period and expire over a period not exceeding ten years.

                                                                              21
<PAGE>
 
                   Occupational Health + Rehabilitation Inc

            Notes to Consolidated Financial Statements (continued)

             (Dollar amounts in thousands, except per share data)



9.  BENEFIT PLANS (CONTINUED)

A summary of the activity under the stock plans follows.  The number of options
outstanding at December 31, 1996 and 1995 assumes the retroactive conversion
related to the Merger (see Note 8):

<TABLE>
<CAPTION>
 
                                                            WEIGHTED-             WEIGHTED-               WEIGHTED-
                                                             AVERAGE               AVERAGE                 AVERAGE    
                                                            EXERCISE               EXERCISE               EXERCISE    
                                                  1997       PRICE       1996       PRICE       1995       PRICE      
                                             ---------------------------------------------------------------------- 
<S>                                          <C>            <C>        <C>        <C>          <C>        <C> 
Outstanding at beginning of the
 year                                           438,769      $5.75      78,731      $1.78      76,444      $1.77
Options assumed in connection
 with the Merger                                                        34,205      28.78
Granted                                          41,099       6.00     366,783       5.55      10,174       1.86
Exercised                                                                4,448       1.88
Canceled                                        (90,058)     10.89     (45,398)     13.23      (7,887)      1.77
                                             ---------------------------------------------------------------------- 
Outstanding at end of the year                  389,810      $3.84     438,769      $5.75      78,731      $1.78
                                             ====================================================================== 
</TABLE>

Related information for options outstanding and exercisable as of December 31,
1997, under the stock plans, is as follows:

<TABLE> 
<CAPTION> 
                                                               WEIGHTED-AVERAGE
  RANGE OF EXERCISE           OPTIONS        OPTIONS           REMAINING LIFE
      PRICES                OUTSTANDING    EXERCISABLE            (YEARS)
- ---------------------------------------------------------------------------------
<S>                         <C>            <C>                 <C> 
      $1.77                    50,336        46,910                 6.53  
   $3.50-$5.13                 56,867        34,098                 8.33
      $6.00                   279,807        60,000                 9.26
  $8.75-$81.25                  2,800         2,256                 6.75
</TABLE>

PRO FORMA INFORMATION FOR STOCK-BASED COMPENSATION

Pro forma information regarding net income and earnings per share, as if the
Company had used the fair value method of SFAS 123 to account for stock options
issued under its Plans, is presented below.  The fair value of stock activity
under these plans was estimated at the date of grant using the minimum value
method for options granted prior to the date of the Merger (see Note 1) and the
Black-Scholes option pricing model for options granted on and subsequent to the
date of the Merger.  The following weighted-

                                                                              22
<PAGE>
 
                   Occupational Health + Rehabilitation Inc

            Notes to Consolidated Financial Statements (continued)

             (Dollar amounts in thousands, except per share data)



9.  BENEFIT PLANS (CONTINUED)

average assumptions were used to determine the fair value for 1997, 1996 and
1995, respectively; a risk-free interest rate of 6.3% each year, an expected
dividend yield of 0% each year, an average volatility factor of the expected
market price of the Company's common stock over the expected life of the option
of 0.897 in 1997 and 1.276  for options granted between June 7, 1996 and
December 31, 1996, and a weighted-average expected life of the options of six
years.

For purposes of pro forma disclosures, the estimated fair value of options is
amortized to expense over the related vesting period.  Pro forma information is
as follows:

<TABLE>
<CAPTION>
 
                                         1997            1996            1995
                                     -------------------------------------------
<S>                                  <C>               <C>             <C>
Pro forma net loss                     $(1,935)        $(2,281)        $(1,793)
Pro forma net loss per share            $(1.23)         $(2.02)         $(2.71)
</TABLE>

401(K) PLAN

The Company has a qualified 401(k) plan (the Plan) for all employees meeting
certain eligibility requirements.  The Company contributes a stipulated
percentage based on employee contributions.  Company contributions to the Plan
were $132, $67 and $38 during 1997, 1996 and 1995, respectively.

10.  TRANSACTIONS WITH RELATED PARTIES

Effective April 1995, NEBOH entered into a management agreement with New England
Baptist Hospital (see Note 2).  Under the terms of the agreement, NEBOH operated
an outpatient medical center in Waltham, Massachusetts in return for a fee equal
to the net revenue (as defined) of the center, less certain primary expenses.
This center was sold back to NEBE effective September 30, 1997.  Fees earned
during 1997, 1996 and 1995 were $582, $882, and $589, respectively.

Amounts due to NEBOH from New England Baptist Hospital at December 31, 1997 and
1996 were $6 and $226, respectively, and consisted of cash collected from
certain accounts related to the management agreement and from certain accounts
contributed to NEBOH under a partnership agreement.

                                                                              23
<PAGE>
 
                   Occupational Health + Rehabilitation Inc

            Notes to Consolidated Financial Statements (continued)

             (Dollar amounts in thousands, except per share data)



10.  TRANSACTIONS WITH RELATED PARTIES (CONTINUED)

Amounts due to New England Baptist Hospital from NEBOH at December 31, 1997 and
1996 were $0 and $187, respectively, and consist of certain operating expenses
paid by New England Baptist Hospital during the year.

During 1997 and 1996, the Company rented certain fixed assets to NEBOH.
Equipment rent expense under the agreement for 1997 and 1996 was $40 and $52,
respectively.

                                                                              24
<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.

                                    Occupational Health + Rehabilitation Inc

March 30, 1998

                                    By:  /s/ John C. Garbarino
                                    -----------------------------------------
                                         JOHN C. GARBARINO
                                         PRESIDENT, CHIEF EXECUTIVE OFFICER
                                         AND DIRECTOR

  PURSUANT TO THE REQUIREMENTS OF THE SECURITIES EXCHANGE ACT OF 1934, THIS
REPORT HAS BEEN SIGNED BELOW BY THE FOLLOWING PERSONS ON BEHALF OF THE
REGISTRANT AND IN THE CAPACITIES AND ON THE DATES INDICATED.

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

/s/ John C. Garbarino           President, Chief Executive       March 30, 1998
- --------------------------      Officer (principal
    JOHN C. GARBARINO           executive officer)


/s/ Richard P. Quinlan          Chief Financial Officer,         March 30, 1998
- ---------------------------     General Counsel
    RICHARD P. QUINLAN          (principal financial officer)


/s/ Edward L. Cahill            Director                         March 30, 1998
- ---------------------------
    EDWARD L. CAHILL


/s/ Kevin J. Dougherty          Director                         March 30, 1998
- ----------------------------
    KEVIN J. DOUGHERTY


/s/ Angus M. Duthie             Director                         March 30, 1998
- -----------------------------
    ANGUS M. DUTHIE


/s/ Donald W. Hughes            Director                         March 30, 1998
- -----------------------------
    DONALD W. HUGHES

                                      S-1
<PAGE>
 
                                 EXHIBIT INDEX

<TABLE> 
<CAPTION> 
EXHIBIT NO.                    DESCRIPTION
- -----------                    -----------
<S>            <C>  
  4.03         Revolving Credit Agreement dated as of November 13, 1997, by and
               between the Company and BankBoston, N.A.
 
 11.01         Statement re Computation of Per Share Earnings.
 
 21.01         Subsidiaries of the Company.
 
 23.01         Consent of Ernst & Young LLP.
 
 27.01         Financial Data Schedule.
 
</TABLE> 

<PAGE>
 
                                                                    EXHIBIT 4.03


     REVOLVING CREDIT AGREEMENT dated as of November 13, 1997, by and between
Occupational Health + Rehabilitation Inc, a Delaware corporation (the
"Company"), and BankBoston, N.A., a national banking association (the "Bank").
 -------                                                               ----    
Certain other terms used herein are defined in (S)9.
                                               ---- 

     For good and valuable consideration, the receipt and sufficiency of which
are hereby acknowledged, the Company hereby agrees with the Bank as follows:

(S)1.  AMOUNT AND TERMS OF THE CREDIT.
- ------------------------------------- 

     (S)1.1  Recitals; Credit Commitments.  The Company wishes to (a) establish
     ------------------------------------                          -           
in favor of the Company a revolving credit with the Bank in an aggregate
principal amount at any time outstanding not in excess of $2,500,000 (the
"Company Credit Commitment"), to expire on September 30, 1999 (the "Credit
- --------------------------                                          ------
Expiration Date"), and (b) establish in favor of each of the Subsidiaries of the
- ---------------         -                                                       
Company now or hereafter organized as a joint venture between the Company and a
hospital or other entity which is managed by the Company or whose management
reports to or may be replaced by the Company(each a "JV Subsidiary" and
                                                     -------------     
collectively the "JV Subsidiaries") a revolving credit with the Bank in an
                  ---------------                                         
aggregate principal amount at any time outstanding not in excess of $4,500,000
(the "JV Credit Commitment"), each to expire on the Credit Expiration Date.  The
      --------------------                                                      
Bank hereby establishes such revolving credit facility in favor of the Company
and agrees to make the Company Revolving Credit Loans subject to the terms and
conditions hereinafter set forth, and the Bank hereby establishes such revolving
credit facility in favor of the JV Subsidiaries in the maximum principal amount
of the JV Credit Commitment and agrees to make JV Revolving Credit Loans,
subject to the terms and conditions hereinafter set forth and as set forth in
the Revolving Credit Agreements substantially in the form attached hereto as
                                                                            
Exhibit A or in such other form as the subject JV Subsidiary and the Bank shall
- ---------                                                                      
approve (each a "JV Revolving Credit Agreement" and collectively the "JV
Revolving Credit Agreements").

     (S)1.2  Company Revolving Credit Loans.  (a)  Subject to the terms and
     --------------------------------------                                
conditions hereof, the Bank hereby establishes a secured revolving credit
facility (the "Company Credit") in favor of the Company in the maximum principal
               --------------                                                   
amount of the Company Credit Commitment.  Under the Company Credit, subject to
the terms and conditions hereof, the Company may borrow, repay and reborrow from
time to time prior to the Credit Expiration Date an aggregate principal amount
at any time outstanding not in excess of the Available Company Credit Commitment
in effect on such date.  As used herein, the term "Available Company Credit
                                                   ------------------------
Commitment" shall mean, as of any date of determination, an amount equal to the
- ----------                                                                     
Company Credit Commitment minus the aggregate principal amount outstanding under
the Company Revolving Credit Note.  Each such borrowing pursuant to the Company
Credit is herein called a "Company Revolving Credit Loan" and such borrowings
                           -----------------------------                     
are collectively called the "Company Revolving Credit Loans".
                             ------------------------------  

<PAGE>
 
     (b) Each Company Revolving Credit Loan shall be made by the Bank in such
amount (not in excess of the then unused portion of the Available Company Credit
Commitment) as the Company shall request; provided that each Company Revolving
                                          -------- ----                       
Credit Loan shall be in a minimum amount of $25,000 or such lesser amount as may
be equal to the then unused portion of the Available Company Credit Commitment.
All Company Revolving Credit Loans shall be effected at the principal banking
office of the Bank in Boston, Massachusetts, and shall be made at such times
before the Credit Expiration Date as the Company may specify by delivering to
the Bank, not later than 12:00 noon, Boston, Massachusetts time on the Business
Day on which such Company Revolving Credit Loan is proposed to be made, a
request therefor.  Such Company Revolving Credit Loan requests may be delivered
by mail, courier, telex, telecopy or other facsimile transmission.  The Bank
shall make each Company Revolving Credit Loan hereunder on the proposed date
thereof by crediting the amount thereof in immediately available funds to the
Company's regular deposit account with the Bank.

     (S)1.3  Company Revolving Credit Note.  The Company Revolving Credit Loans
     -------------------------------------                                     
to be made by the Bank pursuant to this (S)1 shall be evidenced by a promissory
                                        ----                                   
note of the Company in a principal amount equal to the Company Credit Commitment
and substantially in the form attached hereto as Exhibit B (the "Company
                                                 ---------       -------
Revolving Credit Note").  The outstanding principal balance of the Company
- ---------------------                                                     
Revolving Credit Note and all other amounts outstanding under or with respect to
the Company Revolving Credit Note shall be due and payable on the Credit
Expiration Date.  The Company Revolving Credit Note shall bear interest at the
applicable rate or rates set forth in (S)1.4.

     (S)1.4  Interest.
     -----------------

     (a)  The Company Revolving Credit Note shall bear interest on the unpaid
principal amount thereof until paid in full at a rate per annum determined (on
the basis of the actual number of days elapsed over a 360-day year) as follows:

          (i)  the rate for any portion of the outstanding principal balance of
the Company Revolving Credit Note shall be equal to the Base Rate plus the
Applicable Interest Rate Premium;

          (ii) the "Applicable Interest Rate Premium" shall be an amount equal
to one-half percent (1/2%), unless the Debt Service Coverage Ratio, determined
as of the last day of any fiscal year of the Company according to the financial
statements delivered to the Bank pursuant to (S)5.1, is less than the amount set
forth below, in which event the Applicable Interest Rate Premium shall be
increased by the amount set forth below, beginning on the Interest Rate
Adjustment Date next following such fiscal year end and until the next following
Interest Rate Adjustment Date (at which time the provisions of this
(S)1.4(a)(ii) shall again be applied to determine the Applicable Interest Rate
Premium):
 

                                      -2-
<PAGE>
 
<TABLE>
<CAPTION>
 -----------------------------------------------------------------------------------------------------
                                                                   Applicable
    Debt Service Coverage Ratio                               Interest Rate Premium
    ---------------------------                               ---------------------
- ---------------------------------------  -------------------------------------------------------------
<S>                                      <C>
Less than 1.00 to 1.00 as of 12/31/97    .55%
- ---------------------------------------  ------------------------------------------------------------- 
Less than 1.10 to 1.00 as of 12/31/98    .10% above the then existing Applicable Interest
                                         Rate Premium
- ---------------------------------------  -------------------------------------------------------------
Less than 1.25 to 1.00 as of 12/31/99    .10% above the then existing Applicable Interest Rate Premium
- ------------------------------------------------------------------------------------------------------
</TABLE>

     (b)  Interest on the Company Revolving Credit Note shall be payable
quarterly in arrears on the last day of March, June, September and December of
each year, commencing on the first of such dates next succeeding the date of
issuance of the Company Revolving Credit Note, and at maturity (whether by
acceleration or otherwise).  In no event shall the amount paid or agreed to be
paid by the Company as interest on the Company Revolving Credit Note exceed the
highest lawful rate permissible under any law applicable thereto.  Each change
in the rate of interest payable on any portion of the outstanding principal
balance of the Company Revolving Credit Note shall take effect on the applicable
Interest Rate Adjustment Date and on the date of any change in the Base Rate.
 
     (S)1.5  Fees; Changes in Law and Increased Fees.
     ----------------------------------------------- 

     (a)   The Company shall pay the Bank a fee on the unused portion of the
Company Credit Commitment (the "Company Commitment Fee") for the period
                                ----------------------                 
commencing on the date hereof to and including the  Credit Expiration Date, or
the earlier date of the termination of the Company Credit Commitment hereunder,
equal to three-eighths percent (3/8%) per annum (computed on the basis of the
actual number of days elapsed over a 360-day year) of the average daily unused
portion of the Company Credit Commitment.  The Company Commitment Fee shall be
payable quarterly in arrears on the first day of April, July, October and
January in each year, commencing on the first such date next succeeding the date
hereof, and on the date of any reduction or termination of the Company Credit
Commitment in accordance with (S)1.6.

     (b)  The Company shall pay the Bank a one-time facility set-up fee (the
"Company Facility Fee") on the Closing Date in an amount equal to one-quarter of
one percent (1/4%) of the Company Credit Commitment.

     (c)  The Company shall pay the Bank a fee on the unused portion of the JV
Credit Commitment (the "JV Commitment Fee") for the period commencing on the
                        -----------------                                   
date hereof to and including the  Credit Expiration Date, or the earlier date of
the termination of the JV Credit Commitment hereunder, equal to three-eighths
percent (3/8%) per annum (computed on the basis of the actual number of days
elapsed over a 360-day year) of the average daily unused portion of the JV
Credit Commitment.  The JV Commitment Fee shall be payable quarterly in arrears
on the first day of April, July, October and January 

                                      -3-
<PAGE>
 
in each year, commencing on the first such date next succeeding the date hereof,
and on the date of any reduction or termination of the JV Credit Commitment in
accordance with (S)1.6.

