MORGAN GROUP INC
10-K, 1997-03-31
TRUCKING (NO LOCAL)
Previous: HI RISE RECYCLING SYSTEMS INC, 10KSB40, 1997-03-31
Next: UNITED STATES LEATHER INC /WI/, 10-K405, 1997-03-31




                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
(Mark One)

     (X)  Annual  Report  Pursuant  to  Section  13 or 15(d)  of the  Securities
Exchange  Act of  1934  For the  fiscal  year  ended  December  31,  1996 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 1-13586

                             THE MORGAN GROUP, INC.
             (Exact name of registrant as specified in its charter)
        Delaware                                          22-2902315   
 (State or other Jurisdiction                  (I.R.S. Employer Identification
 of Incorporation or Organization)               Number)

           2746 Old U.S. 20 West
             Elkhart, Indiana                             46515-1168

Registrants telephone number include area code:  (219) 295-2200

Securities Registered Pursuant to Section 12(b) of the Act:

Class A Common Stock, without par value
(Title of Class)

Securities Registered Pursuant to Section 12(g) of the Act:
None

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

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of Registrants  knowledge,  in definitive  proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K ( X ) The aggregate  market value of the issuer's voting stock held by
non-affiliates,  as of March 27, 1997 was _______________.  The number of shares
of the  Registrant's  Class A Common  Stock  $.015  par value and Class B Common
Stock $.015 par value,  outstanding as of March 27 1997,  was _________  shares,
and _______ shares, respectively.

                      DOCUMENTS INCORPORATED BY REFERENCE
Portions of the Proxy Statement for the 1997 Annual Meeting of Stockholders  are
incorporated into Part III of this report.

                        Exhibit Index on Pages ________
                            Page 1 of      Pages

<PAGE>


Part I
Item 1. BUSINESS

Overview

         The Morgan  Group,  Inc.  (The  Company)  is the  leading  provider  of
outsourcing  transportation  services to the manufactured housing,  motor homes,
and  commercial  truck  industries  in the United  States and through its wholly
owned  subsidiary,  Morgan Drive Away,  Inc.  (Morgan) has been operating  since
1936.  The  Company  provides  outsourcing  transportation  services  through  a
national  network  of  approximately   1,720  independent  owner  operators  and
approximately  1,300 driveaway drivers.  The Company dispatches its drivers from
115  offices  located in 35 states.  The  Company's  largest  customers  include
Fleetwood  Enterprises,  Inc., Oakwood Homes Corporation,  Winnebago Industries,
Inc., Champion  Enterprises,  Cavalier Homes, Inc., Clayton Homes, Schult Homes,
Ryder  Systems,  and Skyline  Corporation.  The Company's  services also include
transporting other products,  including commercial vehicles and office trailers,
and providing certain insurance and financing services to its owner operators.

        As further  described  below,  the Company's strategy is to grow through
expansion in the niche businesses  already being serviced with heavy emphasis on
driver  outsourcing,  along with pursuing  acquisitions of niche  transportation
carriers  who are  servicing  their  customer  base with unique  service  and/or
equipment.  In  addition,  the  Company  will look to expand  insurance  product
offerings  to  drivers  through  its  subsidiary  Interstate  Indemnity  Company
(Interstate)  and to broaden its financing  activities  through Morgan  Finance,
Inc. (Finance).

         Morgan,  the  Company's  principal  subsidiary,  was founded in 1936 in
Elkhart Indiana and  incorporated in 1943. The Morgan Group,  Inc. is a Delaware
corporation   formed  by  Lynch  Corporation  in  1988  to  acquire  Morgan  and
Interstate,  a wholly owned  captive  insurance  company.  In 1994,  the Company
formed  Finance for the purpose of offering  financing  to owner  operators.  In
1995,  the  Company  acquired  the assets of Transfer  Drivers,  Inc.  (TDI),  a
Northern  Indiana-based driver outsourcing company.  TDI, with revenue in excess
of $8.5 million and more than 265 drivers,  is a market leader in the fragmented
outsourcing  service  business  focusing on relocation  of rental  equipment for
customers such as Ryder Systems,  Budget Rentals,  and Penske Leasing,  and also
delivering  new equipment  from  manufacturers  including  Utilimaster,  Grumman
Olson, and Bluebird Bus.

     On  December  30,  1996,  Morgan  acquired  the assets of Transit  Homes of
America, Inc., a national outsourcing company of manufactured housing located in
Boise,  Idaho.  Transit,  with revenue in excess of $25 million and 358 drivers,
provides outsourcing transportation services to Fleetwood Enterprises,  Champion
Enterprises, Palm Harbor, Schult Homes, and Cavalier Homes.

         The Company  decided in the fourth quarter of 1996 to  discontinue  the
truckaway operation of the Specialized  Transport Division.  Truckaway is a line
of business that transported van conversions, tent campers, and other automotive
products on company-owned  equipment. The equipment being held for sale includes
6

<PAGE>

tractors,  74 drop  deck  trailers,  15 car  carrier  trailers,  22 tent  camper
trailers, and 112 lowboy and miscellaneous  trailers. In addition,  there are 13
tractors and 9 tent camper trailers  currently  financed under operating leases.
As of December 31, 1996, there were  approximately  110 independent  contractors
and 19 company  drivers  assigned  to the  truckaway  operation.  The  truckaway
operation  had  revenues  of  $12,900,000,   $14,400,000,  and  $20,600,000  and
estimated losses of $1,800,000,  $1,200,000, and estimated profits of $1,200,000
for the years ending December 31, 1996, 1995, and 1994, respectively.

         The  Company's  principal  office is located at 2746 Old U.S.  20 West,
Elkhart, Indiana 46514; the telephone number is (219) 295-2200.


<PAGE>


Industry Information

         The Company's business is substantially dependent upon the manufactured
housing industry which  experienced its fifth successive year of growth in 1996.
The recent decision to discontinue the truckaway  operation,  which  transported
van  conversions  and tent  campers,  has  resulted  in the  Company  being less
dependent on the recreational vehicle industry.

Manufactured Housing.

         The largest portion of the Company's  carrier revenues are derived from
transportation of manufactured  housing,  primarily new manufactured homes. Unit
shipments by the manufactured housing industry (considering double-wide homes as
two shipments) in the U.S. increased by approximately 9% to 553,000 in 1996 from
506,000 in 1995,  after 12% and 21%  increases  in 1995 and 1994,  respectively,
according to data from the Manufactured  Housing Institute (MHI). A manufactured
home is an affordable housing alternative. The Company believes the manufactured
housing  industry  production  should  continue  to grow along with the  general
economy,  especially while employment  statistics and consumer confidence remain
strong.  The Company believes that the principal  economic  consideration of the
typical  manufactured  home buyer is the monthly payment  required to purchase a
manufactured home and that purchasers are generally less affected by incremental
increases in interest rates than those purchasers of site built homes.  There is
no assurance,  however,  that manufactured  housing  production will continue to
increase.

Recreational Vehicles.

        Recreational  Vehicles  (defined as travel trailers,  motor homes,  tent
campers,  and truck and van  conversions)  declined  1% in 1996 to 376,000  from
380,000  shipments in 1995 after  declines of 11% in 1995,  and a 5% increase in
1996. This data is obtained from the Recreational  Vehicle Industry  Association
(RVIA).  RVs are discretionary  purchases,  sales of which are cyclical and tied
closely with overall  consumer  confidence in the economy,  and, in  particular,
consumers  expectations as to the availability and price of motor fuel. Consumer
interest  rates remain  relatively  low which make RVs easier for  purchasers to
finance.  There is no assurance,  however, that the current economic environment
will continue to support RV production.

Company Services

         Based on industry  shipment data  available  from the MHI and RVIA, and
the  Company's  knowledge  of the industry  and its  principal competitors,  the
Company believes that it is the largest  transporter of both manufactured  homes
and  provider of driver  outsourcing  services to the motor home  markets in the
United  States.  In addition to new  manufactured  housing and RVs,  the Company
transports used manufactured homes,  commercial vehicles,  rental trucks, office
trailers,  new and used semi-trailers and other miscellaneous  commodities.  The
Company provides its specialized transportation services as follows:


<PAGE>

     Manufactured  Housing Group. The Manufactured Housing Group (Housing Group)
     which includes  Transamerican  Carriers  acquired in 1993 and Transit Homes
     acquired in 1996,  provides  specialized  transportation to companies which
     produce new manufactured  homes,  modular homes,  and office  trailers.  In
     addition,  the Housing Group transports used manufactured homes and offices
     for individuals,  businesses,  and the U.S.  Government.  The Housing Group
     ships product through  approximately  1,300 independent owner operators who
     drive compact  semi-tractors,  referred to as toters,  used in manufactured
     housing  transportation  to  reduce  combined  vehicle  length.  Makers  of
     manufactured  housing  generally  ship  their  products  no more than a few
     hundred miles from their  production  facilities.  Therefore,  to serve the
     regional  structure of this  industry,  the Company  positions its dispatch
     offices close to the production facilities it is serving.  Approximately 28
     of the Company's dispatch offices are located in such a manner to serve the
     needs of a single manufactured housing producer.  Most manufactured housing
     units, when transported by a toter require a special permit prescribing the
     time  and   manner   of   transport   for   over-dimensional   loads.   See
     Business-Regulation.  The  Company  obtains  for its  owner  operators  the
     permits  required  for each  shipment  from each  state  through  which the
     shipment will pass.

     Driver Outsourcing Group. The Driver Outsourcing Group (Outsourcing  Group)
     engages the services of approximately 1,300 drivers which are outsourced to
     customers to drive motor homes (RVs), new commercial  vehicles,  and rental
     units. The TDI  acquisition,  which occurred in May of 1995, added over 265
     drivers  to  Morgans  existing  driver   outsourcing  base.  In  1996,  the
     Outsourcing Group delivered  approximately  58,000 units through the use of
     these drivers.

     Specialized  Transport Group. In 1996, the Specialized  Transport  Division
     moved  a  variety   of   specialized   vehicles,   including   automobiles,
     semi-trailers,  military vehicles, travel trailers and other commodities by
     utilizing specialized  equipment. A decision was made in the fourth quarter
     to discontinue the truckaway sector of the Specialized  Transport Division,
     which moved van  conversions,  automobiles,  and tent  campers by utilizing
     company-owned trailers.  Subsequent to the discontinuation of the truckaway
     business, the Company will have 70 owner operators who own tractors and 185
     pick-up truck owner  operators  assigned to  Specialized  Transport.  These
     independent owner operator dispatches are coordinated through ten offices.

     Other Services.  Other services  provided include permit ordering  services
     principally  for  manufactured  housing  customers and, to a lesser degree,
     installation  services  related  to the  set up of  relocated  manufactured
     homes.  The Company also currently  provides  physical damage insurance and
     certain other  insurance  protection to the owners of equipment under lease
     to the Company through a captive  insurance  subsidiary.  Since the primary
     risk for the most part

<PAGE>

is then  re-insured,  the  Company  service is  primarily  that of a broker.  In
addition,  the Company  provides  financing and certain  guarantees of equipment
loans through its finance subsidiary.
 
Selected Operating Information

     The following  tables set forth operating  information  with respect to the
aforementioned  Company  services for each of the five years ended  December 31,
1996.

<TABLE>
<CAPTION>
                                             Years Ended December 31,
                                 1992       1993       1994       1995       1996
<S>                           <C>        <C>        <C>        <C>        <C>     
Manufactured Housing Group:
Shipments                       80,587     95,184    121,604    135,750    144,601
Revenues (in thousands)       $ 32,324   $ 39,930   $ 53,520   $ 63,353   $ 72,616

Driver Outsourcing:
Shipments                       23,636     30,978     32,060     49,885     58,368
Revenues (in thousands)       $  8,055   $ 13,416   $ 15,197   $ 19,842   $ 23,090

Specialized Transport:
Shipments                       39,706     38,618     41,934     44,406     41,255
Revenues (in thousands)       $ 24,016   $ 25,835   $ 28,246   $ 29,494   $ 26,169

Other service revenues        $  2,721   $  3,612   $  4,917   $  9,614   $ 10,333
Total operating revenues
(in thousands)                $ 67,116   $ 82,793   $101,880   $122,303   $132,208
</TABLE>


Industry  Participation. 

The following tables set forth  participation  in the two principal  markets the
Company operates in where industry information is available:

<TABLE>
<CAPTION>
Manufactured Homes             1992       1993       1994       1995       1996
<S>                          <C>        <C>        <C>        <C>        <C>    
Industry production (1)       309,457    374,126    451,646    505,819    553,133
Shipments                      60,381     76,188     98,181    114,890    121,136
Shares of units shipped          19.5%      20.4%      21.7%      22.7%      21.9%

Recreational Vehicles
Industry production (2)       369,200    406,300    426,100    380,300    376,400
Units moved (3                 62,012     71,792     67,502     64,303     57,703
Shares of units shipped (3)      16.8%      17.7%      15.8%      16.9%      15.3%
</TABLE>


(1)      Based on reports of Manufactured  Housing Institute (MHI). To calculate
         shares of homes  shipped,  the company  assumes two unit  shipments for
         each multi-section homes.