     (d)  If any change in any requirement imposed upon the Bank by any law of
the United States of America or by any regulation, order, interpretation, ruling
or official directive (whether or not having the force of law) of the Board of
Governors of the Federal Reserve System, the Federal Deposit Insurance
Corporation or any other board or governmental or administrative agency of the
United States of America, in each case after the date hereof, shall impose,
increase, modify or deem applicable any reserve, special deposit, assessment or
other requirement against the Company Credit Commitment or the JV Credit
Commitment, as the case may be, and the result of the foregoing, in the
reasonable determination of the Bank, is to impose a cost on the Bank that is
attributable to the maintaining of the Company Credit Commitment or the JV
Credit Commitment, as the case may be, then the Bank shall notify the Company in
writing of such fact.  Thereupon, the Company Commitment Fee or the JV
Commitment Fee, as the case may be, payable to the Bank shall be increased, for
so long as the increased cost is imposed on the Bank, to the extent determined
by the Bank to be necessary to compensate the Bank for such increased cost.  The
determination by the Bank of the amount of such cost, if done on the basis of
any reasonable averaging and attribution methods, shall, in the absence of
manifest error, be conclusive, and at the Company's request the Bank shall
demonstrate the basis for such determination.

     (S)1.6  Reduction or Termination of Commitments.  At any time prior to the
        --------------------------------------------                           
Credit Expiration Date, on at least thirty (30) days' prior written notice to
the Bank and subject to approval of the Bank, the Company may in whole
permanently terminate, or from time to time permanently reduce, the Company
Credit Commitment and/or  the JV Credit Commitment without penalty or premium.
Any such reduction hereunder shall be in an amount not less than $25,000.
Simultaneously with any termination or reduction of the Company Credit
Commitment and/or the JV Credit Commitment hereunder, the Company shall pay the
Bank the Company Commitment Fee or the JV Credit Commitment, as the case may be,
on the terminated or reduced portion of the Company Credit Commitment or the JV
Credit Commitment, as the case may be, accrued to the date of such termination
or reduction.

     (S)1.7  Prepayments.  Without limiting any other provision of this
     -------------------                                               
Agreement, if at any time the outstanding balance of Company Revolving Credit
Loans exceeds the then effective Company Credit  Commitment the Company will
immediately repay the Company Revolving Credit Loans without penalty or premium
in an amount sufficient to cause the outstanding balance thereof not to exceed
the then effective Available Company Credit Commitment.

     (S)1.8  Security; Subordination, etc.  The Company Revolving Credit Note
     ------------------------------------                                    
and the other obligations of the Company hereunder and under the other Company
Loan Documents from time to time executed in connection herewith shall be
secured by and 

                                      -4-
<PAGE>
 
entitled to the benefits of the following (except to the extent that any thereof
may be expressly waived in writing by the Bank):

          (i)   a perfected security interest subject only to Permitted Liens in
all presently owned and after-acquired tangible and intangible personal property
and fixtures of the Company and each of its Subsidiaries pursuant to a security
agreement substantially in the form attached hereto as Exhibit C;
                                                       --------- 

          (ii)  a first mortgage on any real estate now or hereafter owned by
the Company or any of its Subsidiaries, together with mortgagee's title
insurance policies acceptable to the Bank, pursuant to a mortgage, security
agreement and assignment of rents in form and substance satisfactory to the
Bank;

          (iii) first priority collateral assignments on all leasehold interests
in any real estate now or hereafter leased by the Company or any of its
Subsidiaries pursuant to a collateral assignment of leases in the form attached
hereto as Exhibit D;
          --------- 

          (iv)  a first priority perfected pledge of all now or hereafter
outstanding Shares of each Subsidiary of the Company held by the Company and all
rights, warrants and options to acquire any such Shares pursuant to a pledge
agreement in form and substance satisfactory to the Bank;

          (v)   a guaranty from the Company with respect to the Indebtedness of
each Subsidiary of the Company to the Bank pursuant to a guaranty agreement in
form and substance satisfactory to the Bank; and

          (vi)  a subordination agreement or agreements signed by each Affiliate
of the Company as may be designated by the Bank in form and substance
satisfactory to the Bank.

All of the agreements and instruments described in this (S)1.8, together with
                                                        ------               
any and all other agreements and instruments heretofore or hereafter securing
the Company Revolving Credit Note and the other obligations of the Company
hereunder and under the other Company Loan Documents, are sometimes hereinafter
referred to collectively as the "Company Security Documents" and individually as
                                 --------------------------                     
a "Company Security Document".  All of the personal property, fixtures, real
   -------------------------                                                
estate, leasehold interests and Shares described in this (S)1.8, together with
                                                         ------               
any additions thereto or replacements or proceeds thereof, are sometimes
hereinafter referred to collectively as the "Company Collateral".  The Company
                                             ------------------               
agrees to take such actions as may be reasonably deemed necessary or advisable
by the Bank from time to time to cause the Bank to be secured by and entitled to
the benefits of the Company Security Documents as described in this (S)1.8,
                                                                    ------ 
including, without limitation, using its commercially reasonable best efforts to
obtain consents of any third parties.  Without limiting the foregoing, the
Company shall use its commercially reasonable best efforts to obtain landlord's
consents and waivers (in form and substance reasonably satisfactory to the Bank)
from all lessors of real property 

                                      -5-
<PAGE>
 
leased by the Company or any of its Subsidiaries. The Company Security Documents
shall be satisfactory in form to the Bank and its counsel. The Bank acknowledges
that medical services rendered to Patients at centers managed by the Company are
rendered by the Friendly PCs and not by the Company. In certain cases, the
resulting professional fees and accounts receivable are assigned to the Company,
except that in the case of services rendered to Patients covered by Medicare and
Medicaid, the income received by the Friendly PC on account of such services
(rather than the professional fee or account receivable) is assigned to the
Company. For purposes of this Agreement and the Company Security Documents,
including for purposes of the definitions of the terms "Account Receivable" and
"Account Debtor", (1) such assigned accounts receivable shall be considered the
accounts receivable of the Company and the related Patient or third party payor
shall be deemed the Account Debtor, and (2) the Medicare and Medicaid accounts
receivable of the Friendly PC shall be deemed accounts receivable of the
Company, and the Medicaid/Medicare Account Debtor shall be deemed the Account
Debtor.

     (S)1.9  Overdue Payments.  If the Company shall fail to make any payment of
     ------------------------                                                   
principal of or interest on the Company Revolving Credit Note when due, whether
at maturity or at a date fixed for the payment of any installment or prepayment
thereof or by demand, declaration, acceleration or otherwise, then, during the
continuance of any such Company Event of Default and commencing five (5) days
after the due date for such payment, interest on the unpaid principal and (to
the extent permitted by law) on the unpaid interest on the Company Revolving
Credit Note shall thereafter be payable on demand at a rate per annum equal to
four percent (4%) above the rate otherwise applicable to the Company Revolving
Credit Note hereunder.

     (S)1.10  Notations.  Prior to any sale or other disposition of  the Company
     ------------------                                                         
Revolving Credit Note by the Bank, the Bank shall make a notation on the Company
Revolving Credit Note (or on a paper annexed thereto) of the unpaid principal
amount thereof at the time outstanding, the last date to which interest has been
paid thereon and the amount of unpaid interest accrued thereon to the date of
such sale or disposition.  Upon payment in full of the principal of and interest
on the Company Revolving Credit Note, the Company Revolving Credit Note shall be
cancelled and returned to the Company, provided that the Company Revolving
                                       -------- ----                      
Credit Note shall not be cancelled or returned so long as the Bank shall be
obligated (subject to the terms and conditions hereof) to make Company Revolving
Credit Loans evidenced thereby.

     (S)1.11  Form and Terms of Payment.  All payments by the Company of
     ----------------------------------                                 
principal of or interest on the Company Revolving Credit Note and of any fee or
other amount due hereunder shall be made at the address of the Bank set forth in
(S)13.1 (or at such other address as the Bank shall have furnished to the
- -------                                                                  
Company in writing) and shall be made in immediately available funds, without
any set-off, charge or deduction.  The Company hereby irrevocably requests and
authorizes the Bank to charge the Company's deposit account(s) with the Bank for
the purpose of effecting such payments.  If any payment of principal of or
interest on the Company Revolving Credit Note shall become due on a 

                                      -6-
<PAGE>
 
day which is not a Business Day, such payment may be made on the next succeeding
Business Day and such extension shall be included in computing interest in
connection with such payment.

     (S)1.12  Capital Adequacy.  If the Bank shall have determined that the
     -------------------------                                             
adoption or implementation of any applicable law, rule or regulation regarding
capital requirements for banks or bank holding companies, or any change therein
(including, without limitation, any change according to a prescribed schedule of
increasing requirements, whether or not known on the date of this Agreement), or
any change in the interpretation or administration thereof by any governmental
authority, central bank or comparable agency charged with the interpretation or
administration thereof, or compliance by the Bank with any request or directive
of such entity regarding capital adequacy (whether or not having the force of
law), in each case after the date hereof, has the effect of reducing the return
on the Bank's capital to a level below that which the Bank could have achieved
(taking into consideration the Bank's policies with respect to capital adequacy
immediately before such adoption, implementation, change or compliance and
assuming that the Bank's capital was fully utilized prior to such adoption,
implementation, change or compliance) but for such adoption, implementation,
change or compliance as a consequence of its commitments to make Company
Revolving Credit Loans or JV Revolving Credit Loans, as the case may be,
hereunder by any amount deemed by the Bank to be material, then the Bank shall
notify the Company in writing of such fact.  Thereupon, the Company shall pay to
the Bank as an additional fee from time to time on demand such amount as the
Bank shall have determined to be necessary to compensate it for such reduction.
The determination by the Bank of such amount, if done on the basis of any
reasonable averaging and attribution methods, shall, in the absence of manifest
error, be conclusive, and at the Company's request the Bank shall demonstrate
the basis of such determination.

(S)2.  USE OF PROCEEDS.  The Company will use the proceeds of the Company
- ----------------------                                                   
Revolving Credit Loans (a)for corporate purposes, including general working
                        -                                                  
capital purposes of the Company and its Subsidiaries, including, without
limitation, to finance Capital Expenditures of the Company and its Subsidiaries
and to finance Eligible Acquisitions, and (b) to pay transaction fees incurred
                                           -                                  
in connection with the Closing Events.  The Company will not, and will not
permit any Subsidiary to, directly or indirectly, use any part of such proceeds
(i) for the purpose of purchasing or carrying any margin stock within the
 -                                                                       
meaning of Regulation U (12 CFR Part 221) or Regulation X (12 CFR Part 224) of
the Board of Governors of the Federal Reserve System, or (ii) for any other
                                                          --               
purpose which would violate any provision of any other applicable statute,
regulation, order or restriction.

(S)3.  REPRESENTATIONS AND WARRANTIES.  In order to induce the Bank to enter
- -------------------------------------                                       
into this Agreement and to make the Company Revolving Credit Loans provided for
hereunder, the Company makes the following representations and warranties, which
shall survive the execution and delivery hereof and of the Company Revolving
Credit Note (it being agreed that all such representations and warranties are
made by the Company after 

                                      -7-
<PAGE>
 
giving effect to the transactions referred to in (S)4 below (including, without 
                                                 ----
limitation, the making of the initial Company Revolving Credit Loans and the
payment of the fees and expenses payable on the Closing Date) certain of which
are to occur prior to, or simultaneously with, the first Company Revolving 
Credit Loan hereunder (collectively, the "Closing Events")):
                                          ------- ------    

     (S)3.1  Organization, Standing, etc.  The Company and each of its
     ------------------------------------                             
Subsidiaries is an entity duly organized, validly existing and in good standing
under the laws of jurisdiction of its organization and has all requisite
corporate (or equivalent) power and authority to own and operate its properties,
to carry on its business as now conducted and proposed to be conducted, to enter
into this Agreement, the other Company Loan Documents to which it is a party and
all other documents to be executed by it in connection with the transactions
contemplated hereby and thereby, to issue the Company Revolving Credit Note to
be issued by it and to carry out the terms hereof and thereof.

     (S)3.2  Subsidiaries and Qualification.  Except as listed on Schedule 3.2
     --------------------------------------                       ------------
hereto, neither the Company nor any of its Subsidiaries has any Subsidiaries or
investments in the equity or debt securities of any other Person.  The Company
and each of its Subsidiaries is duly qualified or licensed and in good standing
as a foreign entity duly authorized to do business in each jurisdiction in which
the character of the properties owned or the nature of the activities conducted
makes such qualification or licensing necessary, except where the failure to so
qualify would not have a Material Adverse Effect on the rights of the Bank under
the Company Loan Documents.

     (S)3.3  Financial Information; Disclosure, etc.  (a) The  Company has
     -----------------------------------------------                      
furnished the Bank with the financial statements of the Company and its
Subsidiaries and other reports listed on Schedule 3.3 hereto, including, without
                                         ------------                           
limitation, the audited financial statements of the Company and its Subsidiaries
for the fiscal year ended December 31, 1996.  Such financial statements have
been prepared in accordance with generally accepted accounting principles
applied on a consistent basis (except as otherwise indicated in the notes
thereto) and fairly present the financial position and results of operations of
the Company and its Subsidiaries as of the dates and for the periods indicated
(subject, in the case of unaudited financial statements, to normal year-end and
audit adjustments and the omission of footnotes).  Since June 30, 1997, there
has been no material adverse change in the business, operations, properties or
financial position of the Company and its Subsidiaries except as disclosed on
Schedule 3.3 hereto.
- ------------        

     (b) Neither this Agreement nor any of the financial statements or reports
listed on Schedule 3.3 hereto or other documents or certificates furnished to
          ------------                                                       
the Bank by the Company in connection with the transactions contemplated hereby,
taken as a whole, contain any untrue statement of a material fact or omit to
state any material fact necessary to make the statements herein or therein
contained not misleading in light of the then existing facts and circumstances.

                                      -8-
<PAGE>
 
     (c) None of the Company Revolving Credit Loans will render the Company or
any of its Subsidiaries unable to pay its or their debts as they become due.
Neither the Company nor any of its Subsidiaries is contemplating either the
liquidation of all or a major portion of its property or the filing of a
petition by it under any state or federal bankruptcy or insolvency laws
subsequent to date of this Agreement.  Neither the Company nor any of its
Subsidiaries has any actual knowledge of any Person contemplating the filing of
a petition against it under any state or federal bankruptcy or insolvency laws
(within the meaning of any applicable fraudulent transfer or fraudulent
conveyance act or the federal Bankruptcy Code).  The Company and its
Subsidiaries (both before and after the making of the Company Revolving Credit
Loans, the granting of security interests in favor of the Bank and the
consummation of the Closing Events) are not insolvent on a going concern basis
and the Company and each of its Subsidiaries has assets having a fair value on a
going concern basis in excess of the amount required to pay its probable
liabilities on its existing debts (including contingent debts) as they become
absolute and matured, and has, and will have for the reasonably foreseeable
future, access to adequate capital for the conduct of its business and the
ability to pay its debts from time to time incurred therewith as such debts
mature.

     (S)3.4  Licenses; Franchises, etc.  Schedule 3.4 hereto sets forth a true
     ----------------------------------  ------------                         
and correct list of all material authorizations, licenses, permits, franchises
and approvals of any public or governmental body issued to the Company or any
Subsidiary (collectively, the "Licenses").  The Licenses were properly granted
                               --------                                       
and/or issued, and are in full force and effect and the Company and its
Subsidiaries have fulfilled and performed in all material respects all of their
obligations under such Licenses and no termination, non-renewal or material
amendment to any License is pending or threatened.  Neither the Company nor any
of its Subsidiaries is required to obtain any additional authorizations,
licenses, permits or franchises of any public or governmental regulatory body
for the conduct of the business of the Company as now conducted, the failure of
which to obtain could have a Material Adverse Effect.

     (S)3.5  Material Agreements.  Schedule 3.5 hereto accurately and completely
     ---------------------------   ------------                                 
lists each agreement and instrument to which the Company and/or a Subsidiary is
a party and/or which is presently in effect in connection with the conduct of
the business of the Company and/or such Subsidiary and which have been or will
be required to be included as exhibits to any report, schedule, form, statement
or other document required to be filed with the Securities Exchange Commission
(or any analogous foreign governmental authority) or any securities exchange.
Neither the Company or any of its Subsidiaries nor, to the best of the Company's
knowledge, any third party is in breach or in default under any such agreement
or instrument which breach or default could have a Material Adverse Effect.

     (S)3.6  Tax Returns and Payments.  The Company and its Subsidiaries have
     --------------------------------                                        
filed all tax returns required by law to be filed (taking into account the
effectiveness of properly filed requests for filing extensions) and have paid
all taxes, assessments and other governmental charges levied upon any of their
respective properties, assets, income 

                                      -9-
<PAGE>
 
or franchises, other than (a) those not yet delinquent and (b) those being
               ----- ----  -                                -              
diligently contested in good faith the non-payment of which could not have a
Material Adverse Effect. The charges, accruals and reserves on the books of the
Company and each of its Subsidiaries in respect of its taxes are adequate in the
opinion of the Company, and the Company does not know of any unpaid assessment
for additional taxes or of any basis therefor.

     (S)3.7  Indebtedness, Liens and Investments, etc.  Schedule 3.7 hereto
     -------------------------------------------------  ------------       
correctly describes, as of the date of this Agreement (other than trade debt due
in accordance with normal payment terms and such Indebtedness as shall be
incurred under the Company Loan Documents (as in effect on the date hereof)),
(a) all outstanding Indebtedness of the Company and its Subsidiaries in respect
 -                                                                             
of borrowed money, Capital Leases and the deferred purchase price of property;
(b) all existing mortgages, liens and security interests in respect of any
- --                                                                        
property or assets of the Company and/or its Subsidiaries; (c) all outstanding
                                                            -                 
investments, loans and advances made by the Company and its Subsidiaries (other
than advances to employees made in the ordinary course of business); and (d) all
                                                                          -     
existing guarantees by the Company and/or its Subsidiaries (other than
endorsements of checks in the ordinary course of business).

     (S)3.8  Title to Properties; Liens; Real Property; Leases.  The Company and
     ---------------------------------------------------------                  
its Subsidiaries have good and marketable title to all of their respective
properties and assets, and none of such properties or assets is subject to any
mortgage, pledge, lien, security interest, charge or encumbrance except those
granted pursuant to the Company Security Documents, Permitted Liens, those liens
referred to in Schedule 3.7 hereto and other minor liens and encumbrances which
               ------------                                                    
(a) in the aggregate relate to Indebtedness of less than $100,000, (b) do not in
 -                                                                  -           
any case materially detract from the value of the property subject thereto or
materially impair the operations of the Company and (c) have not arisen
                                                     -                 
otherwise than in the ordinary course of business.  The real property owned by
the Company and/or its Subsidiaries and the real property leased by the Company
and/or its Subsidiaries (the "Real Estate Leases") are listed on Schedule 3.8
                              ------------------                 ------------
hereto.  True, correct and complete copies of the Real Estate Leases, together
with all amendments and supplements thereto, have been furnished to the Bank.
The Company and its Subsidiaries enjoy quiet possession under all leases to
which they are a party as lessee, and all of such leases are valid, subsisting
and in full force and effect as to the Company or any such Subsidiary.  None of
such leases contains any provision restricting the incurrence of Indebtedness by
the Company and/or any of its Subsidiaries or any other unusual and burdensome
provision which has or could reasonably be expected to have a Material Adverse
Effect.

     (S)3.9  Litigation, etc.  Except as set forth in Schedule 3.9 hereto, there
     ------------------------                         ------------              
is no action, proceeding, litigation or investigation pending or, to the best of
the Company's knowledge, overtly threatened (or any basis therefor known to the
Company) by or against the Company and/or any of its Subsidiaries or affecting
any of the Company's or any of its Subsidiaries' properties or assets which, if
adversely determined, could have a Material Adverse Effect.

                                      -10-
<PAGE>
 
     (S)3.10  Authorization; Enforceability; Compliance with Other Instruments.
     -------------------------------------------------------------------------  
The execution, delivery and performance of this Agreement, the Company Revolving
Credit Note, the Security Documents and the other Company Loan Documents have
been duly authorized by all necessary corporate or other action on the part of
the Company and its Subsidiaries, will not result in any violation of or be in
conflict with or constitute a default under any term of the charter or by-laws
of the Company or any Subsidiary, or of any agreement, instrument, judgment,
decree, order, statute, rule or governmental regulation applicable to the
Company or any Subsidiary (the result of which has or could reasonably be
expected to have a Material Adverse Effect), or result in the creation of any
mortgage, lien, charge or encumbrance upon any of the properties or assets of
the Company or any Subsidiary pursuant to any such term (except those in favor
of the Bank pursuant to the Security Documents).  This Agreement and the other
Company Loan Documents to which the Company and/or its Subsidiaries is a party
are legal, valid and binding obligations of the Company and/or such Subsidiary,
enforceable against the Company and its Subsidiaries, as the case may be, in
accordance with their respective terms, subject to the qualifications and
limitations that enforceability may be subject to (i) bankruptcy, insolvency,
reorganization, moratorium, fraudulent transfer, equitable subordination or
other similar laws or doctrines now or hereafter in effect relating to
creditors' rights generally, and (ii) application of principles of equity
(regardless of whether considered at a proceeding in equity or at law),
including without limitation the principle that equitable remedies, such as the
remedy of specific performance, are subject to the discretion of the court
before which any proceeding therefor may be brought.  Neither the Company nor
any of its Subsidiaries is in violation of any term of its charter or by-laws,
or of any agreement or instrument to which it is a party or of any judgment,
decree, order, statute, rule or governmental regulation applicable to it
(excluding any Environmental Law or any law referred to in (S)3.6, (S)3.13,
(S)3.14 or (S)3.19), which violation has or could reasonably be expected to have
a Material Adverse Effect.  The Company and each of its Subsidiaries has at all
times operated its business in substantial compliance with all applicable
provisions of the Fair Labor Standards Act of 1938 (29 U.S.C. (S)106 and 207),
except where the failure to so comply could not have a Material Adverse Effect.

     (S)3.11  Patents, Trademarks, Intellectual Property.  Schedule 3.11 hereto
     ---------------------------------------------------   -------------       
is a true, correct and complete list of all material Proprietary Rights of the
Company and its Subsidiaries.  The Company and its Subsidiaries own or have
adequate rights to use all such Proprietary Rights and such Proprietary Rights
are adequate for the conduct of their respective businesses as now conducted,
without any known conflict with the rights or claimed rights of others.

     (S)3.12  Consents.  Except for such filings and notices as have already
     -----------------                                                      
been made or are being made as at the Closing Date pursuant to the Company
Security Documents, and except for such filings as are contemplated by this
Agreement or the Company Security Documents, neither the Company nor any
Subsidiary is required to obtain any order, consent, approval or authorization
of, or required to make any declaration or 

                                      -11-
<PAGE>
 
filing with, any governmental authority in connection with (a) the execution, 
                                                            -
delivery and performance of this Agreement, (b) the issuance and delivery of 
                                             -  
the Company Revolving Credit Note pursuant hereto, (c) the execution, delivery
                                                    -         
and performance of the Company Security Documents and the granting of the 
security interests in the Company Collateral pursuant thereto, (d) the 
                                                                - 
the consummation of the Closing Events or (e) the exercise by the Bank of any of
                                           - 
its rights and remedies following a Company Event of Default (except in each
case for certain consents, the failure of which to obtain, individually and/or
in the aggregate, has not had and will not have a Material Adverse Effect).


     (S)3.13  Regulation U, etc.  Neither the Company nor any of its
     ---------------------------                                    
Subsidiaries owns or has any intention of acquiring any "margin stock" within
the meaning of Regulation U (12 CFR Part 221) of the Board of Governors of the
Federal Reserve System (herein called "margin stock").  None of the proceeds of
                                       ------------                            
the Company Revolving Credit Loans will be used, directly or indirectly, by the
Company or any of its Subsidiaries  for the purpose of purchasing or carrying,
or for the purpose of reducing or retiring any Indebtedness which was originally
incurred to purchase or carry, any margin stock or for any other purpose which
might constitute the transactions contemplated hereby a "purpose credit" within
the meaning of said Regulation U, or cause this Agreement to violate Regulation
U, Regulation T, Regulation X, or any other regulation of the Board of Governors
of the Federal Reserve System or the Securities Exchange Act of 1934.  If
requested by the Bank, the Company and its Subsidiaries will promptly furnish
the Bank with a statement in conformity with the requirements of Federal Reserve
Form U-1.

     (S)3.14  ERISA.  Schedule 3.14 hereto sets forth a true and complete list
     --------------   -------------                                           
of all employee benefit plans and arrangements of the Company and its
Subsidiaries subject to the provisions of the Employee Retirement Income
Security Act of 1974, as amended ("ERISA").  The terms used in this (S)3.14 and
                                   -----                            -------    
in (S)5.1 and (S)6.10 of this Agreement shall have the meanings assigned thereto
   ------     -------                                                           
in the applicable provisions of ERISA and the Code, and the term "Affiliated
                                                                  ----------
Company" shall mean the Company and all corporations, partnerships, trades or
- -------                                                                      
businesses (whether or not incorporated) which constitute a controlled group of
corporations with the Company or are under common control with the Company
within the meaning of Section 414(b) or Section 414(c) of the Code, or Section
4001 of ERISA.  Each employee benefit plan sponsored by the Company and, to the
best of the Company's knowledge, each multiemployer plan to which the Company
makes contributions is in material compliance with applicable provisions of
ERISA and the Code.  No Affiliated Company has incurred any material liability
that would have a Material Adverse Effect to the Pension Benefit Guaranty
Corporation ("PBGC") or any employee benefit plan on account of any failure to
              ----                                                            
meet the contribution requirements of any such plan, minimum funding
requirements or prohibited transactions under ERISA or the Code or termination
of a single employer plan and no event has occurred or conditions exist which
present a material risk that any Affiliated Company will incur any material
liability on account of any of the foregoing circumstances.  No Affiliated
Company has received any notice that such Affiliated Company has incurred any
material liability that would have a Material Adverse Effect on account of a
partial or 

                                      -12-
<PAGE>
 
complete withdrawal from a multiemployer plan to which any Affiliated Company
make contributions, or the insolvency, reorganization or termination of any such
multiemployer plan. The consummation of the transactions contemplated by this
Agreement will not result in any prohibited transaction under ERISA or the Code
for which an administrative or statutory exemption is not available.

     (S)3.15 Ownership of Subsidiaries.  Schedule 3.15 hereto correctly sets
     ---------------------------------   -------------                      
forth the number of authorized and issued or the percentage ownership of Shares
of each class of each Subsidiary, the name of each holder of such Shares and the
number or the percentage ownership of such Shares owned by such holders.  All
outstanding shares of capital stock included in the Shares of each of the
Subsidiaries are validly issued, fully paid and nonassessable.  All outstanding
Shares of each of the Subsidiaries are owned by such holders, free of any
assignment, pledge, lien, security interest, charge, option or other encumbrance
known to the Company except the pledges in favor of the Bank and those set forth
on Schedule 3.15 hereto.  There are no outstanding rights, options, warrants or
   -------------                                                               
agreements for the purchase from, or sale or issuance by, any Subsidiary of any
of its Shares or any securities convertible into or exchangeable for such Shares
and no Subsidiary is obligated in any manner to issue any additional Shares,
except as set forth on Schedule 3.15 hereto.
                       -------------        

     (S)3.16  Environmental Matters.  Except as set forth on Schedule 3.16
     ------------------------------                          -------------
hereto, without derogating from any other representation or warranty, none of
the Company, any Subsidiary or, to the knowledge  of the Company's current
officers, any other Person has ever caused or permitted any Hazardous Material
to be disposed of on or under any real property owned, leased or operated by the
Company and/or any Subsidiary and no such real property has ever been used (by
the Company and/or any Subsidiary or, to the knowledge of the Company's current
officers, by any other Person) as (a) a disposal site or permanent storage site
                                   -                                           
for any Hazardous Material or (b) a temporary storage site for any Hazardous
                               -                                            
Material except for temporary storage of Hazardous Materials in compliance with
applicable Environmental Laws, except for any such disposal or usage as has not
and could not reasonably be expected to have a Material Adverse Effect.  Except
as set forth on Schedule 3.16 hereto, the Company and each of its Subsidiaries
                -------------                                                 
has been issued and is in compliance with all material permits, licenses,
approvals and other authorizations issued pursuant to applicable Environmental
Laws and necessary for its businesses, and has filed all notifications and
reports relating to chemical substances, air emissions, underground storage
tanks, effluent discharges and Hazardous Material waste storage, treatment and
disposal required under applicable Environmental Laws in connection with the
operation of its businesses, the failure to have, comply with or file which,
individually or in the aggregate, has had or could  have a Material Adverse
Effect.  Except as set forth on Schedule 3.16 hereto, all Hazardous Materials
                                -------------                                
used or generated by the Company or any Subsidiary or any business merged into
or otherwise acquired by the Company or any Subsidiary have been generated,
accumulated, stored, transported, treated, recycled and/or disposed of in
compliance with all applicable Environmental Laws, except for such non-
compliance as has not and could not have a Material Adverse Effect.  Except as
set forth on Schedule 3.16 hereto, 
             -------------        

                                      -13-
<PAGE>
 
neither the Company nor any of its Subsidiaries has any material liabilities
with respect to Hazardous Materials, and, to the best of the Company's
knowledge, no facts or circumstances exist which could give rise to material
liabilities of the Company or any of its Subsidiaries with respect to the
violation (whether by the Company or any Subsidiary or any other Person) of any
Environmental Law and/or Hazardous Materials.

     (S)3.17  Chief Executive Offices.  The chief executive office and principal
     --------------------------------                                           
place of business of the Company is, and at all times during the five-year
period ended on the date hereof has been, located at the addresses set forth on
Schedule 3.18 hereto.  The Company shall not make any change in the location of
- -------------                                                                  
its chief executive office or any of the Company Collateral in a manner which
could impair the perfection of the Bank's security interests therein without
giving the Bank at least thirty (30) days prior written notice thereof.

     (S)3.18  Names.  The exact legal name of the Company is as set forth on
     --------------                                                         
Schedule 3.18 hereto.  During the last five years ending on the date hereof, the
- -------------                                                                   
Company has not conducted any business or rendered any services or sold any
goods under any other name (including any trade or assumed name) except as set
forth on Schedule 3.18 hereto.
         -------------        

     (S)3.19 Securities Laws.  The Company is not a "holding company" or a
     -----------------------                                              
"subsidiary company" of a "holding company", or an "affiliate" of a "holding
company" or of a "subsidiary company" of a "holding company", as such terms are
defined in the Public Utility Holding Company Act of 1935.  The Company is not
an "investment company" or a company "controlled" by an "investment company"
within the meaning of the Investment Company Act of 1940.

     (S)3.20 Security Documents.  The representations and warranties of the
     --------------------------                                            
Company contained in the Company Security Documents to which it is  a party are
true and correct in all material respects, and the Company is in compliance in
all material respects with the terms of the Company Security Documents.

(S)4.  CONDITIONS OF LENDING.  The obligation of the Bank to make any Company
- ----------------------------                                                 
Revolving Credit Loan hereunder is subject to the following conditions:

     (S)4.1  Company Revolving Credit Note.  On or prior to the Closing Date,
     -------------------------------------                                   
the Bank shall have received the Company Revolving Credit Note (in the amount of
the Company Credit Commitment), duly completed, executed and delivered, as
provided in (S)1.
            ---- 

     (S)4.2  Opinions and Certificates.  On and as of the Closing Date, the Bank
     ---------------------------------                                          
shall have received:

          (i) the opinion letter of Shipman & Goodwin LLP, counsel for the
Company, dated as of such date, and in the form of Exhibit  E hereto;
                                                   ----------        

                                      -14-
<PAGE>
 
             (ii)  a certificate, dated as of such date, signed by one or more
principal officers of the Company, certifying that the conditions specified in
                                                                              
(S)4.3 have been fulfilled;
- ------                     

             (iii) an officer's certificate, dated as of such date, as to the
solvency of the Company and its Subsidiaries following the consummation of the
Closing Events and in the form of Exhibit F hereto; and
                                  ---------            

             (iv)  all other information and documents which the Bank or its
counsel may reasonably have requested in connection with the transactions
contemplated by this Agreement, such information and documents where appropriate
to be certified by the proper Company officers or governmental authorities.

     (S)4.3  No Default; Representations and Warranties, etc.  On the date of
     --------------------------------------------------------                
each Company Revolving Credit Loan hereunder and after giving effect thereto:
(a) the representations and warranties of the Company contained herein and in
- --                                                                           
the Company Security Documents shall be true on and as of such date as if they
had been made on such date (except to the extent that such representations and
warranties expressly relate to an earlier date or are affected by the
consummation of transactions permitted under this Agreement and except to the
extent of changes that, either singly or in the aggregate, have not had and
could not reasonably be expected to have a Material Adverse Effect); (b) the
                                                                      -     
Company shall be in compliance in all material respects with all of the terms
and provisions set forth herein and in the Company Security Documents on its
part to be observed or performed on or prior to such date; (c) no Company
                                                            -            
Default or Company Event of Default shall have occurred and be continuing; and
(d) no change shall have occurred in any law or regulation thereunder that in
- --                                                                           
the reasonable opinion of the Bank would make it illegal for the Bank to make
such Company Revolving Credit Loan.  Each request for a Company Revolving Credit
Loan hereunder shall constitute a representation and warranty by the Company to
the Bank that (i) all of the conditions specified in this (S)4.3 have been
               -                                          ------          
satisfied in all material respects as of the date of each such Company Revolving
Credit Loan and (ii) the information set forth in the reports required pursuant
                 --                                                            
to (S)1 in connection with such Company Revolving Credit Loan is true, correct
   ----                                                                       
and complete.