(2)      Based on reports of Recreational  Vehicle Industry  Association (RVIA),
         excluding van campers,  truck campers,  pick-up truck conversions,  and
         sport utility vehicle conversion.  RVIA began reporting truck and sport
         utility vehicle conversions in their industry shipment data in 1994.

(3)      Shares of units shipped calculation includes travel trailers, two types
         of motor homes, van conversions, and tent campers and truck conversions
         in 1994,  1995,  and 1996.  The  Company's  shares of units shipped are
         based on units  moved  compared  to  industry  production  rather  than
         shipments  because certain RV shipments  include more than one unit per
         move.

<PAGE>

Growth Strategy

         The   Company's   strategy   is  to  focus  on  the   profitable   core
transportation  services  (manufactured  housing and driver outsourcing) so that
revenues and profitability can grow in its area of substantial  market position.
The  Company  will also look for  opportunities  to  capitalize  and/or grow its
strong market position in manufactured  housing and driver  outsourcing  through
acquisitions  if  suitable  opportunities  arise.  In  addition,  to enhance the
Company's profitability, it plans to reconstruct the corporate organization with
the  purpose  of giving  higher  focus to the two  major  operating  groups  and
reducing costs.

         Manufactured  Housing Growth.  The Company  believes it can take better
         advantage of its position in the  manufactured  housing industry in its
         relationship with manufacturers,  retailers,  dealers,  and independent
         owner  operators,  by  expanding  the  service  it  offers  within  its
         specialized  business.  The Company proposes to pursue opportunities to
         offer new services,  which may include financial,  insurance,  and to a
         lessor  degree,  manufactured  housing  set  up  services.  The  recent
         Morgan/Transit  combination expands opportunities to increase revenues,
         improve margins and further strengthen customer  relationships.  Morgan
         and Transit now combined  can serve the market  better and operate more
         efficiently.  The  acquisition  of  Transit  could  lead to  additional
         operating  efficiencies and economies of scale from Morgan's ability to
         apply  information  technology,  administrative  processes,  driver and
         staff training,  safety and other programs  across a larger  operation.
         These expanded capabilities should also enable the Company to make more
         efficient use of our operating  equipment.  The Company may also pursue
         the purchase of certain  manufacturers'  private  transport  fleets. In
         such a case,  the  Company  would  typically  purchase  the  customers'
         tractors,  sell the  equipment to interested  drivers,  and then engage
         these drivers as independent owner operators.

         Driver Outsourcing. It is estimated that approximately 750,000 vehicles
         are delivered each year through driveaway  services,  a delivery market
         estimated  at $500  million  or more.  The  number  of  vehicles  to be
         outsourced  are  expected  to  increase   substantially   as  companies
         calculate the cost benefits in not maintaining  their own driver corps,
         paying salaries and benefits,  running dispatch points, and maintaining
         an equipment  base.  Unlike  companies  with drivers on their  payroll,
         Morgan's  drivers  are paid only  when  deliveries  are made.  Morgan's
         growth  strategy  within this  market is to expand its  leading  market
         position in this highly fragmented delivery  transportation market. The
         future growth rate of the Company's driver outsourcing business,  which
         has a 36% average  growth rate over the last five years,  is  dependent
         upon  continuing  to  add  major  vehicle  manufacturer  customers  and
         utilization of the Company's 1,300 driveaway drivers.

         Reconstruct for Margin Improvement.  In the fourth quarter of 1996, the
         Company  made  a  decision  to  exit  the  truckaway   division   which
         transported  van  conversions,   tent  campers,  and  other  automotive
         products utilizing  company-owned  equipment.  The decision to sell the
         truckaway division was in

<PAGE>

     line with the Company's growth  strategy to focus on profitable  operations
     where the Company  has a dominant  market  position.  The Company is in the
     process of  reconstructing  its  organization to change the emphasis from a
     centralized  operation to a profit driven  divisional  and field  operation
     focused  on bottom  line  management.  This  reconstruction  could  lead to
     reduced   overhead,   especially  in  centralized   corporate   operations,
     management  will  continue to  scrutinize  every facet of operations as the
     Company searches for ways to run the business with greater efficiency, both
     to enhance management processes and customer  relationships,  and to reduce
     or eliminate costs wherever possible.

     Acquisitions. The Company is actively considering acquisition opportunities
     within the manufactured  housing and driver  outsourcing lines of business.
     Thus, the Company may consider  acquiring  regional or national firms which
     service the manufactured  housing and/or the driver  outsourcing  industry.
     The Company is continuously reviewing potential acquisitions and is engaged
     in  negotiations  from  time to time.  There can be no  assurance  that any
     future acquisitions will be effected,  or, if effected, can be successfully
     integrated with the Company's business.  

     Expansion  of Related  Services.  The  Company  believes it can take better
     advantage of its position in the  manufactured  housing and RV  industries,
     and  its  relationships  with  manufacturers,   retailers,   dealers,   and
     independent owner operators, by expanding the services it offers within its
     specialized business. The Company proposes to pursue opportunities to offer
     new financial, insurance or other services.

     The  Company is  currently  offering  financing  opportunities  to selected
     existing  and new owner  operators,  through  Morgan  Finance,  a financial
     subsidiary  created in 1994 to support these  activities.  In 1995,  Morgan
     formed  an  alliance  with  a  financial  institution  which  is  providing
     financing to Morgan owner operators for tractor  purchases,  and in return,
     Morgan has entered  into a limited  guarantee  agreement.  These  equipment
     financing  programs are expected to solidify  the  Company's  relationships
     with independent  owner  operators,  increase its fleet, and further expand
     the Company's  transportation  capacity.  The Company also offers insurance
     services to independent owner operators.

          The Company may begin  offering new  insurance  products as a managing
     general agent. The Company's insurance subsidiary may determine to accept a
     limited  portion  of  the  underwriting  risk,   retaining  an  appropriate
     proportion of the premiums.

     The Company will  carefully  consider the  feasibility of these and similar
opportunities  over the next year.  If the Company is successful in offering new
services such as these, it expects to enhance and diversify its revenues and may
reduce its vulnerability to broad production cycles in the industries it serves.
The  Company  cannot  give any  assurance  that new  services,  if any,  will be
profitable and such new services may result in operating losses. 

<PAGE>

Forward-Looking Discussion

     In 1997,  the Company  could  benefit from (i) the  acquisition  of Transit
Homes of America which  consolidates our long-standing  position as the absolute
leader  in  the  delivery  of   outsourcing   transportation   services  to  the
manufactured housing industry, (ii) the closing of the Truckaway Division, which
cost the Company  approximately  $1,800,000 in 1996, (iii) reduction of overhead
through  corporate  restructuring,  and (iv)  improvement  of our safety record.
Business  expansion,  including possible  acquisitions,  could augment operating
revenue gains.  While the Company  remains  optimistic  over the long term, near
term results  could be affected by a number of internal  and  external  economic
conditions.

     This  report  contains a number of  forward-looking  statements,  including
those  contained in the preceding  and growth  stragey  paragraph.  From time to
time,  the  Company  may make other oral or written  forward-looking  statements
regarding its anticipated sales, costs, expenses,  earnings and matter affecting
its condition and operations.  Such forward-looking  statements are subject to a
number of  material  factors  which could cause the  statements  or  projections
contained  therein to be materially  inaccurate.  Such factors include,  without
limitation, the following:

     Dependent on Manufactured  Housing.  Shipments of manufactured housing have
     historically   accounted  for  a  substantial  majority  of  the  Company's
     operating  revenues.  Therefore,  the Company's prospects are substantially
     dependent upon this industry which is subject to broad  production  cycles.
     Shipments by the manufactured  housing industry could decline in the future
     relative  to  historical  levels  which  could have  adverse  impact on the
     Company's revenues.

     Costs of Accident  Claims and  Insurance.  Traffic  accidents  occur in the
     ordinary  course  of the  Company's  business.  Claims  arising  from  such
     accidents  can be  significant.  Although the Company  maintains  liability
     insurance  and cargo  damage  insurance,  the  number and  severity  of the
     accidents  involving  the  Company's  owner  operators and drivers can have
     significant  adverse  effect on the  profitability  of the Company  through
     premium  increases  and  amounts  of loss  retained  by the  Company  below
     deductible  limits or above its total  coverage.  There can be no assurance
     that the Company can continue to maintain its present insurance coverage on
     acceptable  terms  nor  that the cost of such  coverage  will not  increase
     significantly.

     Customer  Contracts  and  Concentration.  Historically,  a majority  of the
     Company's  revenues have been derived under contracts with customers.  Such
     contracts  generally  have one to three year terms.  There is no  assurance
     that customers will agree to renew their  contracts on acceptable  terms or
     on terms as favorable as these  currently in force.  The  Company's top ten
     customers  have  historically  accounted  for a majority  of the  Company's
     revenues.  The loss of one or more of  these  significant  customers  could
     adversely affect the Company's results of operations.


<PAGE>

     Competition for Qualified  Drivers.  Recruitment and retention of qualified
     drivers and owner operators is highly competitive.  The Company's contracts
     with owner  operators  are  terminable  by either party on ten days notice.
     There is no assurance that the Company's  drivers will continue to maintain
     their  contracts  in force or that the  Company  will be able to  recruit a
     sufficient  number of new drivers on terms  similar to those  presently  in
     force.  The  Company may not be able to engage a  sufficient  number of new
     drivers to meet customer  shipment demands from time to time,  resulting in
     loss of revenue that might otherwise be available to the Company.

     Independent Contractors,  Labor Matters. From time to time, tax authorities
     have sought to assert that  independent  contractors in the  transportation
     service industry are employees, rather than independent contractors.  Under
     existing  interpretations  of  federal  and  state tax  laws,  the  Company
     maintains that its independent contractors are not employees.  There can be
     no assurance that tax authorities will not challenge this position, or that
     such  tax  laws  or  interpretations   thereof  will  not  change.  If  the
     independent contractors were determined to be employees, such determination
     could  materially  increase  the  Company's  tax and  workers  compensation
     exposure.

     Risks of Acquisitions and Diversification.  The Company has sought and will
     continue to seek favorable acquisition  opportunities.  Its strategic plans
     may also  include  the  initiation  of new  services  or  products,  either
     directly or through  acquisition,  within its  existing  business  lines or
     which complement its business.  There is no assurance that the Company will
     be able to identify favorable acquisition opportunities in the future or as
     to the  terms  of any such  acquisition.  There  is no  assurance  that the
     Company's  recent or future  acquisitions  will be successfully  integrated
     into its  operations  or that  they  will  prove to be  profitable  for the
     Company.  Similarly,  there  is no  assurance  that  any  new  products  or
     services,  individually or in the aggregate,  could  materially  change the
     Company's   results  of   operations,   financial   condition  and  capital
     requirements.  Such  changes  could have a material  adverse  effect on the
     Company.

     Seasonality and General Economic Conditions.  The Company's operations have
     historically been seasonal, with generally higher revenues generated in the
     second and third quarters than in the first and fourth quarters.  A smaller
     percentage of the Company's  revenues are generated in the winter months in
     areas where weather  conditions  limit highway use. The  seasonality of the
     Company's  business  may cause a  significant  variation  in its  quarterly
     operating results.  Additionally,  the Company's operations are affected by
     fluctuations in interest rates and the availability of credit to purchasers
     of manufactured homes and motor homes, general economic conditions, and the
     availability and price of motor fuels.


<PAGE>

     Regulation.  The Company's insurance subsidiary is regulated by the Vermont
     Department of Banking, Insurance and Securities.  There can be no assurance
     that changes in state or federal  regulations will not adversely affect the
     Company.

Customers and Marketing

     The  Company's   customers  for  transport  of  new   manufactured   homes,
recreational  vehicles,  and commercial vehicles are located in various parts of
the United States. The Company's largest  manufactured housing customers include
Fleetwood  Enterprises,  Inc., Oakwood Homes Corporation,  Cavalier Homes, Inc.,
Skyline Corporation,  Clayton Homes, Champion Enterprises,  Inc., Patriot Homes,
and Schult Homes. The Company's  largest driver  outsourcing  customers  include
Fleetwood  Enterprises,  Winnebago  Industries,  Inc., Thor Industries,  Holiday
Rambler, and Ryder Systems. The specialized transport division customers,  after
the discontinuance of the truckaway  operation,  include Utility Trailer,  Great
Dane, Strick Corporation,  Hale Trailer, Fleetwood Enterprises, Thor Industries,
Skyline  Corporation,  and Coachmen  Industries.  While most  manufacturers rely
solely on carriers such as the Company,  other  manufacturers  operate their own
equipment and may employ outside carriers only for that portion of their needs.

     A substantial  portion of the Company's  revenues are generated under one -
five year  contracts  with  producers  of  manufactured  homes,  RVs,  and other
products. In these contracts, the manufacturers agree that a specific percentage
(up to 100%) of their  transportation  service  requirements  from a  particular
location  will be  performed  by the Company on the basis of a  prescribed  rate
schedule,  subject  to  certain  adjustments  to  accommodate  increases  in the
Company's  transportation  costs. Revenues generated under customer contracts in
1994, 1995, and 1996 were 57%, 58%, and 62% of total revenues, respectively.

     The Company's ten largest customers all have been served for at least three
years and account for approximately 68% of its revenues. Revenues under contract
with one such customer, Fleetwood Enterprises,  Inc. (Fleetwood),  accounted for
27%,  24%,  and 20% of  revenues  in 1994,  1995,  and 1996,  respectively.  The
Fleetwood RV contracts are  re-negotiated  on a regional  basis when they expire
and the Fleetwood  manufactured housing contracts are continuous until canceled.
The Company has been servicing Fleetwood for over 25 years.

     The Company markets and sells its services  through 11 regional offices and
127  dispatch  offices  located in 35 states,  concentrated  where  manufactured
housing and RV production  facilities are located.  Marketing  support personnel
are located both at the Company's Elkhart,  Indiana headquarters and at regional
offices. Dispatch offices are supervised by regional offices.

     The Company has 34 dispatch offices devoted  primarily to a single customer
facility.  This allows the dispatching agent and local personnel to focus on the
needs of each  individual  customer while  remaining  supported by the Company's
nationwide operating  structure.  Sales personnel at regional offices and at the
corporate headquarters meet periodically with manufacturers to review production
schedules  and  requirements  and  maintain  contact  with  customers   shipping
personnel.  Senior management maintains personal contact with corporate officers
of the Company's largest customers. Regional and terminal personnel also

<PAGE>

develop  relationships  with  manufactured  home park  owners,  retail  dealers,
military installation officials and others to promote the Company's shipments of
used  manufactured  homes. The Company also participates in industry trade shows
throughout  the country  and  advertises  in trade  magazines,  newspapers,  and
telephone directories.

Independent Owner Operators

        The  shipment  of product  by both the  Manufactured  Housing  Group and
Specialized  Transport  Group is  conducted  by  contracting  for the use of the
equipment of independent owner operators.

        Owner operators are independent  contractors who own toters, tractors or
pick-up  trucks  which they  contract  to, and  operate  for,  the  Company on a
long-term  basis.  Independent  owner  operators are not  generally  approved to
transport  commodities  on their own in interstate or intrastate  commerce.  The
Company,    however,    possess   such   approvals   and/or   authorities   (see
Business-Regulation),   and  provides   marketing,   insurance,   communication,
administrative, and other support required for such transportation.

        The Company  attracts owner operators  mainly through driver  referrals,
local newspaper  advertising,  trade  magazines,  and truck stop brochures.  The
Company  has in the past been able to  attract  new  owner  operators  primarily
because of its competitive  compensation structure, its ability to provide loads
and its  reputation  in the  industry.  Recruitment  and  retention of qualified
drivers is highly  competitive  and there can be no  assurance  that the Company
will be able to attract a sufficient  number of qualified owner operators in the
future.

     The  contract  between the Company and each owner  operator can be canceled
upon ten days  notice by either  party.  The  average  length of  service of the
Company's  current owner operators is  approximately  3.2 years. At December 31,
1996, 1,720 owner operators were under contract to the Company,  including 1,307
operating toters, 228 operating semi-tractors, and 185 operating pick-up trucks.
Upon  completion of the sale or  disposition  of the truckaway line of business,
the  number  of   semi-tractor   owner   operators  is  expected  to  reduce  to
approximately 75.

        In the Manufactured Housing Group, independent owner operators utilizing
toter  equipment tend to exclusively  transport  manufactured  housing,  modular
structures,  or office trailers. Once modified from a semi-tractor,  a toter has
limited applications for hauling general freight.  Toter drivers are, therefore,
unlikely to be engaged by transport firms that do not specialize in manufactured
housing.  This gives the Company an  advantage in  retaining  toter  independent
owner operators and the average tenure with the Company of its toter independent
owner  operators  is 3.3 years,  which is longer than the average  tenure of its
other independent owner operators.

         In the Specialized  Transport Group,  Morgan is competing with national
carriers for the  recruitment  and retention of independent  owner operators who
own  tractors.  The average  length of service of the  Company's  tractor  owner
operators  is  approximately  2.7  years.  Pick-up  truck  owner  operators  are
difficult to retain  because of the  seasonality  of business does not guarantee
consistent loads. Accordingly, the average length of service among this group of
drivers is 3.0 years.


<PAGE>

        Independent owner operators are generally compensated for each trip on a
per  mile  basis.  Owner  operators  are  responsible  for  operating  expenses,
including fuel,  maintenance,  lodging,  meals, and certain insurance coverages.
The  Company  provides  required  operating  licenses  and  permits,  cargo  and
liability  insurance  (coverage while transporting  goods for the Company),  and
communications,  sales and administrative services. Independent owner operators,
except  for  owners  of  certain  pick-up  trucks,  are  required  to  possess a
commercial drivers license and to meet and maintain compliance with requirements
of the U.S.  Department  of  Transportation  and  standards  established  by the
Company.

         From  time  to  time,  tax  authorities  have  sought  to  assert  that
independent owner operators in the trucking industry are employees,  rather than
independent  contractors.  No such tax claims have been  successfully  made with
respect to owner operators of the Company.  Under existing industry practice and
interpretations  of federal and state tax laws, as well as the Company's current
method of  operation,  the Company  believes  that its owner  operators  are not
employees.  Whether an owner operator is an  independent  contractor or employee
is, however,  generally a  fact-sensitive  determination  and the laws and their
interpretations can vary from state to state. There can be no assurance that tax
authorities will not successfully challenge this position, or that such tax laws
or  interpretations  thereof  will  not  change.  If the  owner  operators  were
determined to be employees,  such  determination  could materially  increase the
Company's employment tax and workers compensation exposure.

Driveaway Drivers

         The  Company   outsources  its  over  1,300  driveaway   drivers  on  a
trip-by-trip basis for delivery to retailers and rental truck agencies,  certain
vehicles such as recreational  vehicles,  buses,  tractors,  rental trucks,  and
commercial  vans  that are too  large or the  distance  of the trip too short to
transport  economically on a trailer.  These  individuals are recruited  through
local  newspaper  advertising,   trade  magazines,   brochures,  and  referrals.
Prospective  drivers are required to possess at least a  chauffeurs  license and
are encouraged to obtain a commercial  drivers license.  They must also meet and
maintain  compliance with requirements of the U.S.  Department of Transportation
and  standards  established  by the Company.  Driveaway  drivers are utilized as
needed,   depending   on  the   Company's   transportation   volume  and  driver
availability.  Driveaway  drivers  are paid on a per mile  basis.  The driver is
responsible for most operating expenses, including fuel, return travel, lodging,
and  meals.  The  Company  provides  licenses,  cargo and  liability  insurance,
communications,  sales, and  administrative  services.  In addition to the 1,300
driveaway  drivers,  the Company  employees 35 full time drivers  using  company
owned or leased  tractors to deliver tent campers and  manufactured  homes.  The
impending  sale or disposition of the truckaway line of business will reduce the
full time drivers to 16 delivering manufactured homes.

Agents and Employees

        The Company has 198 dispatchers and dispatch assistants who are involved
directly with the management of equipment and drivers. Of these 198 dispatchers,
approximately 164 are full-time  employees,  12 are part-time  employees and the
remainder  are  independent  contractors  who  earn  commissions.  The  dispatch

<PAGE>

personnel are  responsible  for the  Company's  dispatch  operations,  including
safety, customer relations, equipment assignment,  invoicing, and other matters.
Because  dispatch  personnel  develop  close  relationships  with the  Company's
customers and drivers,  from time to time the Company has suffered a dispatching
personnel defection, following which the former dispatcher has sought to exploit
such relationships in competition with the Company.  The Company does not expect
that  any  future  defection,  if  any,  would  have a  material  effect  on its
operations.  Excluding these dispatching  personnel and drivers, the Company has
approximately 175 full-time employees and 35 full time employee drivers.

Seasonality

        Shipments of manufactured  homes tend to decline in the winter months in
areas where poor weather  conditions  inhibit  transport.  This usually  reduces
revenues  in the  first  and  fourth  quarters  of the year.  RV  movements  are
generally  stronger in the spring,  when dealers build stock in  anticipation of
the summer  vacation  season,  and late  summer and early fall when new  vehicle
models are introduced. The Company's revenues, therefore, tend to be stronger in
the second and third quarters.

Risk Management, Safety and Insurance

         The risk of  substantial  losses  arising  from  traffic  accidents  is
inherent in any transportation  business. The Company carries insurance to cover
such losses up to $20 million per occurrence with a deductible of up to $250,000
per occurrence for personal injury and property damage.  The Company maintains a
cargo damage  insurance  policy of $1,000,000  with a $250,000  deductible.  The
frequency and severity of claims under the Company's liability insurance affects
the cost and potentially the  availability of such insurance.  If the Company is
required to pay substantially  greater insurance premiums, or incurs substantial
losses above $20 million or below its $250,000 deductible,  its results could be
materially  adversely  affected.  The Company does have an  aggregate  stop loss
insurance  policy for the period  July 1, 1996  through  June 30,  1997  whereby
personal injury,  property  damage,  and workers  compensation  losses below its
$250,000  deductible cannot exceed $4,000,000 (could be adjusted up dependent on
revenues).  The Company has been approved for self-insurance  authority of up to
$1 million.  There are no immediate plans to institute this self-insurance.  The
granting of self-insurance  would provide the Company  alternatives if insurance
pricing levels do not meet the Company's expectations. There can be no assurance
that the Company can  continue to  maintain  its present  insurance  coverage on
acceptable terms.


<PAGE>

         The  following  table sets  forth  information  with  respect to bodily
injury  and  property  damage  and cargo  claims  reserves  for the years  ended
December 31, 1994, 1995, and 1996, respectively.

Bodily Injury/Property Damage and Cargo

                                          Claims Reserve History
                                          Years Ended December 31,
                                              (In Thousands)
                                    1994           1995           1996
Beginning Reserve Balance         $ 2,830        $ 3,326        $ 3,623
Provision for Claims                4,761          4,849          6,080
Payments, net                      (4,265)        (4,552)        (5.139)
Ending Reserve Balance            $ 3,326        $ 3,623        $ 4,654
                                                          
         The Company has  implemented  and is  enhancing  driver  screening  and
training procedures to promote safe driver practices and enhance compliance with
Department  of  Transportation  regulations.  The Company's  driver  recognition
programs  emphasize  safety and provide for  equipment  maintenance,  helping to
enhance the Company's  overall safety record.  In 1996,  over 1,350 drivers were
honored and obtained  recognition  for  accident  free  driving.  In addition to
periodic recognition for safe operations and regulatory compliance,  the Company
has implemented  several award programs  associated  with particular  customers.
These  programs are intended to provide  incentives for drivers to drive safely,
perform well and maintain their  equipment.  One such program  provides  certain
toter  drivers with a credit for miles  traveled  while  meeting  standards  for
safety and professional  performance.  The owner operator is entitled to use the
amount  credited  to  obtain   reimbursement  from  the  Company  for  equipment
purchases,  maintenance, or upgrade expenses. (This program paid out $315,000 in
1996 to owner  operators).  The Company has a Senior Vice  President  of Safety,
Director of Training,  four Safety Directors, a Driver Trainer, and a Compliance
Manager dedicated to assist the operating groups in training and highway safety.
The Company has incentives for  dispatchers  based upon accident free miles.  In
1996, over $100,000 was paid out under this program and it is expected that over
$100,000 will be paid in 1997 for 1996 performance.

         Interstate,  a wholly-owned  insurance subsidiary of the Company, makes
available  physical damage insurance coverage for the Company's owner operators.
Interstate also writes  performance surety bonds for Morgan Drive Away, Inc. The
Company  may also  utilize  its  wholly-owned  insurance  subsidiary  to  secure
business insurance for Morgan through re-insurance contracts.

         Interstate  may begin  offering  new  insurance  products as a managing
general  agent.  Interstate  may  determine  to accept a limited  portion of the
underwriting risk, retaining an appropriate proportion of the premiums.

Competition

         All of the Company's activities are highly competitive.  In addition to
fleets  operated by  manufacturers,  the Company  competes with a large national
carrier and numerous small regional or local carriers.  The Company's  principal
competitors  in the housing and driver  outsourcing  marketplaces  are privately
owned.  In the specialized  transport  market,  the Company  competes with large
national interstate carriers,  many of whom have substantially greater resources
than the  Company.  No  assurance  can be given that the Company will be able to
maintain its competitive position in the future.

         Competition  among  carriers is based on the rate charged for services,
quality of service,  financial  strength,  insurance coverage and the geographic
scope of the carriers authority and operational  structure.  The availability of
tractor  equipment and the  possession  of  appropriate  registration  approvals
permitting  shipments  between  points  required  by the  customer  may  also be
influential.
<PAGE>

Regulation

         The Company's  interstate  operations (Morgan Drive Away, Inc. and TDI)
are subject to  regulation  by the Federal  Highway  Administration  which is an
agency of the United States  Department of  Transportation  (D.O.T.).  Effective
August 26, 1994,  essentially  all motor common carriers were no longer required
to file individually determined rates, classifications,  rules or practices with
the I.C.C.  Effective  January  1,  1995,  the  economic  regulation  of certain
intrastate  operations by various  state  agencies was preempted by federal law.
The states will continue to have jurisdiction  primarily to insure that carriers
providing  intrastate   transportation   services  maintain  required  insurance
coverage,  comply  with  all  applicable  safety  regulations,  and  conform  to
regulations  governing  size and weight of  shipments  on state  highways.  Most
states have adopted  D.O.T.  safety  regulations  and  actively  enforce them in
conjunction with D.O.T. personnel.