     (S)4.4  Company Security Documents.  On or prior to the date of the each
     ----------------------------------                                      
Company Revolving Credit Loan hereunder, the Bank shall have received (a) the
                                                                       -     
Company Security Documents required hereby to secure such Company Revolving
Credit Loan, together with any other documents required or contemplated by the
terms thereof, and (b) evidence reasonably satisfactory to it that the various
                    -                                                         
security interests and liens provided for by the Company Security Documents have
been duly perfected and recorded and the Bank has, subject to any prior liens
expressly permitted hereby, a first priority interest in the assets and
properties contemplated by the terms thereof.

     (S)4.5  Insurance.  The Company shall have provided to the Bank evidence of
     -----------------                                                          
insurance coverage in compliance with (S)5.3.
                                      ------ 

                                      -15-
<PAGE>
 
     (S)4.6 Fees.  The Company shall have paid the fees specified in (S)1.5,
     -----------                                                     ------ 
(S)5.8 and (S)11.
- ------     ----- 

     (S)4.7  Minimum Net Worth.  On the Closing Date and after giving effect to
     -------------------------                                                 
the Closing Events, the Net Worth shall be not less than $10,000,000.

     (S)4.8  Proceedings and Documents.  All corporate or other proceedings in
     ---------------------------------                                        
connection with the transactions contemplated hereby and all documents and
instruments incident thereto shall be satisfactory in form and substance to the
Bank and its counsel.

(S)5.  AFFIRMATIVE COVENANTS.  So long as any of the Company Revolving Credit
- ----------------------------                                                 
Loans shall remain available to the Company, and until the principal of and
interest on the Company Revolving Credit Note and all fees due hereunder shall
have been paid in full and all of the Company's obligations to the Bank shall
have been satisfied in full, the Company agrees that:

     (S)5.1  Financial Statements, etc.  The Company will furnish or cause to be
     ----------------------------------                                         
furnished to the Bank:

     (a) within one hundred and twenty (120) days after the end of each fiscal
year of the Company, (i) the consolidated balance sheet of the Company and its
                      -                                                       
Subsidiaries as at the end of such year, and (ii) the related consolidated and
                                              --                              
consolidating statements of income, consolidated changes in stockholders' equity
and consolidated cash flows for such year, setting forth in comparative form
with respect to such consolidated and consolidating financial statements the
corresponding figures for the previous fiscal year, all in reasonable detail,
together with the opinion on such consolidated financial statements of
independent public accountants selected by the Company and reasonably
satisfactory to the Bank, which opinion shall be in a form generally recognized
as unqualified and which opinion in all cases shall state that such financial
statements have been prepared in accordance with generally accepted accounting
principles applied on a basis consistent with that of the preceding fiscal year
(except for changes, if any, which shall be specified and approved in such
 ------                                                                   
opinion);

     (b) as soon as available, but in any event within sixty (60) days after the
end of each fiscal quarter, (i) the unaudited consolidated balance sheets of the
                             -                                                  
Company and its Subsidiaries as at the end of such period, and (ii) the related
                                                                --             
unaudited consolidated and consolidating statements of income and consolidated
cash flows for such period and for the period from the beginning of the current
fiscal year to the end of such period, setting forth in comparative form with
respect to such consolidated and consolidating financial statements the
corresponding figures from the Company's budget for such period and portion of
such fiscal year and the corresponding figures for the same period and portion
of the previous fiscal year, all in reasonable detail and signed by the chief
executive officer and/or chief financial officer of the Company;

                                      -16-
<PAGE>
 
     (c) together with the annual financial statements delivered pursuant to
subparagraph (a) above, a statement signed by the accountants who have reported
              -                                                                
on the same to the effect that in connection with their examination of such
financial statements they have reviewed the provisions of (S)(S)5.1 through 5.4,
(S)5.7, (S)(S)6.1 through 6.8, (S)(S)6.11 through 6.13, (S)7, (S)(S)8.1(a), (f),
(g), (h), (i) and, to the extent they relate to breaches of the aforementioned
provisions, (S)(S)8.1(b) and (c) and the related definitional provisions of this
Agreement and have no knowledge of any Company Default or Company Event of
Default or, if they have such knowledge, specifying the nature and period of
existence thereof, provided, however, that in issuing such statement, such
                   --------  -------                                      
independent accountants shall not be required to go beyond normal auditing
procedures conducted in connection with their opinion referred to above;

     (d) within thirty (30) days after the end of each calendar month, an
Accounts Receivable Aging Report, substantially in the form of Exhibit G hereto,
                                                               ---------        
showing such information as the Bank shall reasonably request, each such report
to set forth in reasonable detail the information relating to the Company
specified therein as of the last day of the immediately preceding month and to
be signed by the chief financial officer and/or the chief executive officer of
the Company;

     (e) at such time as any securities of the Company or any Subsidiary are
publicly held, as promptly as practicable (but in any event within five (5)
Business Days) after the same are available, copies of (i) all material press
                                                        -                    
releases issued by the Company or such Subsidiary, and all notices, proxy
statements, financial statements, reports and documents as the Company shall
send or make available generally to its shareholders or as such Subsidiary shall
send or make available generally to its shareholders other than the Company, and
(ii)all periodic and special reports, documents and registration statements
 --                                                                        
declared effective (other than on Form S-8) which the Company or such Subsidiary
furnishes or files, with the Securities and Exchange Commission (or any
analogous foreign governmental authority) or any securities exchange;

     (f) on or before March 31 of each fiscal year (commencing March 31, 1998),
an annual budget prepared on a monthly basis for the Company and its
Subsidiaries for the then current fiscal year (displaying anticipated
consolidated balance sheets and consolidated and consolidating statements of
income and consolidated cash flows), and promptly upon preparation thereof, any
other significant budgets which the Company prepares and any revisions of such
annual or other budgets;

     (g) promptly upon their becoming available, copies of any report filed by
the Company or any Subsidiary with any federal, state or local governmental
agency or authority (including, without limitation, tax returns), if such
reports indicate any change in the business, operations, affairs or conditions
of the Company or any Subsidiary which could have a Material Adverse Effect or
if copies thereof are requested by the Bank;

                                      -17-
<PAGE>
 
     (h) immediately (but in any event within three (3) Business Days) after any
officer of the Company obtains knowledge of any Company Default or Company Event
of Default or any other condition or event which has or could reasonably be
expected to have a Material Adverse Effect, a certificate signed by the chief
executive officer and/or chief financial officer of the Company specifying in
reasonable detail the nature and period of existence thereof and what action the
Company has taken or proposes to take with respect thereto;

     (i) as promptly as practicable (but in any event within five (5) Business
Days) after receipt thereof, copies of all material reports or written comments
(including, without limitation, audit reports, so-called management letters and
any other reports or communications with respect to the internal control
structure of the Company or any Subsidiary) submitted by the Company's
independent accountants;

     (j) immediately (but in any event within three (3) Business Days) after any
officer of the Company or any Subsidiary receives notice of the occurrence or
existence of any event, development or circumstance relating to the Company or
any Subsidiary which has had or could have a Material Adverse Effect;

     (k) within sixty (60) days after the end of each fiscal quarter, a
Compliance Certificate executed by the Company's chief executive officer and
chief financial officer substantially in the form of Exhibit H hereto;
                                                     ---------        

     (l) if requested by the Bank, within five (5) Business Days after accrual
in accordance with applicable law of the Company's or any Subsidiary's
obligations to make deposits for FICA and withholding taxes, evidence reasonably
satisfactory to the Bank that such deposits have been made as required; and

     (m) promptly such other information regarding the business, affairs and
condition of the Company and its Subsidiaries as the Bank may from time to time
reasonably request.

     (S)5.2  Legal Existence; Franchises; Compliance with Laws, etc.  The
     ---------------------------------------------------------------     
Company will, and will cause each Subsidiary to:  maintain its corporate
existence and business; maintain all properties which are reasonably necessary
for the conduct of such business, now or hereafter owned, in good repair,
working order and condition (ordinary wear and tear excepted) and from time to
time make all needful and proper repairs, renewals and replacements; take all
actions necessary to maintain and keep in full force and effect all of its
material, Licenses necessary for the conduct of its business; maintain at all
times proper books of record and account in which full, true and correct entries
shall be made of its transactions in accordance with generally accepted
accounting principles consistently applied and set aside on its books from its
earnings for each fiscal year all such proper reserves as shall be required in
accordance with generally accepted accounting principles consistently applied in
connection with its business; and comply with all applicable statutes, rules,
regulations and orders of, and all applicable 

                                      -18-
<PAGE>
 
restrictions imposed by, all governmental authorities in respect of the conduct
of its business and the ownership of its properties, except where the failure to
comply would not have a Material Adverse Effect. Neither the Company nor any of
its Subsidiaries will, without the prior written consent of the Bank, engage in
any business other than the business of providing occupational health and other
medical services and other related business and activities incidental thereto.

     (S)5.3  Insurance.  The Company will, and will cause each Subsidiary to,
     -----------------                                                       
maintain on all insurable properties now or hereafter owned by the Company or
such Subsidiary insurance against loss or damage by fire or other casualty to
the extent consistent with its current practices and will maintain or cause to
be maintained public liability and workmen's compensation insurance to the
extent consistent with its current practices; provided that, in any event, such
                                              -------- ----                    
insurance shall be written by such insurers and shall be in such form and for
such periods as the Bank may from time to time reasonably require.  Upon
request, the Company will furnish to the Bank satisfactory evidence of all
insurance coverages.  Each insurance policy pertaining to any of the Company
Collateral shall:  (a) name the Bank as an additional insured and loss payee
                    -                                                       
pursuant to a so-called "standard mortgagee clause" and provide that all
proceeds shall be payable to the Bank; (b) provide that no action or omission of
                                        -                                       
the Company or any other Person shall void such policy as to the Bank; and (c)
                                                                            - 
provide that the Bank shall be notified of any proposed cancellation of such
policy at least thirty (30) days in advance of such proposed cancellation.  The
Bank will be named as an additional insured under all policies of liability
insurance.  All such policies shall be delivered to the Bank upon request.  As
further assurance for the payment and performance of the Company Revolving
Credit Loans and all other obligations hereunder, the Company hereby assigns to
the Bank all sums, including any returned or unearned premiums, which may become
payable under any policy of insurance in respect of the Company Collateral and
the Company hereby directs each insurer issuing any such policy to make such
payment of such sums directly to the Bank, provided, however, that unless a
                                           --------  -------               
Company Default or Company Event of Default shall have occurred and be
continuing, any such sums constituting proceeds of a claim in an amount per
occurrence of less than $50,000 shall be paid to the Company and may be used for
general corporate purposes of the Company and its Subsidiaries.  No loss or
claim under any policy in excess of $50,000 shall be settled without the prior
written consent of the Bank.

     (S)5.4  Taxes.  The Company will, and will cause each Subsidiary to, pay
     -------------                                                           
and discharge promptly as they become due and payable all taxes, assessments and
other governmental charges or levies imposed upon it or its income or upon any
of its properties or assets, or upon any part thereof, as well as all lawful
claims of any kind which, if unpaid, might by law become a lien or a charge upon
its property; provided that neither the Company nor such Subsidiary shall be
              -------- ----                                                 
required to pay any such tax or claim if the amount, applicability or validity
thereof shall currently be contested in good faith by appropriate proceedings
promptly initiated and diligently conducted and if the Company shall have set
aside on its books such reserves, if any, with respect thereto as 

                                      -19-
<PAGE>
 
are required by generally accepted accounting principles consistently applied
and deemed appropriate by the Company and its independent public accountants.

     (S)5.5  Payment of Other Indebtedness, etc.  Except as to matters being
     -------------------------------------------                            
contested in good faith and by appropriate proceedings and subject to (S)6.10
                                                                      -------
below, the Company will, and will cause each Subsidiary to, pay promptly when
due, or in conformance with customary trade terms, all other Indebtedness and
obligations incident to the conduct of its business.

     (S)5.6  Further Assurances.  From time to time hereafter, the Company will,
     --------------------------                                                 
and will cause each Subsidiary to, execute and deliver, or will cause to be
executed and delivered, such additional instruments, certificates or documents,
and will take all such actions, as the Bank may reasonably request, for the
purposes of implementing or effectuating the provisions of this Agreement, the
Company Security Documents or the Company Revolving Credit Note, or of more
fully perfecting or renewing the Bank's rights with respect to the Company
Collateral pursuant hereto or thereto.  Upon the exercise by the Bank of any
power, right, privilege or remedy pursuant to this Agreement or the Company
Security Documents which requires any consent, approval, registration,
qualification or authorization of any other Person, including, without
limitation, any governmental authority or instrumentality, the Company, at its
expense, will execute and deliver, or will cause the execution and delivery of,
all applications, certifications, instruments and other documents and papers
that the Bank may be required to obtain for such consent, approval,
registration, qualification or authorization and will take such other action, or
will cause such other action to be taken, as the Bank may reasonably request in
connection therewith.  Notwithstanding anything herein to the contrary, the
Company shall not be required to pay any fee or other monetary compensation in
order to procure any such consent, approval, registration, qualification or
authorization other than customary and lawful filing or similar fees paid to
governmental agencies.

     (S)5.7  Depository Accounts.  The Company will, and will cause each
     ---------------------------                                        
Subsidiary to, maintain all of its primary depository, disbursement and other
accounts with the Bank, provided that the Bank then maintains a branch office
within a reasonable distance from the facilities of the Company or such
Subsidiary.

     (S)5.8  Inspection; Audits by Bank; Audit Fees.  The Company will, and will
     ----------------------------------------------                             
cause each Subsidiary to, upon reasonable notice and at reasonable times, permit
any representative designated by the Bank, at the Company's expense, to visit
and inspect its and their properties, to examine and audit its and their books
and records (and to make copies thereof or, if the Company does not supply
copying facilities, to remove any of the same temporarily for the purpose of
making copies thereof) and to discuss its and their affairs, finances and
accounts with, and to be advised as to the same by, its and their employees,
officers and independent certified public accountants, provided, however, that
                                                       --------  -------      
unless a Company Event of Default shall have occurred and be continuing, the
Bank shall not be permitted to conduct more than two (2) general inspections
and/or 

                                      -20-
<PAGE>
 
audits during any fiscal year of the Company, and provided, further, that the
Bank shall charge the Company for each inspection and/or audit an amount not in
excess of the amount generally charged for such inspections and/or audits by
other commercial banks within the Bank's market area. Without limiting the
generality of the foregoing, representatives of the Bank shall be allowed (a) to
                                                                           -
the extent the Bank has knowledge of any potential environmental problem which
could have a Material Adverse Effect and after consultation with the Company, to
perform tests to determine compliance with all applicable Environmental Laws,
and (b) to verify the Accounts Receivables of the Company and its Subsidiaries
     -
and to confirm with Account Debtors the validity and amount of all of the
Accounts Receivable of the Company and its Subsidiaries and to notify such
Account Debtors that the Company Collateral has been assigned to the Bank and
that payments are to be made directly to the Bank (in each case on not more than
two (2) occasions during each fiscal year of the Company, unless a Company
Default or a Company Event of Default shall have occurred and be continuing).
The Bank agrees that unless a Company Default or a Company Event of Default
shall have occurred and be continuing, the Bank shall consult with the Company
regarding the timing and content of each communication with Account Debtors
contemplated by this (S)5.8.
                     ------

     (S)5.9  Environmental Indemnification.  The Company will at all times, both
     -------------------------------------                                      
before and after repayment of the Company Revolving Credit Loans, at its sole
cost and expense indemnify, exonerate and save harmless the Bank and all those
claiming by, through or under the Bank (collectively, an "Indemnified Party")
                                                          -----------------  
against and from all damages, losses, liabilities, obligations, penalties,
claims, litigation, demands, defenses, judgments, suits, proceedings, costs,
disbursements or expenses of any kind whatsoever, including, without limitation,
reasonable attorneys' fees and experts' fees and disbursements, which may at any
time (including, without limitation, before or after discharge or foreclosure of
the Bank's mortgages or leasehold mortgages or deeds of trust or any other
instrument now or hereafter constituting a Company Security Document) be imposed
upon, incurred by or asserted or awarded against an Indemnified Party and
arising from or out of:  (a)  any liability for damage to person or property
                          -                                                 
arising out of any Hazardous Materials released on, upon, under, into or about
any property at any time owned, leased or operated by the Company or any of its
Subsidiaries (including, without limitation, with respect to any condition or
circumstance which existed on any such property prior to or as of the time the
Company or any of its Subsidiaries first acquired, leased or occupied the same)
or (b) any violation of any Environmental Laws by the Company or any of its
    -                                                                      
Affiliates (in the case of any Affiliate of the Company, to the extent any such
liability is in any way related to the Company), or any contractor, sub-
contractor, tenant, occupant or invitee thereof.  Notwithstanding any limitation
which otherwise might be imposed by any applicable statute of limitations, any
cause of action which an Indemnified Party may have against the Company under
this (S)5.9 may be brought against the Company at any time within two (2) years
     ------                                                                    
following assertion of the claim against the Indemnified Party for which
indemnification or exoneration is sought (it being understood that the foregoing
shall not require the Bank to bring any claim or action within such two (2) year
period if a longer statute applies).