         The Company was regulated by the Interstate  Commerce  Commission  (the
"ICC") until passage of the ICC Termination Act of 1995, which abolished the ICC
on December 31, 1995. The Surface  Transportation  Board, an independent  entity
within the D.O.T.,  assumed many of the responsibilities of the ICC. The Company
is also regulated by various state agencies.  These regulatory  authorities have
broad powers,  generally  governing matters such as authority to engage in motor
carrier operations, rates, certain mergers, consolidations and acquisitions, and
periodic financial reporting. The trucking industry is subject to regulatory and
legislative  changes that can affect the  economics of the industry by requiring
changes in operating  practices or influencing  the demand for, and the costs of
providing  services to,  shippers.  Morgan is approved and/or holds authority to
provide  transportation  services  from,  to,  and  between  all  points  in the
continental United States.

         The Company  provides  services  to certain  specific  customers  under
contract and non-contract  services to the shipping public pursuant to governing
rates and charges maintained at its corporate and various  dispatching  offices.
Transportation  services provided pursuant to a written contract are designed to
meet a customers specific shipping needs or by dedicating equipment  exclusively
to a given customer for the movement of a series of shipments during a specified
period of time.

         Federal   regulations   govern  not  only   operating   authority   and
registration,  but also such  matters as the  content of  agreements  with owner
operators,  required  procedures for processing of cargo loss and damage claims,
and  financial  reporting.  The  Company  believes  that  it is  in  substantial
compliance with all material regulations applicable to its operations.

        The D.O.T.  regulates  safety  matters  with  respect to the  interstate
operations of the Company.  Among other things, the D.O.T.  regulates commercial
driver  qualifications  and licensing,  sets minimum levels of carrier liability
insurance; requires carriers to enforce limitations on drivers hours of service;
prescribes parts,  accessories and maintenance  procedures for safe operation of
freight  vehicles;  establishes  noise  emission and employee  health and safety
standards for commercial motor vehicle operators;  and utilizes audits, roadside
inspections and other enforcement procedures to monitor compliance with all such
regulations.  Recently,  the D.O.T.  has established  regulations  which mandate
random,  periodic,  pre-employment,  post-accident  and  reasonable  cause  drug
testing  for  commercial  drivers.  The  D.O.T.  has  also  established  similar
regulations for alcohol testing.  The Company believes that it is in substantial
compliance with all material D.O.T. requirements applicable to its operations.

         In  Canada,   provincial   agencies  grant  both   intraprovincial  and
extraprovincial authority; the latter permits transborder operations to and from
the United States.  The Company has obtained from Canadian  provincial  agencies

<PAGE>

all required extraprovincial authority to provide transborder  transportation of
manufactured homes and RVs throughout most of Canada.

        Most manufactured  homes, when being transported by a toter,  exceed the
maximum  dimensions  allowed on state  highways  without a special  permit.  The
Company  obtains  these  permits for its owner  operators  from each state which
allows the Company to transport their manufactured homes on state highways.  The
states and Canadian  provinces have special  requirements  for  over-dimensional
loads detailing permitted routes,  timing required,  signage,  escorts,  warning
lights and similar matters.

         Most states and  provinces  also  require  operators to pay fuel taxes,
comply with a variety of other tax and/or  registration  requirements,  and keep
evidence of such  compliance  in their  vehicles  while in transit.  The Company
coordinates  compliance  with  these  requirements  by  its  drivers  and  owner
operators, and monitors their compliance with all applicable safety regulations.

         Interstate,  the Company's insurance subsidiary, is a captive insurance
company incorporated under Vermont law. It is required to report annually to the
Vermont  Department  of Banking  Insurance  &  Securities  and must submit to an
examination by this Department on a triennial basis. Vermont regulations require
Interstate  Indemnity  to be  audited  annually  and to have its  loss  reserves
certified  by  an  approved  actuary.  The  Company  believes  Interstate  is in
substantial compliance with Vermont insurance regulations.

         Morgan Finance, Inc., the Company's finance subsidiary, is incorporated
under  Indiana  law.   Morgan  Finance  is  subject  to  Indianas  Equal  Credit
Opportunity  Laws and other state and federal  laws  relating  generally to fair
financing practices.

        Item 2.  PROPERTIES

         The Company owns  approximately  24 acres of land with  improvements in
Elkhart,  Indiana. The improvements include a 23,000 square foot office building
used as the  Company's  principal  office,  a 7,000 square foot leased  building
containing additional offices leased to one of the Company's customers,  a 9,000
square  foot  building  used  for  the  Company's   safety  and  driver  service
departments  and also for storage,  and an 8,000 square foot  building used as a
garage to service company-owned  vehicles.  Most of the Company's 8 regional and
108 dispatch offices are situated on leased property.  The Company also owns and
leases  property  for  parking  and storage of  equipment  at various  locations
throughout the United States,  usually in proximity to manufacturers of products
moved by the Company.  The property leases have term commitments of a minimum of
thirty days and a maximum of three years,  at monthly  rentals ranging from $100
to $8,950.  The Elkhart facility is currently  mortgaged to one of the Company's
lenders. The following table summarizes the Company's owned real property.

Property Location             Property Description         Approximate Acreage
- -----------------             --------------------         -------------------
Elkhart, Indiana              Corporate and region               24
Wakarusa, Indiana             Terminal and storage                4
Middlebury, Indiana           Terminal and storage               13
Mocksville, North Carolina    Terminal and storage                8
Edgerton, Ohio                Terminal and storage                2
Woodburn, Oregon              Storage                             4

<PAGE>

Woodburn, Oregon              Region and storage                  1
Fort Worth, Texas             Region and storage                  6
Waco, Texas                   Storage                             4
Ocala, Florida                Terminal and storage                4
Montevideo, Minnesota         Terminal and storage                3

Item 3.  LEGAL PROCEEDINGS

         The  Company  and its  subsidiaries  are  party  to  litigation  in the
ordinary course of business,  generally involving liability claims in connection
with traffic accidents  incidental to its transport business.  From time to time
the Company may become party to litigation  arising  outside the ordinary course
of business.  The Company does not expect such pending  suits to have a material
adverse effect on the Company or its results of operations.

Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
        Not applicable.

PART II

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

        In  February  of 1996,  the  Company  adopted a Special  Employee  Stock
Purchase  Plan  (Plan)  under  which  Morgan  Drive  Away's President  and Chief
Executive  Officer purchased 70,000 shares of Class A Common stock from treasury
stock at the then current market value price of $560,000. Under the terms of the
Plan, $56,000 was delivered to the Company and a promissory note was executed in
the amount of $504,000  bearing an interest  rate of five (5%) percent per annum
due in 2003. The Plan allows for repayment of the note using shares at $8.00 per
share.  The  Company  has the right to  repurchase,  at $8.00 per share,  56,000
shares during the first year of the agreement and 28,000 during the second year.
Such issuance was exempt from  Registration under Section 4(2) of the Securities
Act of 1983, as amended.

Price Range of Common Stock

The Company's  Common Stock is traded on the American  Stock  Exchange under the
symbol MG.

                          1996                1995
                     ---------------------------------
Quarter Ended         High    Low         High    Low

March 31             $9.38   $7.56       $9.25  $7.00
June 30               9.75    8.00        9.00   7.87
September 30          9.19    7.25       10.62   7.69
December 31           7.75    7.13        9.62   7.69
                                   
As of March 25, 1997, the  approximate  number of  shareholders of record of the
Company's   Class  A  Common  Stock  was  174.  These  figures  do  not  include
shareholders  with shares held under  beneficial  ownership  in nominee  name or
within  clearinghouse  position of brokerage firms and banks. The Class B Common
Stock is held of record by Lynch Corporation.

Dividend Information

                          Class A                     Class B    
                       Cash Dividends             Cash Dividends
- --------------------------------------------------------------------------------
Quarter Ended         1996        1995          1996            1995
- --------------------------------------------------------------------------------
March 31              .02         .02           .01             .01
June 30               .02         .02           .01             .01          
September 30          .02         .02           .01             .01
December 31           .02         .02           .01             .01
                                                         
<PAGE>


Item 6.  SELECTED CONSOLIDATED FINANCIAL DATA

FINANCIAL HIGHLIGHTS

(Dollars in thousands, except per share amounts)

<TABLE>
<CAPTION>


                                                        1996           1995          1994          1993          1992
- ------------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>            <C>           <C>           <C>           <C>
Operations
        Operating Revenues                          $   132,208    $   122,303   $   101,880   $    82,793   $    67,116
        Operating Income (Loss)                          (3,263)(1)      3,371         3,435         2,267         1,774
        Pre-tax Income (Loss)                            (3,615)         3,284         3,367         1,714           709
        Net Income (Loss) before
                Extraordinary Item                       (2,070)         2,269         2,212         1,595           275
        Net Income (Loss)                                (2,070)         2,269         2,212         1,595           645
Per Share
        Primary Net Income (Loss)                   $      (.77)   $       .80   $       .75   $       .71   $       .40
        Fully Diluted Net Income (Loss)                    (.77)           .80           .73           .67           .37
        Cash Dividends Declared
                Class A Common Stock                        .08            .08           .08           .02           ---
                Class B Common Stock                        .04            .04           .04           .01           ---
Financial Position
        Total Assets                                $    33,066    $    30,795   $    28,978   $    24,399   $    15,605
        Working Capital                                   2,095          8,293        11,045         9,600         2,771
        Long-term Debt                                    4,206          3,275         1,925         2,347         4,917
        Redeemable Preferred Stock                          ---            ---         3,104         3,089         3,801
        Common Shareholders Equity                       13,104         15,578        12,980        11,170           339
        Common Shares Outstanding at Year-end         2,685,520      2,649,554     2,566,665     2,566,665     1,333,333
        Average Common Shares or
          Equivalents Outstanding During the Year     2,684,242      2,557,516     2,626,926     1,970,343     1,466,665
Other Information
Company Unit Moves
        New Manufactured Homes                          121,136        114,821        98,181        76,188        60,381
        Driver Outsourcing                               58,368         49,885        32,060        30,978        23,636
</TABLE>

(1) Operating Loss in 1996 is after special charges of $3,500,000.
<PAGE>

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

ANALYSIS OF OPERATIONS AND FINANCIAL CONDITIONS

Year 1996 Compared to 1995

Operating revenues rose by 8% to $132,208,000 in 1996 from $122,303,000 in 1995.
Prior to giving effect to the TDI  acquisition,  which,  closed on May 22, 1995,
comparable  operating revenues  increased 5.5%.  Morgan's  manufactured  housing
outsourcing   operating  revenues  increased  15%  out-pacingthe  1996  national
production growth of 9%. The growth in manufactured housing was partially offset
by an 11% decline in the Company's Specialized Transport Division. The Company's
Specialized  Transport Division was impacted by weakened demand which drove down
the Company's utilization of equipment and rates. The truckaway operation of the
Specialized  Transport  Division will be sold in 1997.  The truckaway  operation
transports  automotive  products on  company-owned  trailers for van conversion,
tent  camper and  automotive  customers.  The  acquisition  of Transit  Homes of
America,  Inc. on December  30, 1996 should more than offset the lost  operating
revenues from the closing of the truckaway line of business.

     During 1996, the Company reported an operating loss, after special charges,
of $3,263,000 and a net loss of $2,070,000  ($.77 loss per share).  In 1995, the
Company  reported  operating  income of $3,371,000  and net income of $2,269,000
($.80  income per share).  The special  charge for 1996  amounted to  $3,500,000
before taxes ($2,100,000 after tax or $.78 per share) and resulted from the sale
of the truckaway  operation and the write-down of four properties,  two of which
are associated with the creating of the truckaway operation.  The carrying value
of assets being held for sale was reduced in accordance with SFAS No. 121.

     While the truckaway operation generated  approximately 10% of the Company's
1996 total revenue,  the operating  loss from this  operation was  approximately
$1,800,000  in  1996.  Thus   management   expects  the  withdrawal  from  these
unprofitable  activities  should  have  a  positive  impact  on the  results  of
operations  in 1997 (see Note 16,  Consolidated  Financial  Statements).  During
1996,  the  Company  also  initiated  a plan to  dispose  of  certain  land  and
buildings,  two of which  are  associated  with  the  exiting  of the  truckaway
operation,  that were  recorded  on the books at values  higher than fair market
value.

     Excluding the special charges of $3,500,000, operating income declined from
$3,371,000 in 1995 to $237,000 in 1996. The decline in operating  income in 1996
was  attributed  to (i) weakened  freight  demand in the  Specialized  Transport
Division,  (ii) increases of $1,250,000 in claims costs especially in the driver
outsourcing  and  specialized  transport  divisions,  and (iii) an  increase  in
operating  costs  specifically  to build  infrastructure  and to  invest  in the
operating structure.

     The  investment  in  operating  costs  included,  but were not  limited to,
dispatch personnel,  regional personnel, and driver retention programs. Selling,
general and administrative costs increased from $7,260,000 in 1995 to $8,235,000
in 1996.  Investments in 1996 were made in automation of dispatch facilities and
personnel.  In  addition,  the Company  had a full year of selling,  general and
administrative expenses for the TDI organization.