                                      -21-
<PAGE>
 
     (S)5.10  Environmental Compliance.  The Company will take any and all
     ---------------------------------                                    
appropriate response actions, including any removal and remedial action, in the
event of a release, emission, discharge or disposal of any Hazardous Materials
on, upon, under, into or about any property at any time, owned, leased or
operated by the Company or any Subsidiary (a) as are necessary to cause the
                                           -                               
representations set forth in (S)3.16 to remain true and accurate, to the extent
                             -------                                           
the failure of the same to be true and accurate could have a Material Adverse
Effect, and (b) to keep all property at any time owned, leased or operated by
             -                                                               
the Company or any Subsidiary free from and uncontaminated by Hazardous
Materials (other than Hazardous Materials present at such property in compliance
with applicable Environmental Laws), the failure to comply with which could have
a Material Adverse Effect.

     (S)5.11  Real Estate.
     -------------------- 

     (a) The Company will, and will cause each Subsidiary to, provide to the
Bank copies of all leases of real property or similar agreements (and all
amendments thereto) entered into by the Company or any Subsidiary after the
Closing Date, whether as lessor or lessee.  The Company will, and will cause
each of its Subsidiaries to, comply with all of its and their obligations under
all leases now existing or hereafter entered into by it or them with respect to
real property, including, without limitation, all leases listed on any schedule
hereto, to the extent that non-compliance could have a Material Adverse Effect.
The Company will, and will cause each Subsidiary to, (i) provide to the Bank a
                                                      -                       
copy of any written default notice received by the Company or any Subsidiary
under any such lease, and provide to the Bank a copy of each notice of a
material default sent by the Company or any Subsidiary under any such lease;
(ii) notify the Bank, on or before the 15th day of each month, of any new leased
 --                                                                             
premises or lease the Company or any Subsidiary plans to enter into during the
following 30-day period or has become liable for during the preceding 30-day
period; and (iii) use its commercially reasonable best efforts to obtain and
             ---                                                            
deliver to the Bank a non-disturbance agreement and landlord's waiver, prior to
entering into any new lease.

     (b) From time to time at the request of the Bank, (i) the Company will, and
                                                        -                       
will cause each Subsidiary to, execute a first priority mortgage or leasehold
mortgage, as the case may be, in favor of the Bank covering any real property
now or hereafter owned or leased (provided that a leasehold mortgage shall only
                                  -------- ----                                
be required in the case of a ground lease) by the Company or such Subsidiary, in
form and substance satisfactory to the Bank and its counsel, and provide the
Bank with title and extended coverage insurance covering such real property in
an amount equal to the purchase price or appraised value (whichever the title
insurer will insure) of such real property (or, in the case of a lease, the
amount reasonably requested by the Bank), as well as a current survey thereof,
and (ii) with respect to any such real property, the Company shall, and shall
     --                                                                      
cause each Subsidiary to, use its best efforts to obtain from any prior
mortgagee or landlord thereof, a mortgagee or landlord waiver in form and
substance acceptable to the Bank.

                                      -22-
<PAGE>
 
     (S)5.12  Communication with Accountants.  The Company hereby authorizes the
     ---------------------------------------                                    
Bank to communicate directly with the Company's independent certified public
accountants and directs those accountants to disclose to the Bank any and all
financial statements and other supporting financial documents and schedules,
provided that, prior to the occurrence of a Company Default or a Company Event
- -------- ----                                                                 
of Default, the Bank will give the Company prior notice of the Bank's intention
to communicate with the Company's accountants.  At or before the Closing Date,
the Company shall deliver a letter addressed to such accountants instructing
them to comply with the provisions of this (S)5.12.
                                           ------- 

     (S)5.13  Licensure; Medicaid/Medicare Cost Reports.  The Company will, and
     --------------------------------------------------                        
will cause each Subsidiary to, prepare and properly file true, complete and
accurate Medicaid/Medicare cost reports and maintain all certificates of need,
Medicaid/Medicare provider numbers and Licenses necessary to conduct its
business as presently conducted and take all other actions as may be required to
comply with any such new or additional requirements that may be imposed on
providers of occupational health and other medical services necessary to conduct
its business as presently conducted.

(S)6.  NEGATIVE COVENANTS.  So long as any of the Company Revolving Credit Loans
- -------------------------                                                       
shall remain available to the Company, and until the principal of and interest
on the Company  Revolving Credit Note and all fees due hereunder shall have been
paid in full and all of the Company's obligations to the Bank shall have been
satisfied in full, the Company agrees that:

     (S)6.1  Indebtedness.  The Company will not, and will not permit any
     --------------------                                                
Subsidiary to, create, incur, assume or become or remain liable in respect of
any Indebtedness, except:
                  ------ 

          (a)  Indebtedness to the Bank;

          (b) current liabilities of the Company or such Subsidiary (other than
                                                                     ----- ----
     for borrowed money) incurred in the ordinary course of its business and in
     accordance with customary trade practices, whether outstanding on the date
     of this Agreement or hereafter arising or incurred;

          (c) the existing Indebtedness, if any, of the Company or such
     Subsidiary referred to in Schedule 3.7 hereto, in not more than the
                               ------------                             
     respective unpaid principal amounts thereof specified in such Schedule and
     any renewal, extension or refunding thereof; provided that (i) the
                                                  --------       -     
     principal amount thereof committed immediately before giving effect to such
     renewal, extension or refunding is not increased and (ii) the maturity
                                                           --              
     thereof is not shortened;

          (d) Indebtedness of the Company or such Subsidiary secured as
     permitted by subparagraph (e) of (S)6.2;
                                -     ------ 

                                      -23-
<PAGE>
 
          (e) Indebtedness of the Company or such Subsidiary in respect of
     guarantees to the extent permitted under (S)6.3;
                                              ------ 

          (f) any Subordinated Debt, including, without limitation, any such
     Subordinated Debt incurred in connection with any Eligible Acquisition,
     provided that the aggregate principal amount of all such Subordinated Debt
     -------- ----                                                             
     shall at no time exceed $10,000,000;

          (g)  Indebtedness of the Company or such Subsidiary (other than for
     borrowed money) that is:

            (i)   for taxes, assessments or other governmental charges or levies
                  not at the time delinquent or being diligently contested in
                  good faith by appropriate proceedings and for which adequate
                  reserves in accordance with generally accepted accounting
                  principles consistently applied shall have been set aside on
                  its books;

            (ii)  to carriers, warehousemen, mechanics, materialmen and
                  landlords incurred in the ordinary course of business; or

            (iii) incurred in the ordinary course of business in connection with
                  workmen's compensation, unemployment insurance or other forms
                  of governmental insurance or benefits, or to secure
                  performance of tenders, statutory obligations, leases and
                  contracts (other than for borrowed money) entered into in the
                  ordinary course of business or to secure obligations on surety
                  or appeal bonds; and

          (h)     Indebtedness of the Company or such Subsidiary not otherwise
     contemplated by this (S)6.1, provided that the aggregate principal amount
                                  -------- ----
     of all such Indebtedness shall at no time exceed $2,000,000.

     (S)6.2  Liens, etc.  The Company will not, and will not permit any
     -------------------                                               
Subsidiary to, directly or indirectly, create, incur, assume or suffer to exist,
any mortgage, lien, charge or encumbrance on, or security interest in, or pledge
of, or conditional sale or other title retention agreement (including any
Capital Lease) with respect to, any property or asset now owned or hereafter
acquired by the Company or such Subsidiary, except:
                                            ------ 

          (a) any lien securing Indebtedness to the Bank;

          (b) liens securing the payment of Indebtedness of the type permitted
     and described in subparagraph (f) of (S)6.1;
                                          ------ 

          (c) liens securing payment of Indebtedness of the type permitted and
     described in subparagraph (h) of (S)6.1;
                                      ------ 

                                      -24-
<PAGE>
 
          (d) the existing mortgages, equipment leases and security interests
     referred to in Schedule 3.7 hereto, if any, or any renewal, extension or
                    ------------                                             
     refunding of any such mortgage or security interest in an amount not
     exceeding the amount thereof remaining unpaid immediately prior to such
     renewal, extension or refunding;

          (e) purchase money mortgages, liens and other security interests,
     including Capital Leases and other equipment leases, created in respect of
     property acquired or leased by either the Company or such Subsidiary after
     the date hereof or existing in respect of property so acquired or leased at
     the time of acquisition or lease, thereof, provided that each such lien
                                                -------- ----               
     shall at all times be confined solely to the item or items of property so
     acquired or leased; and

          (f) liens for taxes not yet delinquent or being contested in good
     faith as provided in (S)5.4; liens in connection with workmen's
                          ------                                    
     compensation, unemployment insurance or other social security obligations;
     liens securing the performance of bids, tenders, contracts, surety and
     appeal bonds, liens to secure progress or partial payments and other liens
     of like nature arising in the ordinary course of business; mechanics',
     workmen's, materialmen's or other like liens arising in the ordinary course
     of business in respect of obligations which are not yet due or which are
     being contested in good faith as provided in (S)5.4; liens arising pursuant
                                                  ------                        
     to any order of attachment, distraint or similar legal process arising in
     connection with court proceedings so long as the execution or other
     enforcement thereof is effectively stayed and the claims secured thereby
     are being contested in good faith by appropriate proceedings; zoning
     restrictions, easements, licenses, reservations, restrictions on the use of
     real estate owned or leased by the Company or any of such Subsidiaries, or
     minor irregularities incident thereto, in each case which either (1) exist
     on the date hereof and are reflected in the respective title insurance
     policies delivered to the Bank on or prior to the date hereof or (2) do not
     in the aggregate materially detract from the marketability, value or use of
     the property or assets of the Company or any of such Subsidiaries or
     impair, in any material manner, the use of such property for the purposes
     for which such property is held by the Company or any such Subsidiary; and
     other liens or encumbrances incidental to the conduct of the business of
     the Company or any of such Subsidiaries or to the ownership of their
     respective properties or assets, which were not incurred in connection with
     the borrowing of money or the obtaining of credit and which do not
     materially detract from the value of the properties or assets of the
     Company or any of such Subsidiaries or materially affect the use thereof in
     the operation of their business.

     (S)6.3  Loans, Guarantees and Investments.  The Company will not, and will
     -----------------------------------------                                 
not permit any Subsidiary to, make or permit to remain outstanding any loan or
advance to, or guarantee or endorse (except as a result of endorsing negotiable
instruments for deposit or collection in the ordinary course of business) or
otherwise assume or remain 

                                      -25-
<PAGE>
 
liable with respect to any obligation of, or make or own any investment in, or
acquire (except in the ordinary course of business) the properties or assets of,
any Person, including, without limitation, the officers and employees of the 
Company, except:
         ------ 

          (a) extensions of credit by the Company or such Subsidiary in the
     ordinary course of business;

          (b) the presently outstanding investments, loans and advances, if any,
     and the presently existing guarantees, if any, referred to in Schedule 3.7
                                                                   ------------
     hereto;

          (c) Cash Equivalent Investments, provided that the Bank has a first
                                           -------- ----                     
     priority perfected security interest in any such asset;

          (d) advances to officers and employees of the Company or such
     Subsidiary for expenses to be incurred by them in the ordinary course of
     performing their services to the Company or such Subsidiary;

          (e) loans, advances guarantees, endorsements and  investments by the
     Company to, for the benefit of or in any Subsidiary (or any JV Subsidiary
     provided that such JV Subsidiary uses the proceeds of any such loans,
     advances, guarantees, endorsements or investments solely for the purposes
     specified in (S)2 of the form of the JV Revolving Credit Agreement attached
     hereto as Exhibit A);
               ---------  

          (f)  Capital Expenditures;

          (g) without duplication, investments permitted as Indebtedness
     pursuant to (S)6.1; and
                 ------     

          (h) existing and future investments comprised of stocks, bonds and
     notes of existing or former Account Debtors if such investment was received
     pursuant to the consummation of a bankruptcy plan of reorganization or
     similar proceedings of such Account Debtor.

     (S)6.4  Leases.  The aggregate amount of payments made by the Company and
     --------------                                                           
its Subsidiaries during any fiscal year, whether for rental payments, principal
payments, interest payments, service charges or otherwise, under all Leases,
including, without limitation, Capital Leases, Operating Leases, lease-purchase
agreements, conditional sales contracts, purchase money security arrangements
and other similar agreements, shall not exceed $2,000,000 in the aggregate
during the current fiscal year, $3,000,000 in the aggregate during the fiscal
year beginning January 1, 1998, and $4,000,000 in the aggregate during each
fiscal year thereafter.
 
     (S)6.5  Mergers and Consolidations.  Except in connection with the
     ----------------------------------                                
consummation of an Eligible Acquisition or unless prior to or simultaneously
with the consummation of such transaction(s) the Company shall have paid in full
all obligations to the Bank under 

                                      -26-
<PAGE>
 
and in respect of the Company Revolving Credit Note and the other Company Loan 
Documents, the Company will not, and will not permit any Subsidiary to, enter 
into any merger or consolidation without the prior written consent of the Bank,
provided that (i) any Subsidiary may be merged or consolidated with another 
- --------                               
Subsidiary, (ii) any wholly-owned Subsidiary of the Company may be merged into
the Company, and (iii) any Person may be merged or consolidated with the Company
if the Company is the surviving entity, the Net Worth immediately after given
effect thereto is not less than the Net Worth immediately prior thereto, and
both at the time of and immediately after giving effect thereto, no Company
Default or Company Event of Default shall have occurred and be continuing.

     (S)6.6  Sale of Assets.  The Company will not sell all or substantially all
     ----------------------                                                     
of its assets in one or a series of related transactions unless prior to or
simultaneously with the consummation of such transaction(s) the Company shall
have paid in full all obligations to the Bank under and in respect of the
Company Revolving Credit Note and the other Company Loan Documents.

     (S)6.7  Issuance of Additional Shares, etc.  The Company will not permit
     -------------------------------------------                             
any Subsidiary to directly or indirectly sell, assign, pledge or otherwise
encumber or dispose of any Shares of such Subsidiary (or options to acquire any
such Shares), except for the pledge of such Shares to the Bank and the sale of
such Shares to any Person who immediately upon the purchase thereof pledges such
Shares to the Bank.

     (S)6.8  Compliance with ERISA.  The Company will make, and will cause all
     -----------------------------                                            
Subsidiaries to make, all payments or contributions to employee benefit plans
required under the terms thereof and in accordance with applicable minimum
funding requirements of ERISA and the Code and applicable collective bargaining
agreements.  The Company will not engage, and will not permit or suffer any
Subsidiary or any Person entitled to indemnification or reimbursement from the
Company or any Subsidiary to engage, in any prohibited transaction within the
meaning of Section 4975 of the Code and Section 406 of ERISA for which an
exemption is not available.

     (S)6.9  Transactions with Affiliates.  The Company will not, and will not
     ------------------------------------                                     
permit any Subsidiary to, directly or indirectly, enter into any lease or other
transaction with any Affiliate of the Company, on terms that are less favorable
to the Company or such Subsidiary than those which might be obtained at the time
from Persons who are not such an Affiliate.  The provisions of this (S)6.9 shall
                                                                    ------      
not prohibit the Company from entering into management and sub-management
agreements and related agreements with Affiliates of the Company in
substantially the same manner as has been the practice of the Company
previously.

     (S)6.10  Environmental Liabilities.  The Company will not, and will not
     ----------------------------------                                     
permit any Subsidiary to, violate any requirement of law, rule or regulation
regarding Hazardous Materials or any other Environmental Law, the violation of
which could have a Material Adverse Effect.

                                      -27-
<PAGE>
 
     (S)6.11  Subsidiaries.  Except as set forth in the next succeeding
     ---------------------                                             
sentence, the Company will not enter into any joint venture or become a partner
in any partnership or otherwise organize, acquire or create any Subsidiary
without the prior written consent of the Bank.  Notwithstanding any provision
hereof to the contrary, the Company may enter into a joint venture or become a
partner in any partnership or otherwise organize, acquire or create a Subsidiary
if prior to the establishment of such Subsidiary, the Company shall have
provided at least three (3) Business Days written notice to the Bank of such
transaction and shall have delivered to the Bank security documents effective
upon the date of such transaction relating to such Subsidiary as required in
(S)1.8.

     (S)6.12 Fiscal Year.  The Company will not change its fiscal year end
     -------------------                                                  
without the Bank's prior written consent.

     (S)6.13  Subordination.  The Company will not make, or cause or permit to
     ----------------------                                                   
be made, any payments in respect of any Subordinated Debt in contravention of
the subordination provisions contained in the evidence of such Subordinated Debt
or in any written agreement pertaining thereto, nor will the Company amend or
modify without the prior written consent of the Bank (a) any of such
                                                      -             
subordination provisions or (b) any of the other provisions set forth in the
                             -                                              
agreements under which such Subordinated Debt is outstanding or contained in the
evidence of such Subordinated Debt, in each case, in any manner adverse to the
interests of the Bank.

(S)7.  FINANCIAL COVENANTS.  So long as any of the Company Revolving Credit
- --------------------------                                                 
Loans shall remain available to the Company, and until the principal of and
interest on the Company Revolving Credit Note and all fees and other amounts due
hereunder shall have been paid in full and all of the Company's obligations to
the Bank have been satisfied in full, the Company agrees that:

     (S)7.1  Minimum Net Worth.  The Company will not permit the Net Worth for
     -------------------------                                                
the fiscal years of the Company ending on the dates set forth below to be less
than the respective amounts indicated for such fiscal years:

<TABLE>
<CAPTION>
 ================================
 Fiscal Year Ending     Minimum
    December 31,       Net Worth
- --------------------  -----------
<S>                   <C>
- --------------------------------- 
        1998          $10,000,000
- ---------------------------------
        1999          $10,000,000
=================================
</TABLE>


     (S)7.2  Quick Ratio.  The Company will not permit the Quick Ratio for any
     -------------------                                                      
fiscal quarter ending after the date hereof to be less than 1.25 to 1.00.

                                      -28-
<PAGE>
 
(S)8.  DEFAULTS; REMEDIES.
- ------------------------- 

     (S)8.1  Company Events of Default.  If any of the following events (each a
     ---------------------------------                                         
"Company Event of Default") shall occur:
 ------------------------               

     (a) the Company shall default in the payment of principal of the Company
Revolving Credit Note after the same becomes due and payable, whether at
maturity or at a date fixed for the payment of any installment or prepayment
thereof or upon acceleration of otherwise; or the Company shall default in the
payment of interest on the Company Revolving Credit Note or any fee due
hereunder for more than three (3) Business Days after the same becomes due and
payable, whether at maturity or at a date fixed for the payment of any
installment or prepayment thereof or otherwise; or

     (b) the Company shall default in the performance of or compliance with any
term contained in (S)6 (other than (S)6.1, (S)6.2,  (S)6.3, (S)6.8, (S)6.10 or
                  ----  ----- ---- ------  ------   ------  ------  -------   
(S)7; or
- ----    

     (c) the Company shall default in the performance of or compliance with any
term contained herein other than those referred to in this (S)8 and such default
                                                           ----                 
shall not have been remedied within thirty (30) days after written notice of the
default shall have been given to the Company by the Bank, provided, however,
                                                          --------  ------- 
that if such default by its nature cannot be remedied, then such default shall
be deemed a Company Event of Default as of the date of its occurrence, and
provided, further, that if such default cannot be remedied within such 30-day
- --------  -------                                                            
period but the Company is proceeding diligently to cure such default, such 30-
day period shall be extended to ninety (90) days to permit the Company to effect
such cure; or

     (d) the Company, any Subsidiary, any shareholder of the Company or other
Person (other than the Bank) which is a party to any of the Company Security
Documents shall default in the performance of or compliance with any term
contained in the Company Security Documents, and such default shall continue for
more than the period of grace, if any, specified therein and shall not have been
waived pursuant thereto; or

     (e) any material representation or warranty made herein or in any of the
Company Security Documents or in any document to be furnished pursuant hereto or
thereto (including, without limitation, any document required under (S)1 and
                                                                    ----    
(S)5.1 hereof) by the Company or any Subsidiary shall prove to have been false
- ------                                                                        
or incorrect in any material respect; or

     (f) the Company or any Subsidiary shall default in any payment due on any
Indebtedness in respect of borrowed money (other than to the Bank, as to which
                                           ----- ----                         
(S)8.1(a) shall apply), any Capital Lease or the deferred purchase price of
- ---------                                                                  
property, the aggregate outstanding amount of which exceeds $100,000, and such
default shall continue for more than the period of grace, if any, applicable
thereto, or in the performance of or compliance with any term of any evidence of
such Indebtedness (including, without 

                                      -29-
<PAGE>
 
limitation, Subordinated Debt) or of any mortgage, indenture or other agreement
relating thereto, and any such default shall continue for more than the period
of grace, if any, specified therein so as to permit the acceleration thereof and
shall not have been waived pursuant thereto; or

     (g) the Company or any Subsidiary shall discontinue its business or shall
make an assignment for the benefit of creditors, or shall fail generally to pay
its debts as such debts become due as provided in the last sentence of
(S)3.3(c), or shall apply for or consent to the appointment of or taking
- ---------                                                               
possession by a trustee, receiver or liquidator (or other similar official) of
the Company or such Subsidiary or any substantial part of the property of the
Company or such Subsidiary, or shall commence a case or have an order for relief
entered against it under the federal bankruptcy laws, as now or hereafter
constituted, or any other applicable federal or state bankruptcy, insolvency or
other similar law, or if the Company or any Subsidiary shall take any action to
dissolve or liquidate the Company or such Subsidiary; or

     (h) an involuntary proceeding shall be commenced against the Company or any
Subsidiary under the federal bankruptcy laws, as now or hereafter constituted,
or any other applicable federal or state bankruptcy, insolvency or other similar
law and such case or proceeding shall remain for sixty (60) days undismissed, or
a decree shall be entered appointing a trustee, receiver or liquidator (or other
similar official) of the Company or any Subsidiary or any substantial part of
the property of the Company or such Subsidiary and the entry of such decree
shall not be stayed within sixty (60) days after the entry thereof, provided
                                                                    --------
that nothing herein shall limit or in any way derogate from the Bank's rights
- ----                                                                         
during such 60-day period to file any pleadings or take any action or position
deemed necessary or advisable by the Bank (including, without limitation,
pleadings opposing the dismissal of the case); or

     (i) a final judgment which, with other outstanding final judgments against
the Company and its Subsidiaries, exceeds confirmed applicable insurance
coverage by an aggregate of $100,000 shall be rendered against the Company or
any Subsidiary and if, within sixty (60) days after entry thereof, such judgment
shall not have been discharged or execution thereof stayed pending appeal, or
if, within sixty (60) days after the expiration of any such stay, such judgment
shall not have been discharged, or if any such judgment shall not be discharged
forthwith upon the commencement of proceedings to foreclose any lien, attachment
or charge which may attach as security therefor and before any of the property
or assets of the Company or any Subsidiary shall have been seized in
satisfaction thereof; or

     (j) the Company is enjoined, restrained, or in any material way prevented
by the order of any court or any administrative or regulatory agency of
competent jurisdiction from conducting all or any material part of its business
which event could have a Material Adverse Effect; or

                                      -30-
<PAGE>
 
     (k) any Company Security Document shall be cancelled, terminated, revoked
or rescinded otherwise than in accordance with the express prior written
agreement, consent or approval of the Bank, or any action at law, suit in equity
or other legal proceeding to cancel, revoke or rescind any Company Security
Document shall be commenced by or on behalf of the Company or any other Person
bound thereby or by any governmental or regulatory authority or agency of
competent jurisdiction; or any court or any other governmental or regulatory
authority or agency of competent jurisdiction shall make a determination that,
or shall issue a judgment, order, decree or ruling to the effect that any one or
more of the Company Security Documents or any one or more of the material
obligations of any Person or Persons under any one or more of the Company
Security Documents are illegal, invalid or unenforceable in accordance with the
terms thereof; or

     (l) any material License is lost, terminated, suspended, revoked or amended
in a manner which could have a Material Adverse Effect;

then, and in any such event, and at any time thereafter if any Company Event of
Default shall be continuing, the Bank may, by written notice to the Company, (i)
                                                                              - 
declare the principal of and accrued interest in respect of the Company
Revolving Credit Note to be forthwith due and payable, whereupon the principal
of and accrued interest in respect of the Company Revolving Credit Note shall
become forthwith due and payable without presentment, demand, protest, notice of
intent to accelerate, notice to accelerate or other notice of any kind, all of
which are hereby expressly waived, to the extent permitted by applicable law, by
the Company, and/or (ii) terminate the Company Credit Commitment and refuse to
                     --                                                       
make any further Company Revolving Credit Loans hereunder, whereupon said
Company Credit Commitment shall forthwith terminate without any other notice of
any kind; provided that, upon the occurrence of any event (not taking into
          -------- ----                                                   
account the 60-day period specified in (S)8.1(h)) described in (S)8.1(g) or
                                       ---------               ---------   
(S)8.1(h), the Company Credit Commitment shall automatically and immediately
- ---------                                                                   
terminate and the Bank shall have no further obligation to make any Company
Revolving Credit Loans hereunder and all obligations of the Company to the Bank
shall forthwith automatically become due and payable without presentment,
demand, protest, notice of intent to accelerate, notice to accelerate or other
notice of any kind, all of which are hereby expressly waived, to the extent
permitted by applicable law, by the Company.  A Company Event of Default
hereunder shall also constitute an event of default under each Company Security
Document.

     (S)8.2  Remedies on Demand, etc.  In case any Company Event of Default
     --------------------------------                                      
shall occur and be continuing, the Bank may proceed to protect and enforce its
rights by an action at law, suit in equity or other appropriate proceeding,
whether for the specific performance of any agreement contained herein or in the
Company Revolving Credit Note or any Company Security Document, or for an
injunction against a violation of any of the terms hereof or thereof, or in aid
of the exercise of any power granted hereby or thereby or by law.  No course of
dealing and no delay on the part of the Bank in exercising any right shall
operate as a waiver thereof or otherwise prejudice the Bank's 

                                      -31-
<PAGE>
 
rights. No right conferred hereby or by the Company Revolving Credit Note or any
Company Security Document upon the Bank shall be exclusive of any other right
referred to herein or therein or now or hereafter available at law, in equity,
by statute or otherwise.

(S)9.  DEFINITIONS.  As used herein the following terms have the following
- ------------------                                                        
respective meanings:

          Account Debtor:  the Person who is obligated on or under an Account
          --------------                                                     
Receivable, including, without limitation, any Insurer and any Medicaid/Medicare
Account Debtor.

          Accounts Receivable: means all the accounts, accounts receivable,
          -------------------                                              
notes, bills, drafts, acceptances, instruments, documents, chattel paper and all
other debts, obligations and liabilities in whatever form owing to any Person
from any other Person for goods sold by it or for services rendered by it, or
however otherwise established or created, all guarantees and security therefor,
all right, title and interest of such Person in the goods or services which gave
rise thereto, including rights to reclamation and stoppage in transit and all
rights of an unpaid seller of goods or services; whether any of the foregoing be
now existing or hereafter arising, now or hereafter received by or owing or
belonging to such Person.

          Affiliate: as applied to any Person, a spouse or relative of such
          ---------                                                        
Person, any member (of an unincorporated entity), director, partner or officer
of such Person, any corporation, partnership, association, firm or other entity
of which such Person is a member, director, partner or officer, and any other
Person directly or indirectly controlling, controlled by or under direct or
indirect common control with such Person, including, without limitation, any
Subsidiary.

          Affiliated Company: the meaning specified in (S)3.14.
          ------------------                           ------- 

          Agreement: this Agreement, as the same may be amended and/or restated
          ---------                                                            
from time to time as provided herein.

          Applicable Interest Rate Premium:  the meaning specified in (S)1.4.
          --------------------------------                            ------ 

          Available Company Credit Commitment: the meaning specified in (S)1.2.
          -----------------------------------                           ------ 

          Bank: the meaning specified at the beginning of this Agreement.
          ----                                                           

          Base Rate: the per annum rate of interest announced from time to time
          ---------                                                            
by the Bank in Boston, Massachusetts, as its "base rate".

                                      -32-
<PAGE>
 
          Business Day: any day, excluding Saturday and Sunday and excluding any
          ------------                                                          
other day which shall be in Boston, Massachusetts, a legal holiday or a day on
which banking institutions are authorized by law to close.

          Capital Expenditure: any payment made directly or indirectly for the
          -------------------                                                 
purpose of acquiring or constructing fixed assets, real property or equipment
which in accordance with generally accepted accounting principles consistently
applied would be added as a debit to the fixed asset account of the Person
making such expenditure, including, without limitation, amounts paid or payable
under any conditional sale or other title retention agreement or under any lease
or other periodic payment arrangement which is of such a nature that payment
obligations of the lessee or obligor thereunder would be required by generally
accepted accounting principles to be capitalized and shown as liabilities on the
balance sheet of such lessee or obligor, and excluding capitalized engineering
and/or software costs except if the same were capitalized in connection with an
acquisition, merger, sale or other development transaction.

          Capital Lease: any lease of property (real, personal or mixed) which,
          -------------                                                        
in accordance with generally accepted accounting principles consistently
applied, should be capitalized on the lessee's balance sheet or for which the
amount of the asset and liability thereunder as if so capitalized should be
disclosed in a note to such balance sheet.

          Cash Equivalent Investment means, at any time:
          --------------------------                    

          (a) any debt security, with a stated maturity date of not more than
     one year after such time, issued or fully guaranteed by the United States
     Government or an agency thereof that is backed by the full faith and credit
     of the United States Government;

          (b) commercial paper, maturing not more than nine months from the date
     of issue, which is issued by

               (i)  an issuer organized under the laws of any state of the
               United States or of the District of Columbia and rated A-1 by
               Standard & Poor's Ratings Agency, Inc. (or its successor) or P-1
               by Moody's Investors Services, Inc. (or its successor), or

               (ii) the Bank;

          (c) any overnight deposit obligation or any certificate of deposit,
     time deposit or bankers acceptance, maturing not more than one year after
     such time, which is issued by either

               (i)  a commercial banking institution that is a member of the
                    Federal Reserve System and has a combined capital and 

                                      -33-
<PAGE>
 
                    surplus and undivided profits of not less than $500,000,000
                    or,

               (ii) the Bank;

          (d)  any repurchase agreement entered into with the Bank (or other
     commercial banking institution of the stature referred to in clause (c)
                                                                  ----------
     (i)) which is secured by a fully perfected security interest in any
     obligation of the type described in any of clauses (a) through (c); or
                                                -----------         ---    

          (e)  any freely redeemable shares of money market funds which have a
     rating of at least A-1 or P-1 from either of the rating agencies specified
     in clause (b) (i) (or their respective successors).
        --------------                                  

          Closing Date: the date on which the first Company Revolving Credit
          ------------                                                      
Loan is made under this Agreement.

          Closing Events: the meaning specified at the beginning of (S)3.
          --------------                                            ---- 

          Code: the Internal Revenue Code of 1986, as amended.
          ----                                                

          Company: the meaning specified at the beginning of this Agreement.
          -------                                                           

          Company Collateral: the meaning specified in (S)1.8.
          ------------------                           ------ 

          Company Commitment Fee: the meaning specified in (S)1.5.
          ----------------------                           ------ 

          Company Credit: the meaning specified in (S)1.2.
          --------------                           ------ 

          Company Credit Commitment: the meaning specified in (S)1.1.
          -------------------------                           ------ 

          Company Default: any event or condition which, with the giving of
          ---------------                                                  
notice or the expiration of any applicable grace period, or both, would
constitute a Company Event of Default.

          Company Event of Default:  the meaning specified in (S)8.1.
          ------------------------                            ------ 

          Company Facility Fee: the meaning specified in (S)1.5.
          --------------------                           ------ 

          Company Loan Documents: this Agreement, the Company Revolving Credit
          ----------------------                                              
Note, the Company Security Documents and any agreement or instrument executed by
the Company and/or any of its Subsidiaries in connection herewith from time to
time, in each case as the same may be amended and/or restated from time to time.