     Net interest  expense  increased from $87,000 to $352,000  primarily due to
increases in debt related to the TDI acquisition and reduced cash on hand during
the year. The Company expects  interest  expenses will increase  slightly during
1997 as interest charges will be incurred on the Transit  acquisition debt added
in late 1996.

     In 1996, the income tax benefit of $1,545,000,  including federal and state
tax  benefits,  resulted in an  effective  tax  benefit of 42.7%  compared to an
effective tax rate of 30.9% in 1995.  The Company  anticipates a decrease in the
1997 effective tax rate to approximately 34%.

Year 1995 Compared to 1994

Operating  revenues rose by 20% to  $122,303,000  in 1995 from  $101,880,000  in
1994.  Prior to giving  effect to the TDI  acquisition,  which closed on May 22,
1995,  comparable  operating  revenues  increased  14.9%.  Morgan benefited from
growth of its primary market,  manufactured  housing,  where national production
was up 12%  compared  to 1994,  and from seven  months of  revenue  from the TDI
acquisition.  The 1995 growth in sales was partially stunted by an industry-wide
decline in recreational  vehicle  production of 11%.  

     Operating  income  declined from  $3,435,000 in 1994 to $3,371,000 in 1995.
The decline in  operating  income at Morgan  Drive Away,  Inc. of  approximately
$500,000 was partially offset by operating income from TDI, Inc. of $350,000 and
increased profits from the Company's wholly-owned insurance company,  Interstate
Indemnity.  The decrease in Morgan Drive Away,  Inc.'s  operating income in 1995
was attributed to a slow-down in certain  segments of the  recreational  vehicle
market which affected margins, and an increase in operating costs including, but
not limited to,  increased  fuel taxes,  road taxes,  recruiting  costs,  driver
retention,  and safety  programs.  The  Company's  continued  emphasis on safety
produced  over  $650,000 of claim cost savings  calculated  as a  percentage  of
revenue  during the year.  These  savings  were  offset to some degree by higher
trucking liability  premiums,  in part due to one major claim which was resolved
during the year.

     Selling,  general and administrative  expenses increased from $6,290,000 in
1994 to $7,260,000 in 1995.  The higher  general and  administrative  costs were
attributed to investment in personnel,  increased lease costs for the automation
of  dispatch  facilities,  and TDI,  Inc.  general and  administrative  costs of
$330,000.

     Net interest expense  increased from $68,000 to $87,000 primarily due to an
increase in debt related to the TDI acquisition.

     The 1995 income tax provision of  $1,015,000,  including  federal and state
taxes, resulted in an effective tax rate of 30.9% compared to 34.3% in 1994.

     Net income  increased  from  $2,212,000 in 1994 to $2,269,000 in 1995. As a
result  of the  earnings  growth  and the buy back of  shares  of Class A Common
stock,  fully diluted  earnings per share reached $.80 in 1995, up from $.73 per
share in 1994.

Liquidity and Capital Resources

     Cash  generated  from  operations   decreased  to  $217,000  in  1996  from
$2,503,000 in 1995. The net loss during 1996 of $2,070,000 was in large part due
to the  non-cash  special  charge net of tax of  $2,100,000  (special  charge of
$3,500,000 net of deferred tax effect of $1,400,000).  The sale of the truckaway
operation along with the related operating  equipment,  land and buildings,  and
collection of outstanding  truckaway  receivables,  all net of cost, and related
tax  benefits  will  produce  additional  cash  estimated  to  be in  excess  of
$3,000,000.  The increase in prepaid  expenses in 1996 stems from an increase in
prepaid drivers pay. The decline in other accrued liabilities in 1996 is related
to  decreases  in  accrued  wages,  fuel  taxes,   operating  permits,  and  tax
liabilities.  The accounts  payable  decline  during 1996 is a result of reduced
cash overdrafts.

     Cash used in investing  activities  decreased  from  $2,945,000  in 1995 to
$1,581,000  in 1996.  In 1996,  the  Company  invested  $686,000  in net capital
expenditures and had initial acquisition  payments to Transit of $895,000.  This
compares  to  $1,927,000  of  net  capital  expenditures  in  1995  and  initial
acquisition payments on TDI of $1,018,000.  In 1996,  approximately  $200,000 of
the Company's capital expenditures were spent on Company-owned  equipment in the
truckaway  division.  The decision to close the  truckaway  division will reduce
future needs for capital expenditures for Company-owned trailers.

     Net cash used in financing  activities decreased from $3,401,000 in 1995 to
$179,000 in 1996.  In 1995,  the Company  bought over 156,000  shares of Class A
Common stock for $1,274,000.  In addition,  the Company  expended  $1,300,000 in
cash related to early  redemption of preferred  stock.  During 1996, the Company
bought over 34,000 shares of Class A Common stock for $286,000.

     Outstanding  borrowings  under the  revolver  increased  to  $1,250,000  at
December  31,  1996,  as  compared  to no  borrowings  under the  revolver as of
December  31,  1995.  The  Company has total  borrowing  facility  available  of
$10,000,000, of which there was $5,842,000 outstanding as of December 31, 1996.

     The Company paid to the previous owner of Transit  $895,000 on December 30,
1996, which was the closing date of the acquisition. In addition, $1,987,000 was
financed  through a note due on January 2, 1997 of $697,000 and a five year note
for $1,300,000  (present value of $1,158,000)  which requires annual payments of
$475,000,  $375,000,  $175,000, $175,000 and $100,000 in 1997, 1998, 1999, 2000,
and 2001, respectively.

     It is the current  policy of the Company to pay annual Class A Common stock
dividends  totaling  $.08 per share per year and Class B Common stock  dividends
totaling  $.04 per share.  Payment of any future  dividends  will be  dependent,
among other things,  upon earnings,  capital  requirements,  financing agreement
covenants,  terms of other outstanding  securities,  future growth plans,  legal
restrictions, and the financial condition of the Company.

Impact of Seasonality

Shipments of  manufactured  homes tend to decline in the winter  months in areas
where poor weather conditions inhibit sales and transport.  This usually reduces
revenues  in the  first  and  fourth  quarters  of the year.  RV  movements  are
generally strong in the spring,  when dealers build stock in anticipation of the
summer vacation  season,  and late summer and early fall when new vehicle models
are introduced.  The Company's revenues,  therefore,  tend to be stronger in the
second and third quarters.

Impact of Inflation

Inflation  can be expected to have an impact on the Company's  operating  costs.
While the effect of inflation has been moderate  since 1990, a prolonged  period
of inflation would adversely  affect the Company's  results unless rates charged
to customers could be increased accordingly.

Forward-Looking Discussion

In 1997, the Company could benefit from (i) the  acquisition of Transit Homes of
America which consolidates Morgan's  long-standing position as the leader in the
delivery of  outsourcing  transportation  services to the  manufactured  housing
industry,  (ii) the closing of the  Truckaway  Division,  which cost the Company
approximately  $1,800,000 in 1996, (iii) reduction of overhead through corporate
restructuring,  and (iv) improvement of our safety record.  Business  expansion,
including  possible  acquisitions,  could augment operating revenue gains. While
the Company  remains  optimistic  over the long term, near term results could be
affected by a number of internal and external economic conditions.

     This  report  contains a number of  forward-looking  statements,  including
those contained in the preceding  paragraph.  From time to time, the Company may
make other oral or written forward-looking  statements regarding its anticipated
sales,  costs,  expenses,  earnings  and matters  affecting  its  condition  and
operations.  Such forward-looking statements are subject to a number of material
factors which could cause the statements or projections  contained therein to be
materially  inaccurate.  Such factors include,  without limitation,  the risk of
declining production in the manufactured housing industry; the risk of losses or
insurance  premium increases from traffic  accidents;  the risk of loss of major
customers;  risks of competition in the  recruitment  and retention of qualified
drivers and in the transportation  industry generally;  risks of acquisitions or
expansion into new business  lines that may not be profitable;  risks of changes
in  regulation  and  seasonality  of the  Company's  business.  Such factors are
discussed in greater detail in the Company's Annual Report on Form 10-K for 1996
under Part I, Item 1, Business.



<PAGE>

Item 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The Morgan Group, Inc. and Subsidiaries

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands)

<TABLE>
<CAPTION>
                                                                                    December 31
- ----------------------------------------------------------------------------------------------------     
                                                                                1996         1995
<S>                                                                           <C>           <C>     
Assets
Current assets:
        Cash and cash equivalents                                             $  1,308      $  2,851
        Trade accounts receivable, less allowance for doubtful
                accounts of $59,000 in 1996 and $102,000 in 1995                11,312        11,285 
        Accounts receivable, other                                                 274           514
        Refundable taxes                                                           584           ---
        Prepaid expenses and other current assets                                3,445         2,875
        Deferred income taxes                                                      ---           586
- ----------------------------------------------------------------------------------------------------   
Total current assets                                                            16,923        18,111
Property and equipment, net                                                      2,763         6,902
Assets held for sale                                                             2,375            --
Intangible  assets,  net                                                         8,911         5,285
Deferred income taxes                                                            1,683            --
Other assets                                                                       411           497
- ----------------------------------------------------------------------------------------------------   
 Total assets                                                                 $ 33,066      $ 30,795
====================================================================================================   
Liabilities  and shareholders' equity 
Current liabilities:
        Note payable to bank                                                    $1,250       $    --
        Trade accounts payable                                                   3,226         3,845
        Accrued liabilities                                                      4,808         2,245
        Accrued claims payable                                                   1,744         1,337
        Refundable deposits                                                      1,908         1,607
        Current portion of long-term debt                                        1,892           784
- ----------------------------------------------------------------------------------------------------      
Total current liabilities                                                       14,828         9,818
Long-term debt, less current portion                                             2,314         2,491
Deferred income taxes                                                               --           622
Long term accrued claims payable                                                 2,820         2,286
Commitments and contingencies                                                      ---           ---
Shareholders' equity
        Common stock, $.015 par value 
        Class A:
        Authorized shares 7,500,000;                                                23            23
        Issued and outstanding shares  1,485,520 and 1,449,554
        Class B:
        Authorized shares 2,500,000;                                                18            18
        Issued and outstanding shares 1,200,000
        Additional paid-in capital                                              12,441        12,441
        Retained earnings                                                        2,126         4,370
- ----------------------------------------------------------------------------------------------------  
Total capital and retained earnings                                             14,608        16,852
Less  treasury stock, 120,043 and 156,009 shares, at cost                       (1,000)       (1,274)
     loan to officer for stock purchase                                           (504)           --
- ----------------------------------------------------------------------------------------------------    
Total shareholders' equity                                                      13,104        15,578
- ----------------------------------------------------------------------------------------------------  
Total liabilities and shareholders' equity                                    $ 33,066      $ 30,795
====================================================================================================   
</TABLE>

See accompanying notes


<PAGE>

The Morgan Group, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollars in thousands, except per share amounts)
<TABLE>
<CAPTION>
                                                                               December 31
                                                                   1996           1995          1994
- ------------------------------------------------------------------------------------------------------
<S>                                                           <C>            <C>           <C>        
Operating revenues:
        Manufactured housing                                  $    72,616    $    63,353   $    53,520
        Specialized transport                                      26,169         29,494        28,246
        Driver outsourcing                                         23,090         19,842        15,197
        Other service revenue                                      10,333          9,614         4,917
- ------------------------------------------------------------------------------------------------------
Total operating revenues:                                         132,208        122,303       101,880
Cost and expenses:
        Operating costs                                           122,238        110,408        91,241
        Special charges                                             3,500            ---           ---
        Selling, general and administration                         8,235          7,260         6,290
        Depreciation and amortization                               1,498          1,264           914
- ------------------------------------------------------------------------------------------------------
Total costs and expenses                                          135,471        118,932        98,445
- ------------------------------------------------------------------------------------------------------
Operating (loss) income                                            (3,263)         3,371         3,435
Interest expense, net                                                 352             87            68
- ------------------------------------------------------------------------------------------------------
(Loss) income before taxes                                         (3,615)         3,284         3,367
Total income tax (benefit) expense
        Current                                                       268            859         1,031
        Deferred                                                   (1,813)           156           124
- ------------------------------------------------------------------------------------------------------
Total income tax (benefit) expense                                 (1,545)         1,015         1,155
- ------------------------------------------------------------------------------------------------------
Net (loss) income                                                  (2,070)         2,269         2,212
Less preferred dividend                                                --            221           244
- ------------------------------------------------------------------------------------------------------
Net (loss) income applicable to Common stock                  $    (2,070)   $     2,048   $     1,968
======================================================================================================
Net (loss) income per share:
        Primary                                               $     (0.77)   $      0.80   $      0.75
======================================================================================================
        Fully diluted                                         $     (0.77)   $      0.80   $      0.73
======================================================================================================
Average number of common shares and common stock equivalents    2,684,242      2,557,516     2,626,926
======================================================================================================
</TABLE>


See accompanying notes

<PAGE>
The Morgan Group, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands)
<TABLE>
<CAPTION>

                                                                                   December 31
                                                                      1996             1995            1994
- ------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>              <C>             <C>    
Net income (loss)                                                   $(2,070)         $ 2,269         $ 2,212
Adjustments to reconcile net income (loss) to net cash
  provided by operating activities:
      Depreciation                                                    1,101              901             630
      Amortization                                                      396              363             284
      Deferred income taxes                                          (1,719)             156             124
      Special charges                                                 3,500               --              --
      Imputed non-cash interest on acquisition debt                     101              112              71
      Amortization of debt issuance costs                                36               40              40
      Gain (loss) on sale of equipment                                   37              (19)              8
      Changes in operating assets and liabilities:              
                Accounts receivable                                     213           (1,835)         (1,976)
                Refundable taxes                                       (584)              --              --
                Prepaid expenses and other current assets              (891)            (372)           (939)
                Other assets                                             86              (44)              9
                Accounts payable                                       (779)              45           1,324
                Accrued liabilities                                      86              433             806
                Accrued claims payable                                  341              297             496
                Refundable deposits                                     363              157             409
- ------------------------------------------------------------------------------------------------------------
Net cash provided by operating activities                               217            2,503           3,498
Investing Activities
      Purchases of property and equipment                              (780)          (1,955)         (1,433)
      Proceeds from disposal of property and equipment                   94               28             183
      Acquisition of businesses                                        (895)          (1,018)             --
- ------------------------------------------------------------------------------------------------------------
Net cash used in investing activities                                (1,581)          (2,945)         (1,250)
Financing Activities
      Net proceeds from (payments on)                     
          bank and seller-financed                            
          notes and credit lines                                    $   225             (626)           (493)
      Conversion of warrants                                             --              297              --
      Purchase of treasury stock                                       (286)          (1,274)             --
      Proceeds from sale of treasury stock                               56               --              --
      Redemption of Series A preferred stock                             --           (1,300)             --
      Common stock dividends paid                                      (174)            (161)           (158)
      Redeemable preferred stock dividends paid                          --             (337)           (229)
- ------------------------------------------------------------------------------------------------------------
Net cash used in financing activities                                  (179)          (3,401)           (880)
- ------------------------------------------------------------------------------------------------------------
Net increase in (decrease in) cash and cash equivalents              (1,543)          (3,843)          1,368
Cash and cash equivalents at beginning of year                        2,851            6,694           5,326
- ------------------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of year                            $ 1,308          $ 2,851         $ 6,694
============================================================================================================
</TABLE>


See accompanying notes

<PAGE>
The Morgan Group, Inc. and Subsidiaries

CONSOLIDATED  STATEMENTS OF CHANGES IN REDEEMABLE PREFERRED STOCK, COMMON STOCK,
AND OTHER SHAREHOLDERS EQUITY

(Dollars in thousands, except per share amounts)

<TABLE>
<CAPTION>
                                               Redeemable
                                                Series A     Class A    Class B   Additional
                                                Preferred    Common     Common     Paid-in      Officer     Treasury   Retained
                                                  Stock       Stock      Stock     Capital        Loan        Stock    Earnings
<S>                                            <C>         <C>        <C>        <C>         <C>         <C>         <C>     
Balance December 31, 1993                       $  3,089    $     20   $     18   $ 10,459        $---        $---    $    673
        Net income                                   ---         ---        ---        ---         ---         ---       2,212
        Redeemable Preferred
                Stock dividends:
                        Accrued                      244         ---        ---        ---         ---         ---        (244)
                        Paid                        (229)        ---        ---        ---         ---         ---         ---      
        Common stock dividends:
                Class A ($.08 per share)             ---         ---        ---        ---         ---         ---        (110)
                Class B ($.04 per share)             ---         ---        ---        ---         ---         ---         (48)
                                                -------------------------------------------------------------------------------
Balance, December 31, 1994                         3,104          20         18     10,459         ---         ---       2,483
        Net income                                   ---         ---        ---        ---         ---         ---       2,269
        Redeemable Preferred
                Stock dividends:
                        Accrued                      221         ---        ---        ---         ---         ---        (221)
                        Paid                        (337)        ---        ---        ---         ---         ---         ---
        Redemption of Series A
                Preferred Stock                   (2,988)          2        ---      1,686         ---         ---         ---     
        Conversion of Warrants,
                        including tax benefit        ---           1        ---        296         ---         ---         ---
        Purchase of Treasury Stock                   ---         ---        ---        ---         ---      (1,274)        ---
        Common stock dividends:
                Class A ($.08 per share)             ---         ---        ---        ---         ---         ---        (113)
                Class B ($.04 per share)             ---         ---        ---        ---         ---         ---         (48)
                                                -------------------------------------------------------------------------------
Balance, December 31, 1995                           ---          23         18     12,441         ---      (1,274)      4,370
        Net  (loss)                                  ---         ---        ---        ---         ---         ---      (2,070)
        Sale of Treasury Stock, net                  ---         ---        ---        ---        (504)        274         ---
        Common stock dividends:
                Class A ($.08 per share)             ---         ---        ---        ---         ---         ---        (126)
                Class B ($.04 per share)             ---         ---        ---        ---         ---         ---         (48)
                                                -------------------------------------------------------------------------------
Balance, December 31, 1996                      $      0    $     23   $     18   $ 12,441    $   (504)   $ (1,000)   $  2,126
                                                ===============================================================================
</TABLE>


See accompanying notes

<PAGE>
NOTES TO CONSOLIDATED STATEMENTS

1.   Summary of Significant Accounting Policies

Description of Business

The Morgan Group,  Inc.  (Company),  formerly  Lynch Services  Corporation,  was
incorporated  in 1988 for the  purpose of  acquiring  Morgan  Drive  Away,  Inc.
(Morgan),  and Interstate  Indemnity Company  (Interstate).  In 1994 the Company
formed Morgan Finance,  Inc. (Finance),  in 1995 acquired the assets of Transfer
Drivers,  Inc. (TDI), and on December 30, 1996,  purchased the assets of Transit
Homes of America,  Inc.  (Transit).  Lynch  Corporation  (Lynch) owns all of the
1,200,000 shares of the Company's Class B Common stock and 150,000 shares of the
Company's  Class A Common  stock,  which in the  aggregate  represent 66% of the
combined voting power of both classes of the Company's Common stock. 

The Company is the nation's leader in arranging for transportation  services for
the  manufactured  housing  and motor home  industries  and is building a strong
market  presence in providing  outsourcing  services for a wide range of vehicle
manufacturers and fleet users. The Company provides  outsourcing  transportation
services  through a national  network of drivers.  A majority  of the  Company's
accounts  receivable are due from companies in the manufactured  housing,  motor
home,  and commercial  truck  industries  located  throughout the United States.
While the Company does not  consider  its business to be dependent  upon any one
customer,  services  provided  to  Fleetwood  Enterprises,  Inc.  accounted  for
approximately  20%, 24%, and 27% of operating  revenues in 1996, 1995, and 1994,
and 12% and 17% of gross  accounts  receivables  at December  31, 1996 and 1995,
respectively.


<PAGE>

     The Company's  services also include  delivering other products,  including
office trailers,  and providing certain insurance and financing  services to its
owner operators through Interstate and Finance. Revenues,  operating profits, or
identified  assets  of these  subsidiaries  do not  account  for over 10% of the
Company's revenues,  operating profits, or identifiable assets, and accordingly,
no segment information is required.

Principles of Consolidation

The consolidated  financial  statements  include the accounts of the Company and
its subsidiaries,  Morgan, Interstate, TDI, and Finance, all of which are wholly
owned.  Significant  intercompany accounts and transactions have been eliminated
in  consolidation.  

Recognition  of  Revenues 

Operating  revenues and related estimated costs of movements are recognized when
movement of the manufactured housing,  recreational  vehicles, or other products
is completed.

Property and Equipment

Property and equipment are stated at cost.  Depreciation  is computed  using the
straight-line  method  over  the  estimated  useful  lives of the  property  and
equipment.

Impairment of Assets 

The Company  periodically  assesses the net  realizable  value of its long-lived
assets and evaluates  such assets for impairment  whenever  events or changes in
circumstances  indicate the carrying  amount of an asset may not be recoverable.
For  assets  to  be  held,  impairment  is  determined  to  exist  if  estimated
undiscounted  future cash flows are less than carrying amount.  For assets to be
disposed of,  impairment is determined to exist if the estimated net  realizable
value is less than the  carrying  amount.  As  discussed in Note 16, the Company
recognized an adjustment  during 1996 for  write-downs  of assets to be disposed
of.

Stock-Based  Compensation 

The Company accounts for stock-based  compensation  under Accounting  Principles
Board Opinion No. 25  "Accounting  for Stock Issued to  Employees."  Because the
exercise  price of the Company's  employee stock options equals the market price
of the  underlying  stock on the  date of  grant,  no  compensation  expense  is
recognized. Pro forma information regarding net income and earnings per share as
if the Company had accounted for its employee stock options  granted  subsequent
to December 31, 1994 under the fair value method, which is required by Statement
of  Financial   Accounting   Standards  No.  123,  "Accounting  for  Stock-Based
Compensation," is immaterial.


<PAGE>

Cash  Equivalents 

All  highly  liquid  investments  with a maturity  of three  months or less when
purchased are considered to be cash equivalents.

Intangible Assets 

Intangible assets,  including goodwill, are being amortized by the straight-line
method over their estimated useful lives. 

The Company continually evaluates the performance of acquired companies by using
the undiscounted  cash flow method to identify whether events and  circumstances
have occurred that indicate the value of recorded goodwill may be impaired.

Insurance and Claim Reserves

The Company  maintains  liability  insurance  coverage of up to $20,000,000  per
occurrence, with a deductible of $250,000 per occurrence for personal injury and
property  damage.  The Company  currently  maintains  cargo damage  insurance of
$1,000,000 per  occurrence  with a deductible of $250,000.  The Company  carries
statutory  insurance  limits  on  workers  compensation  with  a  deductible  of
$250,000. Claims and insurance accruals reflect the estimated cost of claims for
cargo  loss and  damage,  bodily  injury  and  property  damage  not  covered by
insurance. The Company accrues its self-insurance liability using a case reserve
method based upon claims  incurred and  estimates of  unasserted  and  unsettled
claims, and no portion of these reserves have been discounted.

Net Income Per Common Share

In 1995,  primary net income per common share has been  computed by dividing net
income,  after  reduction  for (the now retired)  Series A Redeemable  Preferred
Stock dividends,  by the average number of shares  outstanding during each year,
as adjusted  for stock  splits.  For periods  prior to 1995,  fully  diluted net
income per common share includes the dilutive  effect of the warrants  issued in
1992 as computed by application of the treasury stock method. In 1995 net income
per common share  reflects the conversion of the warrants into shares of Class A
Common stock. Because each share of the Company's Class B Common stock is freely
convertible  into one share of Class A Common  stock,  the total of the  average
number of common  shares  and  Common  stock  equivalents  outstanding  for both
classes of Common stock are considered in the computation of income per share.


Use of Estimates in the  Preparation of Financial  Statements 

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

Reclsssifications

Certain amounts in the financial statements have been reclassified to conform to
the 1996 presentation.  Such  reclassifications had no effect on total assets or
net income.


<PAGE>

2.   Property and Equipment

Property and equipment consisted of the following:
                                  Estimated             December 31
                                 Useful Life        1996          1995
- -----------------------------------------------------------------------
                                   (Years)           (In thousands)      
Land                                     --       $   487       $ 1,263
Buildings                                25           524         2,368
Transportation equipment             3 to 5         1,470         5,022
Office and service equipment         5 to 8         3,145         3,058
- -----------------------------------------------------------------------
                                                    5,626        11,711
Less accumulated depreciation                       2,863         4,809
- -----------------------------------------------------------------------
Property and equipment, net                       $ 2,763       $ 6,902
=======================================================================
                                                        
3.  Intangible Assets

The  components of  intangible  assets and their  estimated  useful lives are as
follows:

                                  Estimated             December 31
                                 Useful Life        1996          1995
- -----------------------------------------------------------------------
                                   (Years)           (In thousands)     
Contractor network                        3        $1,210       $1,210
Trained work force                  3 to 12         1,030        1,030
Covenants not to compete            5 to 15         1,152        1,152
Trade name and goodwill--original        40         1,660        1,660
Trade name and goodwill--purchased       20         6,828        2,806
Other                                3 to 5           800          800
- -----------------------------------------------------------------------
                                                   12,680        8,658
Less accumulated amortization                       3,769        3,373
- -----------------------------------------------------------------------
Intangible assets, net                             $8,911       $5,285
=======================================================================
                                                          
4. Indebtedness

On March 27, 1997, the Company  entered into a credit  facility with a bank. The
credit facility,  which replaced a similar facility with the same bank, provides
financing for working capital needs,  equipment leasing,  letters of credit, and
general  corporate  needs. The Company pays a fee of .125% on the unused line of
credit facilities, and may fix interest rates over the short term LIBOR plus 150
basis points. All letters of credit expire at various dates throughout 1997. The
Company has total available credit  facilities of $10,000,000 of which there are
available  borrowings of  $4,158,000  as of December 31, 1996. In addition,  the
Company has available  borrowing of $400,000 under its mortgage debt agreements.
The key  provisions of the credit  arrangements  are summarized in the following
table:

<TABLE>
<CAPTION>
                                                    
Key Provisions                                      Credit          Interest
of Credit                         Expiration      Arrangements        Rate               Interest
Arrangements                        Dates         Outstanding         Basis                Rate
- ------------------------------------------------------------------------------------------------------
<S>                                 <C>            <C>              <C>               <C>  
Working capital line of credit      4-30-99        $1,250,000         Prime             8.25%
Lease line of credit                4-30-99           833,000         Various           6.27% to 7.48%
Letter of credit facility           4-30-99         3,418,000         Fixed             1.00%
Term note                           7-31-00           341,000         Fixed             8.25%
- ------------------------------------------------------------------------------------------------------
Bank borrowing                                                                         
     (non-mortgage)                                 5,842,000                          
Revolving real                                                                         
     estate note                    10-1-98           330,000         Prime +.75%       9.00%
- ------------------------------------------------------------------------------------------------------
Total bank credit arrangements                     $6,172,000   
======================================================================================================         
</TABLE>
              
<PAGE>
      
     The lines of credit, notes, and letters of credit are collateralized by the
assets of Interstate,  Morgan,  Finance,  and TDI, and the accounts  receivable,
inventory, and motor equipment of Morgan and TDI. The revolving real estate note
is  collateralized  by  approximately  24 acres of property  and  structures  in
Elkhart,  Indiana. The Company's Class B Common stock has been collateralized to
secure a Lynch Corporation line of credit.