                                      -34-
<PAGE>
 
          Company Revolving Credit Loan or Loans: the meaning specified in
          --------------------------------------                          
(S)1.2.
- ------ 

          Company Revolving Credit Note: the meaning specified in (S)1.3.
          -----------------------------                           ------ 

          Company Security Document or Documents: the meaning specified in
          --------------------------------------                          
(S)1.8.
- ------ 

          Credit Expiration Date: the meaning specified in (S)1.1.
          ----------------------                           ------ 

          Current Liabilities: all liabilities of the Company and its
          -------------------                                        
Subsidiaries which may be properly classified as current liabilities in
accordance with generally accepted accounting principles on a consolidated
basis, provided, however, that Current Liabilities shall at all times include
       --------  -------                                              -------
the portion due within 12 months of all Indebtedness of the Company, including,
without limitation, Indebtedness constituting amounts payable by the Company to
all JV Subsidiaries and Indebtedness in respect of the  Company Revolving Credit
Note, Capital Leases and non-competition agreements.

          Debt Service Coverage Ratio: for any period, the ratio of (x) the
          ---------------------------                                      
EBITDA for such period, minus unfinanced Capital Expenditures by the Company and
                        -----                                                   
its Subsidiaries during such period, minus taxes paid by the Company and its
                                     -----                                  
Subsidiaries during such period, to (y) Interest Expense plus current maturities
                                                         ----                   
of long-term Indebtedness of the Company and its Subsidiaries.

          EBITDA: The consolidated earnings (or loss) from the operations of the
          ------                                                                
Company and its Subsidiaries for any period, before interest, taxes,
depreciation and amortization, determined in accordance with generally accepted
accounting principles on a consolidated basis.

          Eligible Acquisition: shall mean the acquisition by the Company of the
          --------------------                                                  
assets or Shares of any Person engaged in the business of providing occupational
health or other medical services or other related business or activities
incidental thereto, provided that prior to such Eligible Acquisition, and after
                    -------- ----                                              
giving effect thereto (including any Company Revolving Credit Loans requested by
the Company in connection with such Eligible Acquisition), there shall exist no
Company Default or Company Event of Default.

          Environmental Laws: the Resource Conservation and Recovery Act, the
          ------------------                                                 
Comprehensive Environmental Response, Compensation and Liability Act of 1980, as
amended, the Superfund Amendments and Reauthorization Act of 1986, the Federal
Water Pollution Control Act, the Federal Clean Water Act, the Federal Clean Air
Act, the Toxic Substances Control Act and any other federal, state or local
statute, regulation, ordinance, order or decree relating to health, safety
and/or the environment, as now or hereafter in effect.

          ERISA: the meaning specified in (S)3.14.
          -----                           ------- 

                                      -35-
<PAGE>
 
          Friendly PCs:  shall mean OHP-VT, Inc., a Vermont corporation,
          ------------                                                  
Occupational Health Physicians, Inc., a Rhode Island corporation, Occupational
Medical Services, P.C., a New York professional services corporation and any
other entity that performs medical services for Patients at centers managed by
the Company and whose Shares are not held by the Company.

          Hazardous Material: (a) any asbestos or insulation or other material
          ------------------   -                                              
composed of or containing asbestos and (b) any petroleum product and any
                                        -                               
hazardous, toxic or dangerous waste, substance or material defined as such in
(or for purposes of) the Comprehensive Environmental Response, Compensation and
Liability Act, any so-called "Superfund" or "Superlien" law, or any other
applicable Environmental Law, as now or hereafter in effect.

          Indebtedness: as applied to any Person, (a) all items (except items of
          ------------                             -                            
capital or surplus or of retained earnings) which in accordance with generally
accepted accounting principles consistently applied would be included in
determining total liabilities as shown on the liability side of the balance
sheet of such Person as of the date of which Indebtedness is to be determined,
including any Capital Lease, (b) all indebtedness secured by any mortgage,
                              -                                           
pledge, lien or conditional sale or other title retention agreement to which any
property or asset owned or held by such Person is subject, whether or not the
indebtedness secured thereby shall have been assumed, and (c) all indebtedness
                                                           -                  
of others which such Person has directly or indirectly guaranteed, endorsed
(otherwise than for collection or deposit in the ordinary course of business),
discounted or sold with recourse or agreed (contingently or otherwise) to
purchase or repurchase or otherwise acquire, or in respect of which such Person
has agreed to supply or advance funds (whether by way of loan, stock purchase,
capital contributions or otherwise) or otherwise to become directly or
indirectly liable.

          Indemnified Party: the meaning specified in (S)5.9.
          -----------------                           ------ 

          Insurer:  a Person that insures a Patient against certain of the costs
          -------                                                               
incurred in the receipt by such Patient of Medical Services, or that has an
agreement with any other Person to compensate such other Person for providing
services to a Patient.

          Interest Rate Adjustment Date: the first day of the first month
          -----------------------------                                  
following the receipt by the Bank of each set of year-end financial statements
required to be delivered to the Bank pursuant to (S)5.1, commencing on the first
of such dates to occur after the receipt by the Bank of the financial statements
for the fiscal year ending December 31, 1997.

          Interest Expense: for any period, the aggregate amount (determined in
          ----------------                                                     
accordance with generally accepted accounting principles on a consolidated
basis) of interest paid or payable during such period by the Company and its
Subsidiaries in

                                      -36-
<PAGE>
 
respect of all Indebtedness for borrowed money, Capital Leases and the deferred
purchase price of property.

          JV Commitment Fee:  the meaning specified in (S)1.5.
          -----------------                            ------ 

          JV Credit Commitment:  the meaning specified in (S)1.1.
          --------------------                            ------ 
 
          JV Subsidiary or Subsidiaries:  the meaning specified in (S)1.1.
          -----------------------------                            ------ 

          JV Revolving Credit Agreement or Agreements: the meaning specified in
          -------------------------------------------                          
(S)1.1.

          JV Revolving Credit Loan or Loans: the meaning specified in the JV
          ---------------------------------                                 
Revolving Credit Agreements.

          Lease: any lease or other periodic payment arrangement in respect of
          -----                                                               
property (real, personal or mixed).

          Licenses: the meaning specified in (S)3.4.
          --------                           ------ 

          Material Adverse Effect: a material adverse effect on (a) the
          -----------------------                                -     
business, assets, operations or financial or other condition of the Company and
its Subsidiaries taken as a whole, (b) the Company's ability to pay and perform
                                    -                                          
all of the Company Revolving Credit Loans and other obligations owing by it to
the Bank in accordance with the terms thereof, and/or (c) a material portion of
                                                       -                       
the Company Collateral or the Bank's security interests in a material portion of
the Company Collateral, or the priority of such security interests.

          Medicaid/Medicare Account Debtor:  any Account Debtor which is (i) the
          --------------------------------                                      
United States of America acting under the Medicaid/Medicare program established
pursuant to the Social Security Act, (ii) any State or the District of Columbia
acting pursuant to a health plan adopted pursuant to Title XIX of the Social
Security Act, or (iii) any agent, carrier, administrator or intermediary for any
of the foregoing.

          Medical Services:  medical and health care services provided to a
          ----------------                                                 
Patient, including, but not limited to, medical and health care services
provided to a Patient and performed by any Person which are covered by a policy
of insurance issued by an Insurer, and includes physician services, nurse and
therapist services, dental services, hospital services, skilled nursing facility
services, comprehensive outpatient rehabilitation services, home health care
services, residential and out-patient behavioral healthcare services, and
medicine or health care equipment provided by any Person to a Patient for a
necessary or specifically requested valid and proper medical or health purpose.

                                      -37-
<PAGE>
 
          Net Worth: at any date, the sum of (i) the par value (or value stated
          ---------                                                            
on the books of the Company) of the capital stock (but excluding treasury stock
and capital stock subscribed and unissued) of the Company and its Subsidiaries
plus (ii) the amount of the paid-in capital and retained earnings of the Company
and its Subsidiaries, in each case as such amounts would be shown on a
consolidated balance sheet of the Company and its Subsidiaries as of such date
prepared in accordance with generally accepted accounting principles.  For
purposes of the calculation of Net Worth, the Company's Series A Preferred Stock
shall be treated as capital stock referenced in clause "(i)" of the definition
of the term "Net Worth".

          Operating Lease: any Lease other than a Capital Lease.
          ---------------                                       

          Patient:  any individual receiving Medical Services from any Person
          -------                                                            
and all Persons legally liable to pay such Person for such Medical Services
other than Insurers.

          PBGC:  the meaning specified in (S)3.14.
          ----                            ------- 

          Permitted Liens: those liens specified in (S)6.2.
          ---------------                           ------ 

          Person: a corporation, an association, a partnership, a joint venture,
          ------                                                                
an organization, a business, an individual, a government or political
subdivision thereof or a governmental agency.

          Proprietary Rights: any patents, registered and common law trademarks,
          ------------------                                                    
service marks, trade names, copyrights, licenses and other similar rights, and
applications for each of the foregoing.

          Quick Ratio: at any date, the ratio of (x) the cash and Cash
          -----------                                                 
Equivalent Investments of the Company and its Subsidiaries on a consolidated
basis, plus the Accounts Receivable of the Company and its Subsidiaries on a
       ----                                                                 
consolidated basis, plus the management fees due and payable to the Company from
                    ----                                                        
all Affiliates of the Company, to (y) Current Liabilities.

          Real Estate Leases: the meaning specified in (S)3.8.
          ------------------                           ------ 

          Shares: of any Person shall include any and all shares of capital
          ------                                                           
stock, partnership interests, limited liability company interests, membership
interests, or other shares, interests, participations or other equivalents
(however designated and of any class) in the capital of, or other ownership
interests in, such Person.

          Subordinated Debt: any Indebtedness of the Company or any of its
          -----------------                                               
Subsidiaries which by its terms (or by the terms of the instruments under which
it is outstanding and to which appropriate reference is made in the instrument
evidencing such Subordinated Debt) is made subordinate and junior in right of
payment to the Company 

                                      -38-
<PAGE>
 
Revolving Credit Note and to the Company's or any such Subsidiary's other
obligations to the Bank hereunder by provisions substantially in the form of
Exhibit I hereto.
- ---------

          Subsidiary: of any Person at any date shall mean (a) any other Person
          ----------                                        -                  
a majority (by number of votes) of the Voting Stock of which is owned by such
first-mentioned Person and/or by one or more other Subsidiaries of such first-
mentioned Person and (b) any other Person with respect to which such first-
                      -                                                   
mentioned Person and/or any one or more other Subsidiaries of such first-
mentioned Person (i) is entitled to more than 50% of such Person's profits or
                  -                                                          
losses or more than 50% of such Person's assets on liquidation or (ii) holds an
                                                                   --          
equity interest in such Person of more than 50%.  As used herein, unless the
context clearly required otherwise, the term "Subsidiary" refers to a Subsidiary
of the Company.  Notwithstanding any provision hereof to the contrary, as used
herein, the term "Subsidiary" shall not be deemed to refer to any JV Subsidiary
(or any Subsidiary of any JV Subsidiary) except in respect of the matters set
forth in (S)3.3(a), (S)3.3(b), (S)5.1(a), (S)5.1(b), (S)5.1(f) and (S)7 and the
related definitional provisions of this Agreement.  The Bank acknowledges that
no Friendly PC is a "Subsidiary."

          Voting Stock: when used with reference to any Person, shall mean
          ------------                                                    
Shares (however designated) of such Person having ordinary voting power for the
election of a majority of the members of the board of directors (or other
governing body) of such Person, other than Shares having such power only by
reason of the happening of a contingency.

(S)10.  SETOFFS, ETC.  At any time after a Company Event of Default shall have
- ---------------------                                                         
occurred and is continuing, any Indebtedness from the Bank to the Company or any
Subsidiary (including, without limitation, any deposits or other sums credited
by or due from the Bank for the Company or any Subsidiary) may, without regard
to the value of the Company Collateral, be offset and applied toward the payment
of any Indebtedness of the Company or any Subsidiary to the Bank, whether or not
such Indebtedness, or any part thereof shall then be due.

(S)11.  EXPENSES; INDEMNIFICATION.
- --------------------------------- 

         (a) Whether or not the transactions contemplated hereby shall be
consummated, the Company agrees (i) to pay all reasonable expenses (other than
                                 -                                            
any fees and expenses attributable to any syndication efforts by the Bank),
including reasonable fees and disbursements of counsel for the Bank, which the
Bank has incurred or may hereafter incur in connection with the preparation of
this Agreement, the Company Security Documents, the Company Revolving Credit
Note and all other documents related hereto (including any amendment, consent or
waiver hereafter requested by the Company hereunder or thereunder) and the
transactions contemplated hereby or the protection, preservation and/or
enforcement of the rights of the Bank hereunder or under the Company Revolving
Credit Note or the Company Security Documents in the event of a default
hereunder or thereunder (including, without 

                                      -39-
<PAGE>
 
limitation, amounts incurred with respect to any so-called "workout" of the
loans) and (ii) to pay all taxes (other than the Bank's income taxes) and fees
            --                    ------ ----                   
(including interest and penalties), including, without limitation, all recording
and filing fees, transfer and documentary stamp and similar taxes, which may be
payable in respect of the execution and delivery of this Agreement, the Company
Security Documents, the Company Revolving Credit Note and all other documents
related hereto (including any amendment, consent or waiver hereafter requested
by the Company hereunder or thereunder) and to indemnify the Bank and hold the
Bank harmless against any loss or liability resulting from non-payment or delay
in payment of any such tax. Each of the Borrowers hereby authorizes the Bank to
pay all such amounts described above and to charge the same to the Company's
accounts at the Bank if the same are not paid within seven (7) days after the
Bank notifies the Company in writing of the amounts owed.

     (b) The Company will indemnify the Bank, its directors, officers and
employees and each other Person, if any, who controls the Bank, and will hold
the Bank and such other Persons harmless from and against any and all claims,
damages, losses, liabilities, judgments and expenses (including without
limitation all reasonable fees and expenses of counsel and all expenses of
litigation or preparation therefor) which the Bank or such other Persons may
incur or which may be asserted against the Bank or such other Persons
(collectively, "Expenses") in connection with or arising out of any
investigation, litigation or proceeding involving the Company or any shareholder
or any Affiliate of the Company or any such shareholder (including compliance
with or contesting of any subpoenas or other process issued against the Bank, or
any director, officer or employee of the Bank, or any Person, if any, who
controls the Bank in any proceeding involving the Company or any shareholder or
any Affiliate of the Company or any such shareholder), whether or not the Bank
is party thereto, to the extent any of the foregoing relates to the Closing
Events, the use of proceeds of the Company Revolving Credit Loans and/or any
other matter relating to this Agreement and/or any of the other Company Loan
Documents and/or the respective transactions contemplated hereby and thereby.
Promptly upon receipt by any indemnified party hereunder of notice of the
commencement of any action, such indemnified party shall, if a claim in respect
thereof is to be made against the Company hereunder, notify the Company in
writing of the commencement thereof.  Notwithstanding anything herein to the
contrary, the Company shall not be obligated to indemnify the Bank (or any other
such Persons) in respect of any Expenses attributable to the willful misconduct
or gross negligence of the Bank or such other Persons.

     (c)  The Company acknowledges and agrees that its agreements and
obligations under this (S)11 and under (S)5.9 shall survive the termination of
                       -----           ------                                 
this Agreement and repayment in full of the Company Revolving Credit Loans.

(S)12.  WAIVERS.  The Bank's failure to insist upon the strict performance of
- ---------------                                                              
any term, condition or other provision of this Agreement, the Company Security
Documents or the Company Revolving Credit Note or to exercise any right or
remedy hereunder or thereunder shall not constitute a waiver by the Bank of any
such term, condition or other 

                                      -40-
<PAGE>
 
provision or Company Default or Event of Default in connection therewith; and
any waiver of any such term, condition or other provision or of any such Company
Default or Company Event of Default shall not affect or alter this Agreement,
the Company Security Documents or the Company Revolving Credit Note, and each
and every term, condition and other provision of this Agreement, the Security
Documents and the Company Revolving Credit Note shall, in such event, continue
in full force and effect and shall be operative with respect to any other then
existing or subsequent Company Default or Event of Default in connection
therewith.

(S)13.  MISCELLANEOUS.
- --------------------- 

         (S)13.1  Notices, etc.  All notices, demands and other communications
         ----------------------                                               
hereunder shall be in writing and shall be personally delivered, transmitted or
mailed by (a) telegraphic, telex or facsimile transmission, (b) reputable
           -                                                 -           
overnight courier or (c) first class mail, postage prepaid, as follows:
                      -                                                

          (a)  If to the Bank:

               BankBoston, N.A.
               100 Federal Street
               Boston, Massachusetts 02110
               Attention:  George H. Dixon, Director
               ---------                            
 
               with a copy to:

               Choate, Hall & Stewart
               Exchange Place
               53 State Street
               Boston, Massachusetts  02109
               Attention: Willie J. Washington, Esq.
               ---------                            
 

          (b)  If to the Company:

               Occupational Health + Rehabilitation Inc
               175 Derby Street
               Hingham, Massachusetts 02043
               Attention:  John C. Garbarino, President
               ---------                               

               with a copy to:

               Shipman & Goodwin LLP
               One America Row
               Hartford, Connecticut 06103
               Attention: Donna L. Brooks, Esq.
               ---------                       
 

                                      -41-
<PAGE>
 
or to such other address or addresses as the party to whom such notice is
directed may have designated in writing to the other party hereto.  A notice
shall be deemed to have been given upon the earlier to occur of (i) three (3)
                                                                 -           
Business Days after the date on which it is deposited in the U.S. mails or (ii)
                                                                            -- 
actual receipt by the party to whom such notice is directed.