As of December 31, 1996, long-term debt consisted of the following:

                                                            December 31
                                                        1996            1995
- --------------------------------------------------------------------------------
                                                           (In thousands)
Real estate note with principal and interest    
     payable monthly through October 1, 1998           $ 330           $ 690
Promissory note with imputed interest at 8%,    
     principal and interest payments due     
     monthly through September 1, 1998                   270             426
Promissory note with imputed interest at 7%,    
     principal and interest payments due     
     annually through October 31, 2001                   256             295
Promissory note with imputed interest at 7.81%, 
     principal and interest payments due annually    
     through August 11, 2000                           1,154           1,414
Term note with principal and interest payable
        monthly through July 31, 2000                    341             450
Promissory note with imputed interest at 6.31%,
     principal and interest payments due     
     quarterly through December 31, 2001               1,158             ---
Promissory note principal due on January 2, 1997         697             ---
- --------------------------------------------------------------------------------
                                                       4,206           3,275
Less current portion                                   1,892             784
- --------------------------------------------------------------------------------
Long-term debt, net                                   $2,314           $2,491
================================================================================
<PAGE>

     Maturities on long-term debt for the five  succeeding  years are as follows
(in thousands):

                      1997                                $1,892
                      1998                                   977
                      1999                                   686
                      2000                                   448
                      2001                                   153
                      Thereafter                              50
                      ------------------------------------------
                                                          $4,206
                      ==========================================
                              
     The Company, pursuant to a loan agreement with a bank, has agreed to comply
with certain covenants including minimum net worth, maximum ratio of funded debt
to net worth,  minimum of interest ratio coverage,  and incurrence of additional
debt.  

     Cash  payments for interest were  $381,000 in 1996,  $278,000 in 1995,  and
$202,000 in 1994.

5.  Income Taxes

Deferred tax assets and liabilities are determined based on differences  between
financial  reporting  and tax bases of assets and  liabilities  and are measured
using the enacted tax rates and laws that will be in effect when the differences
are expected to reverse.

         The income tax  provisions  (benefits)  are  summarized  as follows (in
thousands):

                                        1996             1995            1994
- --------------------------------------------------------------------------------
Current:                                                            
        State                         $    28          $   180         $   219
        Federal                           240              679             812
- --------------------------------------------------------------------------------
                                          268              859           1,031
Deferred:                                                           
        State                            (267)             ---             --- 
        Federal                        (1,546)             156             124
- --------------------------------------------------------------------------------
                                       (1,813)             156             124
- --------------------------------------------------------------------------------
                                      $(1,545)         $ 1,015         $ 1,155
================================================================================

     Deferred tax assets and  (liabilities)  are  comprised of the  following at
December 31:

                                                 1996          1995
- --------------------------------------------------------------------
                                                   (In thousands) 
Deferred tax assets:
        Accrued insurance claims                $ 1,595      $ 1,016
        Special charges                           1,260           --
        Minimum tax carryforward                     96           --
- --------------------------------------------------------------------
                                                  2,951        1,016
Deferred tax liabilities:
        Depreciation                               (709)        (507)
        Prepaid expenses                           (482)        (465)
        Other                                       (77)         (80)
- --------------------------------------------------------------------
                                                 (1,268)      (1,052)
- --------------------------------------------------------------------
                                                $ 1,683      $   (36)
====================================================================


<PAGE>

     A  reconciliation  of the income tax provisions and the amount  computed by
applying the  statutory  federal  income tax rate to income  before income taxes
follows:

                                               1996         1995         1994
- --------------------------------------------------------------------------------
                                                        (In thousands)
Income tax provision (benefit) at
     federal statutory rate                   $(1,229)     $ 1,117      $ 1,145
Increases (decreases):
        State income tax, net of
           federal tax benefit                   (155)         118          144
Reduction attributable to special
     election by captive insurance company       (216)        (223)        (202)
Other                                              55            3           68
- --------------------------------------------------------------------------------
                                              $(1,545)     $ 1,015      $ 1,155
================================================================================

     Cash payments for income taxes were $934,000 in 1996, $736,000 in 1995, and
$685,000 in 1994.

6.  Redeemable Preferred Stock

The Company  redeemed the Series A Redeemable  Preferred  Stock in a transaction
approved by a special  meeting of the Board of  Directors  on November 22, 1995.
The transaction  involved the redemption of the 1,493,942 preferred shares owned
by Lynch  Corporation  in exchange for  $1,300,000 in cash and 150,000 shares of
Class A Common stock. The  consideration  received in exchange for the shares of
Class A Common  stock  exceeded  the book value at the date of the  exchange  by
$450,000.  The  resulting  premium  was  recorded  as an increase to the paid-in
capital account in the Company's  shareholders  equity. 

     On December 7, 1994,  June 22, 1995,  and  November 22, 1995,  the Board of
Directors declared a Series A Redeemable  Preferred Stock cash dividend pursuant
to its terms.  Accordingly,  $120,498,  $118,533,  and $97,577 of cash dividends
were paid to Lynch during 1995.

7.  Stock Warrants

In November 1992, the Company  granted an officer  warrants to purchase  133,333
shares  of  Class A Common  stock at an  option  price  of $.75 per  share.  The
warrants were  exercisable over a three year vesting period beginning in August,
1993. In June 1995, the officer exercised the warrants to purchase 88,888 shares
of Class A Common  stock at an option  price of $.75 per  share.  This  exercise
represented two thirds of the total outstanding warrants. The final third of the
warrants, representing 44,445 shares, were canceled. 

     The Company accepted 22,660 shares of stock from the officer to satisfy the
federal income tax withholding  resulting from the warrant  exercise.  The stock
price on the warrant exercise date was $8.375 per share.


<PAGE>

8.  Stock Option Plan

On June 4, 1993, the Board of Directors  approved the adoption of a stock option
plan which provides for the granting of incentive or non-qualified stock options
to purchase up to 200,000 shares of Class A Common stock to officers,  including
members of the Board of Directors,  and other key  employees.  No options may be
granted  under this plan for less than the fair market value of the Common stock
at the date of the  grant,  except for  certain  non-employee  directors.  Three
non-employee  directors were granted  non-qualified  stock options to purchase a
total of 24,000  shares of Class A Common stock at prices  ranging from $6.80 to
$9.00 per shares.  Although the exercise  period is determined  when options are
actually granted,  an option shall not be exercised later than ten years and one
day after it is granted.  Stock options  granted will  terminate if the grantees
employment  terminates  prior to  exercise  for reasons  other than  retirement,
death, or disability. 

     Employees have been granted non-qualified stock options to purchase 175,500
shares of Class A Common stock,  net of cancellations  and exercises,  at prices
ranging  from  $7.38 to $8.75 per  share.  Stock  options  vest over a four year
period  pursuant to the terms of the plan.  As of December 31, 1996,  there were
88,375  options  to  purchase  shares  granted  to  employees  and  non-employee
directors which were exercisable  based upon the vesting terms, and 4,000 shares
had option  prices less than the December 31, 1996 closing  price of $7.50.  The
following table summarizes activity under the option plan:

                                           Shares            Option Price
- --------------------------------------------------------------------------------
Outstanding at December 31, 1993           152,000           $8.75 - $9.00
        Grants                              16,500           $6.80 - $7.75
        Exercises                              ---        
        Cancellations                       (8,000)       
- --------------------------------------------------------------------------------
Outstanding at December 31, 1994           160,500        
        Grants                              15,000           $7.88 - $8.38
        Exercises                           (1,250)       
        Cancellations                      (35,250)       
- --------------------------------------------------------------------------------
Outstanding at December 31, 1995           139,000        
        Grants                              48,500           $7.38 - $8.69
        Exercises                              ---        
        Cancellations                      (12,000)       
- --------------------------------------------------------------------------------
Outstanding at December 31, 1996           175,500        
                                                       
9.  Special Employee Stock Purchase Plan

In February of 1996, the Company adopted a Special  Employee Stock Purchase Plan
(Plan) under which Morgan Drive Away's  President  and Chief  Executive  Officer
purchased  70,000 shares of Class A Common stock from treasury stock at the then
current market value price of $560,000. Under the terms of the Plan, $56,000 was
delivered  to the Company and a  promissory  note was  executed in the amount of
$504,000  bearing an interest  rate of five (5%)  percent per annum due in 2003.
The Plan allows for  repayment of the note using shares at $8.00 per share.  The
Company has the right to  repurchase,  at $8.00 per share,  56,000 shares during
the first year of the agreement and 28,000 during the second year.


<PAGE>

10.  Benefit Plans

In 1994, the Company adopted a 401(k) Savings Plan which matches 25% of employee
contributions up to a designated amount. The Company's  contribution to the Plan
was $27,000 in 1996, $23,000 in 1995, and $19,000 in 1994.

     The Company has established a non-qualified Compensation Plan applicable to
highly  compensated  employees.  The Plan  provides  tax  deferred  savings  for
executives  unfavorably  impacted  by IRS  restrictions.  The rate of  return is
predicated on rates available from life insurance products.  For the years ended
December  31,  1996 and 1995,  $12,000 and $10,000  were  recognized  as premium
expense under this Plan.

11.  Transactions with Lynch

Lynch  provides  certain  services  to  the  Company  which  include  executive,
financial  and  accounting,  planning,  budgeting,  tax,  legal,  and  insurance
services.  As discussed in Note 6, the Redeemable Preferred Stock owned by Lynch
Corporation was redeemed during 1995 at a discount. The Company incurred service
fees of $100,000 in 1996, $100,000 in 1995, and $0 in 1994.

12.  Leases

The  Company  leases  certain  buildings  and  equipment  under   non-cancelable
operating leases that expire in various years through 2001. Rental expenses were
$830,000 in 1996,  $727,000 in 1995,  and  $564,000  in 1994.  Equipment  leases
totaled $1,259,000 in 1996, $1,077,000 in 1995, and 641,000 in 1994.

     Future payments under non-cancelable operating leases with initial terms of
one year or more consisted of the following at December 31, 1996 (in thousands):

                    1997                                 $1,518
                    1998                                    990
                    1999                                    268
                    2000                                    163
                    2001                                     65
                    -------------------------------------------
                    Total lease payments                 $3,004
                    ===========================================
                                              
13.  Treasury Stock

On March 9, 1995,  June 22, 1995,  and July 31,  1996,  the  Company's  Board of
Directors  approved the purchase of up to 150,000 shares of Class A Common stock
for its  Treasury  at  dates  and  market  prices  determined  by the  Company's
Chairman. As of December 31, 1996, 101,155 shares had been repurchased at prices
between $7.25 and $9.625 per share for a total of $843,215. In addition to these
purchases, the 22,660 shares tendered to the Company as a result of the exercise
of warrants (see Footnote 7) were placed in the Treasury at a value of $189,778.
On December 15, 1995, the Company's  Board of Directors  approved the repurchase
of 66,228  shares from a prior officer of the Company at a market price of $8.00
per share  totaling  $529,824.  In addition,  in February of 1996,  Morgan Drive
Away's  President and Chief Executive  Officer  purchased 70,000 shares of stock
from Treasury stock at the then current market value of $560,000.


<PAGE>

14.  Acquisitions

Effective May 22, 1995, the Company purchased the assets of TDI, a market leader
in the fragmented  outsourcing  services  business for a total purchase price of
$2,725,000.  The acquisition was financed through a payment of $1,000,000 on May
11,  1995,  with the balance of  $1,725,000  financed  with the seller over five
years with the  payments  beginning  August 10, 1996.  The present  value of the
acquisition  was  $2,462,000,  $75,000 of which related to the operating  assets
purchased and $2,387,000 to the purchase of intangible assets. In addition,  the
Company  entered into a consulting  agreement  with two of the principals of the
seller,  pursuant to which the principals agreed to provide consulting  services
to the Company  for  sixty-three  months for  consideration  totaling  $202,500,
payable over the consulting  period.  The book value of the  promissory  note in
this  transaction  was $1,154,000 at December 31, 1996.  