     (S)13.2  Calculations, etc.  Calculations hereunder shall be made and
     ---------------------------                                          
financial data required hereby shall be prepared, both as to classification of
items and as to amounts, in accordance with generally accepted accounting
principles and practices which principles and practices shall be consistently
applied and in conformity with those used in the preparation of the financial
statements referred to herein.

     (S)13.3  Governmental Approval.  The Company agrees to use its commercially
     ------------------------------                                             
reasonable best efforts to take any action which the Bank may reasonably request
in order to obtain and enjoy the full rights and benefits granted to the Bank by
this Agreement and the Company Security Documents, including specifically, at
the cost and expense of the Company, the use of its commercially reasonable best
efforts to assist in obtaining approval of any applicable governmental or
regulatory authority or court for any action or transaction contemplated by this
Agreement or the Company Security Documents which is then required by law.

     (S)13.4  Survival of Agreements, etc.  This Agreement shall inure to the
     -------------------------------------                                   
benefit of the Bank and its successors and assigns including any subsequent
holder or holders of the Company Revolving Credit Note, and the term "Bank"
                                                                      ---- 
shall include any such holder or holders whenever the context permits.  In the
event of a sale or assignment by the Bank of all or any of the Company Revolving
Credit Loans or any of the Secured Obligations (as defined in the Company
Security Documents) held by it, the Bank may assign or transfer its rights and
interests under this Agreement and any one or more of the Company Security
Documents in whole or in part to the purchaser or purchasers thereof, whereupon
such purchaser or purchasers shall become vested with all of the powers and
rights of the Bank hereunder and thereunder, and the Bank shall thereafter be
forever released and fully discharged from any liability or responsibility
hereunder or thereunder accruing or arising after the effective date of the
assignment with respect to the rights and interests so assigned; provided,
                                                                 -------- 
however, in the event of any sale or assignment by the Bank to any Persons which
- -------                                                                         
would result in the Bank beneficially owning less than fifty percent (50%) of
the outstanding principal amount of the Company Revolving Credit Note at a time
when no Company Event of Default then exists, any such sale shall be subject to
the consent of the Company (which consent shall not be unreasonably withheld)
and; provided, further, that any such Persons acquiring all or any interest in
     --------  -------                                                        
the Company Revolving Credit Note shall agree, for the benefit of the Company,
to be bound by the provisions of (S)13.9 hereof.  All agreements,
                                 -------                         
representations and warranties made herein shall survive the execution and
delivery of this Agreement and the making of the Company Revolving Credit Loans
hereunder.

                                      -42-
<PAGE>
 
     (S)13.5  Counterparts, etc.  This Agreement may be executed in any number
     ---------------------------                                              
of counterparts and by the different parties hereto on separate counterparts,
each of which when so executed and delivered shall be an original, but all the
counterparts shall together constitute one and the same instrument.

     (S)13.6  Entire Agreement, etc.  This Agreement constitutes the entire
     -------------------------------                                       
contract between the parties hereto and shall supersede and take the place of
any other instrument purporting to be an agreement of the parties hereto
relating to the transactions contemplated hereby.  This Agreement may not be
changed orally but only by an agreement in writing signed by the party against
whom any waiver, change, modification or discharge is sought.

     (S)13.7  Governing Law, etc.; Construction.  (a) This Agreement and the
     ------------------------------------------    -                        
Company Revolving Credit Note, including the validity thereof and the rights and
obligations of the parties hereunder and thereunder, shall be construed in
accordance with and governed by the internal laws of The Commonwealth of
Massachusetts (without reference to conflicts of laws principles) and is
intended to take effect as a sealed instrument.  Except as prohibited by law
which cannot be waived, the Company hereby waives any right that it may have to
claim or recover in any litigation involving the Bank any special, exemplary,
punitive or consequential damages or any damages other than, or in addition to,
actual damages.  The provisions of this Agreement are severable; the
unenforceability of any provision of this Agreement shall not affect the
validity, binding effect and enforceability of any other provision or provisions
of this Agreement.

     (b) Any reference to this Agreement, the Company Revolving Credit Note, the
      -                                                                         
Company Security Documents and the other Company Loan Documents contained herein
or in any other Company Loan Document shall (unless otherwise indicated) be
deemed to refer to such writing as the same may be amended and/or restated from
time to time in accordance with the terms thereof.  Except to the extent the
context otherwise requires, the words "herein", "hereof", "hereunder" and words
of like import shall refer to this Agreement as a whole and not to any
particular section or paragraph of this Agreement.  In the event of any conflict
between the provisions of this Agreement (on the one hand) and the provisions of
any of the other Company Loan Documents (on the other hand), the provisions of
this Agreement shall prevail.

     (S)13.8  Jurisdiction; Waiver of Jury Trial.  THE COMPANY, TO THE EXTENT
     -------------------------------------------                             
THAT IT MAY LAWFULLY DO SO, HEREBY CONSENTS TO SERVICE OF PROCESS, AND TO BE
SUED, IN THE COMMONWEALTH OF MASSACHUSETTS AND CONSENTS TO THE JURISDICTION OF
THE COURTS OF THE COMMONWEALTH OF MASSACHUSETTS AND THE UNITED STATES DISTRICT
COURT FOR THE DISTRICT OF MASSACHUSETTS, AS WELL AS TO THE JURISDICTION OF ALL
COURTS TO WHICH AN APPEAL MAY BE TAKEN FROM SUCH COURTS, FOR THE PURPOSE OF ANY
SUIT, ACTION OR OTHER PROCEEDING ARISING OUT OF ANY OF ITS OBLIGATIONS HEREUNDER
OR UNDER THE COMPANY REVOLVING CREDIT NOTE OR ANY OF THE 

                                      -43-
<PAGE>
 
COMPANY SECURITY DOCUMENTS OR WITH RESPECT TO THE TRANSACTIONS CONTEMPLATED
HEREBY OR THEREBY, AND EXPRESSLY WAIVES ANY AND ALL OBJECTIONS IT MAY HAVE AS TO
VENUE IN ANY SUCH COURTS. THE COMPANY FURTHER AGREES THAT A SUMMONS AND
COMPLAINT COMMENCING AN ACTION OR PROCEEDING IN ANY OF SUCH COURTS SHALL BE
PROPERLY SERVED AND SHALL CONFER PERSONAL JURISDICTION IF SERVED PERSONALLY OR
BY CERTIFIED MAIL TO IT AT ITS ADDRESS PROVIDED IN (S)13.1 OR AS OTHERWISE 
                                                   -------      
PROVIDED UNDER THE LAWS OF THE COMMONWEALTH OF MASSACHUSETTS. THE COMPANY
IRREVOCABLY WAIVES ALL RIGHT TO A TRIAL BY JURY IN ANY PROCEEDING HEREAFTER
INSTITUTED IN RESPECT OF THIS AGREEMENT, THE COMPANY REVOLVING CREDIT NOTE, THE
COMPANY SECURITY DOCUMENTS, OR ANY OTHER DOCUMENTS EXECUTED IN CONNECTION
HEREWITH OR THEREWITH. The Company hereby certifies that neither the Bank nor
any of its representatives, agents or counsel has represented, expressly or
otherwise, that the Bank would not, in the event of any such suit, action or
proceeding, seek to enforce this waiver of right to trial by jury. The Company
acknowledges that the Bank has been induced to enter into this Agreement by,
among other things, this waiver. The Company acknowledges that it has read the
provisions of this Agreement and in particular this paragraph; has consulted
legal counsel; understands the rights it is granting in this Agreement and is
waiving under this section in particular; and makes the above waiver knowingly,
voluntarily and intentionally.

     (S)13.9  Confidentiality.  The Bank hereby agrees to exercise reasonable
     ------------------------                                                
efforts to keep any non-public information delivered or made available to the
Bank pursuant to this Agreement or any of the Company Loan Documents
confidential from any Persons except (a) Persons employed or retained by the
Bank who are or are expected to become engaged in evaluating, approving,
structuring or administering the Loans, (b) with the prior written consent of
the Company, (c) as would reasonably be required in connection with the exercise
of any remedy under this Agreement or any of the other Company Loan Documents
after and during the continuance of a Company Event of Default or (d) as may be
required by law, provided that in the event that the Bank or its representatives
are requested or compelled (by oral questions, interrogatories, requests for
information or documents, subpoena, civil investigative demand or similar
process) to disclose any of the non-public information delivered or made
available to the Bank pursuant to this Agreement or any of the Company Loan
Documents, the Bank, and its representatives shall provide the Borrowers with
prompt notice of such request.  The Bank further agrees to use its best efforts
to obtain confidentiality agreements from any and all Persons with whom the Bank
may be negotiating a private sale of all or any portion of the Company
Collateral; the Company acknowledges and agrees, however, that no such
confidentiality agreements shall be required as a condition or as part of any
public sale of all or any portion of the Company Collateral.

     IN WITNESS WHEREOF, the parties hereto have executed this Agreement as a
sealed instrument as of the date first above written.

                                      -44-
<PAGE>
 
                              OCCUPATIONAL HEALTH +     
                              REHABILITATION INC


                              By:  /s/ John C. Garbarino
                                 ------------------------------
                                 President              (Title)

                              BANKBOSTON, N.A.



                              By:  /s/ George H. Dixon
                                  -----------------------------
                                  Director              (Title)

                                      -45-
<PAGE>
 
The following Exhibits and Schedules of the Revolving Credit Agreement have been
omitted:
<TABLE>
<CAPTION>
 
Exhibits:
- ---------------
<S>             <C>
Exhibit A     -      Form of JV Revolving Credit Agreement
Exhibit B     -      Form of Revolving Credit Note
Exhibit C     -      Form of Security Agreement
Exhibit D     -      Form of Collateral Assignment of Leases
Exhibit E     -      Form of Legal Opinion of Shipman & Goodwin LLP
Exhibit F     -      Form of Officers' Certificate
Exhibit G     -      Form of Accounts Receivable Aging Report
Exhibit H     -      Form of Compliance Certificate
Exhibit I     -      Form of Subordination Provisions
 
 
Schedules:
- ---------------
 
Schedule 3.2  -      Subsidiaries
Schedule 3.3  -      Financial Statements and Reports
Schedule 3.4  -      Licenses, Franchises, etc.
Schedule 3.5  -      Material Agreements
Schedule 3.7  -      Indebtedness, Liens and Investments, etc.
Schedule 3.8  -      Liens; Real Property; Leases
Schedule 3.9  -      Litigation, etc.
              
Schedule 3.11 -      Proprietary Rights
Schedule 3.14 -      Employee Benefit Plans
Schedule 3.15 -      Ownership of Subsidiaries
Schedule 3.16 -      Environmental Matters
Schedule 3.18 -      Trade Names and Addresses
</TABLE>      
     The registrant agrees to furnish supplementally a copy of any omitted
schedule or exhibit to the Securities and Exchange Commission upon request.
              
              

                                      -46-

<PAGE>
 
                                                                   EXHIBIT 11.01

                   OCCUPATIONAL HEALTH + REHABILITATION INC
                       COMPUTATION OF EARNINGS PER SHARE

<TABLE> 
<CAPTION> 
                                                                          YEAR ENDED DECEMBER 31,
                                                                    1997            1996            1995
                                                            -----------------------------------------------
<S>                                                          <C>              <C>             <C> 
EARNINGS PER COMMON SHARE
  Weighted average common stock outstanding
     during the period................................           1,573,471        1,129,611       661,306
                                                             =============    =============   ===========

Net loss..............................................       $      (1,664)   $      (1,850)  $    (1,776)
  Less: Accretion of preferred stock redemption
     value............................................                 (17)              --            --
                                                             -------------    -------------   -----------
  Net loss available to common stock..................       $     ( 1,681)   $      (1,850)  $    (1,776)
                                                             =============    =============   ===========

  Net loss per common share...........................       $       (1.07)   $       (1.64)  $     (2.69)
                                                             =============    =============   ===========
 
EARNINGS PER COMMON SHARE - ASSUMING DILUTION

  Weighted average common stock outstanding during
     the period.......................................           1,573,471        1,129,611       661,306

  Plus:  Incremental shares from assumed conversions
     of Series A preferred stock......................           1,416,667          217,352            --   

  Convertible subordinated debt.......................              20,753               --            --
                                                             -------------    -------------   -----------
  Adjusted weighted average shares                               3,010,891        1,346,963       661,306
                                                             =============    =============   ===========
 
 
  Net loss............................................       $      (1,664)   $      (1,850)  $    (1,776)

  Plus:  Interest expense on convertible
     subordinated debt................................                  10                0             0

  Less:  Accretion on preferred stock
     redemption value.................................                 (17)               0             0
                                                             -------------    -------------   -----------
  Adjusted net loss available to common stock.........       $      (1,671)   $      (1,850)  $    (1,776)
                                                             =============    =============   ===========

  Net loss per common share - assuming dilution ......       $       (0.56)   $       (1.37)  $     (2.69)
                                                             =============    =============   ===========
</TABLE> 

NOTES: THE EFFECT OF OPTIONS AND WARRANTS IS NOT CONSIDERED AS IT WOULD BE
ANTIDILUTIVE.

<PAGE>
 
                                                                   EXHIBIT 21.01


                                Subsidiaries of
                    Occupational Health + Rehabilitation Inc



Occupational Orthopaedic Center, Inc.,
a Rhode Island corporation.

CM Occupational Health, Limited Liability Company,
a Maine limited liability company
(also doing business as The Health Center)

OHR/MMC, Limited Liability Company,
a Maine limited liability company
(also doing business as Occupational Health + Rehabilitation,
An affiliate of Maine Health )

Kent/OH+R, LLC
a Rhode Island limited liability company

OH+R/Boston, LLC,
a Massachusetts limited liability company
(also doing business as Occupational Health + Rehabilitation)

<PAGE>
 
                                                                   Exhibit 23.01



                         Consent of Ernst & Young LLP


We consent to the incorporation by reference in the Registration Statements
(Form S-8 No. 33-71462, Form S-8 No. 333-05253 and Form S-8 No. 333-15191)
pertaining to Occupational Health + Rehabilitation Inc of our report, dated
March 11, 1998, with respect to the financial statements of Occupational Health
+ Rehabilitation Inc included in the Annual Report (Form 10-K) for the year
ended December 31, 1997.


                                           ERNST & YOUNG LLP



Boston, Massachusetts
March 27,1998

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>                     <C>
<PERIOD-TYPE>                   YEAR                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1997             DEC-31-1996
<PERIOD-START>                             JAN-01-1997             JAN-01-1996
<PERIOD-END>                               DEC-31-1997             DEC-31-1996
<CASH>                                           4,180                   8,961
<SECURITIES>                                         0                       0
<RECEIVABLES>                                    3,597                   1,781
<ALLOWANCES>                                     (180)                    (78)
<INVENTORY>                                          0                       0
<CURRENT-ASSETS>                                 8,053                  11,301
<PP&E>                                           2,359                   1,992
<DEPRECIATION>                                   (820)                   (873)
<TOTAL-ASSETS>                                  14,573                  15,476
<CURRENT-LIABILITIES>                            2,856                   2,455
<BONDS>                                              0                       0
                            8,440                   8,423
                                          0                       0
<COMMON>                                             1                       1
<OTHER-SE>                                       1,756                   3,414
<TOTAL-LIABILITY-AND-EQUITY>                    14,573                  15,476
<SALES>                                         18,307                   9,041
<TOTAL-REVENUES>                                18,307                   9,041
<CGS>                                                0                       0
<TOTAL-COSTS>                                   20,457                  11,082
<OTHER-EXPENSES>                                     0                       0
<LOSS-PROVISION>                                     0                       0
<INTEREST-EXPENSE>                                 248                     252
<INCOME-PRETAX>                                (1,664)                 (1,850)
<INCOME-TAX>                                         0                       0
<INCOME-CONTINUING>                                  0                       0
<DISCONTINUED>                                       0                       0
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                                   (1,664)                 (1,850)
<EPS-PRIMARY>                                   (1.07)                  (1.64)
<EPS-DILUTED>                                   (0.56)                  (1.37)
        

</TABLE>


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