Effective  December 30, 1996, the Company  purchased the assets of Transit Homes
of America,  Inc.,  a provider  of  outsourcing  transportation  services to the
manufactured housing industry. The aggregate purchase price was $4,372,000 which
includes the cost of the acquisition and certain limited  liabilities assumed as
part of the  acquisition.  The acquisition was financed  through  available cash
resources and issuance of a promissory  note. In addition,  the Company  entered
into an  employment  agreement  with the seller  which  provides  for  incentive
payments up to $400,000,  $300,000,  and $200,000 in years 1997, 1998, and 1999,
respectively,  and  $100,000 in each of the years 2000 and 2001.  The  incentive
payments  are based  upon  achieving  certain  profit  levels  in the  Company's
Manufactured  Housing  Group and will be  treated  as  compensation  expense  if
earned.  The  excess  purchase  price over  assets  acquired  was  approximately
$3,988,000  and is being  amortized  over twenty years.  In connection  with the
acquisition, liabilities assumed were as follows:

        Fair value of assets acquired                $ 350,000 
        Goodwill acquired                            4,022,000
        Cash paid December 30, 1996                   (895,000) 
        Note issued due January 2, 1997               (697,000)
        Note issued at acquisition date             (1,158,000) 
        ------------------------------------------------------
        Liabilities assumed                        $ 1,622,000
        ======================================================


<PAGE>

     The following  unaudited pro forma condensed combined results of operations
of Transit and the Company have been prepared as if the  acquisition  of Transit
had occurred at the beginning of 1995.  The  following  table  incorporates  the
special charges of $3,500,000  ($2,100,000  after tax or $.78 per share) related
to exiting the  truckaway  operation  and write down of properties in accordance
with SFAS No. 121 (See Note 16):

                                      Pro Forma Years Ended
                                  Dec. 31                Dec. 31
                                   1996                    1995
- ------------------------------------------------------------------
                                     (Dollars in thousands   
                                     except per share data)
Net Sales                         $162,000               $154,000
Operating income (loss)             (2,510)                 3,600
Net income (loss)                   (1,625)                 2,200
Net income (loss) per share           (.61)                   .77

     The pro forma  consolidated  results  do not  purport to be  indicative  of
results  that would have  occurred  had the  acquisition  been in effect for the
periods presented, nor do they purport to be indicative of the results that will
be obtained in the future.

15.  Contingencies

The Company  has  general  liabilities  claims  pending,  incurred in the normal
course of business for which the Company maintains  liability insurance covering
amounts  in excess  of its  self-insured  retention.  Management  believes  that
adequate  reserves have been  established  on its  self-insured  claims and that
their  ultimate  resolution  will  not have a  material  adverse  effect  on the
consolidated financial position, liquidity, or operating results of the Company.

     On August  4,  1995,  Finance  entered  into a  Commercial  Paper  Purchase
Agreement with a lender  whereby the lender has provided an equipment  financing
facility for Morgans independent contractors. Under the Agreement, Finance has a
limited  guarantee of twenty five percent (25%) of the original  amount financed
on each loan  purchased.  As of  December  31,  1996,  the lender  had  extended
$238,000 of financing and Finance had limited guarantees outstanding of $59,500.

16.  Special Charges

In the  fourth  quarter  of  1996,  the  Company  recorded  special  charges  of
$2,675,000  ($1,605,000 after tax or $.60 per share) associated with exiting the
truckaway operation. The special charges comprise principally of the anticipated
loss on sales of revenue equipment, projected losses through April 30, 1997, and
write-downs of accounts receivable and other assets.

     In addition, the Company is in the process of selling four properties,  two
of which are associated with the exiting of the truckaway operation. The Company
has  recognized an  adjustment to the extent the carrying  value of the affected
assets (which was  $2,200,000  as of December 31,  1996),  exceeds the estimated
realizable  value (which was  estimated at  $1,375,000 as of December 31, 1996).
Accordingly, an adjustment of $825,000 ($495,000 net of taxes or $.18 per share)
is included as special  charges.  The truckaway  operation had revenues of $12.9
million and $14.4 million,  and operating losses of  approximately  $1.8 million
and $1.2 million for the years ended December 31, 1996, and 1995,  respectively.
In addition,  truckaway had revenues of $20.6  million and  operating  income of
$1.2 million in 1994.
<PAGE>

17.  Operating Costs and Expenses (in thousands)

                                         1996            1995            1994
- --------------------------------------------------------------------------------
Purchased transportation costs        $ 92,037        $ 84,314        $ 70,137
Operating taxes and licenses             6,460           6,052           4,269
Insurance                                3,502           4,000           3,064
Claims                                   6,080           4,797           4,761
Dispatch costs                           7,676           6,637           5,896
Regional costs                           2,948           2,492           2,141
Repairs and maintenance                    918             770             799
TDI, Inc.                                1,356             823              --
Other                                    1,261             523             174
- --------------------------------------------------------------------------------
                                      $122,238        $110,408        $ 91,241
================================================================================
                                                                
The following is a summary of the unaudited  quarterly results of operations for
the years ended  December 31,  1996,  and 1995 (in  thousands,  except per share
data):
                                              1996--Three Months Ended
- --------------------------------------------------------------------------------
                             March 31        June 30       Sept. 30     Dec. 31
- --------------------------------------------------------------------------------
Operating revenues            $30,506        $36,698       $35,305      $29,699
Operating income (loss)           (48)           678           788       (4,681)
Net income (loss)                   9            417           495       (2,991)
Earnings (loss) per share                                              
        Primary                   ---            .15           .18        (1.11)
        Fully diluted         $   ---           $.15          $.18      $ (1.11)
                                                                     
                                              1995--Three Months Ended
- --------------------------------------------------------------------------------
                             March 31        June 30       Sept. 30     Dec. 31
- --------------------------------------------------------------------------------
Operating revenues            $26,803       $31,554         $33,251     $30,695
Operating income (loss)           737         1,242           1,103         289
Net income                        463           764             814         228
Earnings per share                                       
        Primary                   .15           .27             .29         .07
        Fully diluted         $   .15       $   .27         $   .29     $   .07
                                                       
     In the fourth  quarter of 1996,  the Company  recorded  special  charges of
$3,500,000  ($2,100,000  after  taxes or $.78 per share)  related to exiting the
truckaway  operation and a write down of properties in accordance  with SFAS No.
121. In addition, in the fourth quarter, the Company recorded $750,000 ($.17 per
share) of increased  insurance reserves and insurance costs primarily related to
1996 accidents.

     In the fourth quarter of 1995,  the Company  recorded  $300,000  ($0.08 per
share) of  insurance  costs  after beng  notified  of a  significant  jury award
against the Company. This charge reflects the uninsured portion of the award.

<PAGE>

                         Report of Independent Auditors



Board of Directors
The Morgan Group, Inc.

We have audited the accompanying consolidated balance sheet of The Morgan Group,
Inc. and  subsidiaries  as of December 31,  1996,  and the related  consolidated
statements of operations,  changes in redeemable  preferred stock,  common stock
and other  shareholders'  equity,  and cash flows for the year then ended. 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 audit.

We conducted our audit 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 audit provides a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the consolidated financial position of The Morgan Group,
Inc. and  subsidiaries  at December 31, 1996,  and the  consolidated  results of
their operations and their cash flows for the year then ended in conformity with
generally accepted accounting principles.

                                                           /s/ Ernst & Young LLP

Greensboro, North Carolina
March 27, 1997

<PAGE>

The Board of Directors, The Morgan Group, Inc.

We have audited the  accompanying  balance  sheets of The Morgan Group,  Inc. (A
Delaware Corporation) and Subsidiaries as of December 31, 1995 and 1994, and the
related consolidated  statements of operations,  changes in redeemable preferred
stock,  Common stock and other shareholders  equity and cash flows for the years
then ended.  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 audit 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 audit provides a reasonable basis for our opinion.

     In our opinion,  the financial statements referred to above present fairly,
in all material  respects,  the financial position of The Morgan Group, Inc. and
subsidiaries as of December 31, 1995 and 1994, and the results of its operations
and cash flows for the years then ended in conformity  with  generally  accepted
accounting principles.


                                             /s/ Arthur Andersen LLP
Chicago, Illinois
February 5, 1996


<PAGE>


                SCHEDULE VIII - VALUATION AND QUALIFYING ACCOUNTS
                             THE MORGAN GROUP, INC.


<TABLE>
<CAPTION>

       Col. A                   Col. B                               Col. C                       Col. D          Col. E
                                                                   Additions
Description                  Balance at              Charges to Costs     Charges to Other      Deductions-      Balance at End
                             Beginning of Period     and Expenses         Accounts-Describe     Describe (1)     of Period
Year ended December 31,
1996
<S>                          <C>                     <C>                    <C>                 <C>              <C>    
Allowance for doubtbul       $102,000                $244,000                                   $287,000         $59,000
account
Year ended December 31,
1995
Allowance for doubtbul       $171,000                $184,000                                   $253,000         $102,000
account
Year ended December 31,
1994
Allowance for doubtbul       $137,000                $106,000                                   $72,000          $171,000
account

</TABLE>
(1) Uncollectible accounts written-off, net of recoveries.

<PAGE>


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

        No information is required to be reported in this Form 10-K.

PART III
Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

         The  information  required by this item with  respect to  directors  is
incorporated  by reference to pages 2 through 5 of the Company's Proxy Statement
for the 1997  Annual  Meeting  of  Shareholders  expected  to be filed  with the
Commission on or about April 12, 1997 (the 1997 Proxy Statement).

Item 11.  EXECUTIVE COMPENSATION

        The  information  required  by  this  item  with  respect  to  executive
compensation  is  incorporated  by  reference  to pages 6 through 12 of the 1997
Proxy Statement.

Item 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

        The  information  required by this item is  incorporated by reference to
pages 1 through 4 of the 1997 Proxy Statement.

Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

        The  information  required by this item is  incorporated by reference to
the information  under Certain  Transactions  with Related Persons on page 12 of
the 1997 Proxy Statement.


<PAGE>


PART IV
ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K
a)      List the following documents filed as part of the report:

                                                             Included in Item 8.
        Financial Statements

        Consolidated Balance Sheets
        Consolidated Statements of Operations
        Consolidated Statements of Cash Flows
        Consolidated Statements of Change in 
        Redeemable Preferred Stock, Common Stock 
        and Other Shareholders Equity

        Notes to Consolidated Financial Statements
        Reports of Independent Auditors

        Schedule VIII

b)      Reports on Form 8-K
        Registrant filed no reports on Form 8-K  
        during  the  quarter  ending
        December 31, 1996.

c)      The exhibits filed herewith or incorporated 
        by reference herein are set forth on the 
        Exhibit Index on page E-1.


<PAGE>
SIGNATURES

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

                                          THE MORGAN GROUP, INC.


Date:  March 28, 1997             BY:     /s/ Charles C. Baum
                                          -------------------------------------
                                          Charles C. Baum, Chairman and Chief
                                          Executive Officer

         Pursuant to the requirements of the Securities Exchange Act of 1934, as
amended, this report has been signed below by the following persons on behalf of
the Registrant and in the capacities indicated on this 28th day of March, 1997.

1)      Principal Executive Officer:


        By:/s/ Charles C. Baum              Chairman, Chief Executive Officer
        ------------------------------
                Charles C. Baum

2)      Principal Financial Officer:

        By: /s/ Richard B. Deboer            Chief Financial Officer and 
        -----------------------------        Treasurer
                Richard B. DeBoer            

A Majority of the Board of Directors:

        /s/ Charles C. Baum                  Director
        ------------------------------
                Charles C. Baum

        /s/ Bradley J. Bell                  Director
        ------------------------------
                Bradley J. Bell

        /s/ Richard B. Black                 Director
        ------------------------------
                Richard B. Black

        /s/ Frank E. Grzelecki               Director
        ------------------------------
                Frank E. Grzelecki

        /s/ Todd L. Parchman                 Director
        ------------------------------
                Todd L. Parchman

<PAGE>

                            EXHIBIT INDEX


Exhibit No.             Description                                       Page

3.1     Registrant's   Restated  Certificate  of  Incorporation,   as
        amended.                                                               *

3.2     Registrant's Code of By-Laws, as restated and amended.                 *

3.3     Form of Class A Common Stock Certificate.                              *

4.1     Fourth  Articles  -  "Common  Stock"  of the  Registrant's             *
        Certificate of  Incorporation,  incorporated  by reference to
        the Registrant's  Certificate of  Incorporation,  as amended,
        filed hereunder as Exhibit 3.1.

4.2     Article  II  -  "Meeting  of  Stockholders,"  Article  VI -            *
        "Certificate   for   Shares"   and  Article  VII  -  "General
        Provisions" of the Registrant's Code of By-Laws, incorporated
        by reference to the Registrant's Code of By-Laws, as amended,
        filed hereunder as Exhibit 3.2.

4.4     Loan  Agreements  dated September 13, 1994 between The Morgan        ***
        Group and Subsidiaries and Society National Bank.

4.5(a)  Revolving Credit Facility Agreement  effective March 27, 1997
        among Morgan Drive Away Inc., TDI, Inc., Interstate Indemnity
        Company and KeyBank National Association.

4.5(b)  Master  Revolving  Note  dated  March  27,  1997 by Morgan 
        Drive Away,  Inc., TDI, Inc. and Interstate Indemnity Company 
        to  KeyBank National  Association.

4.5(c)  Security  Agreement  effective  as of March 27, 1997  between
        Morgan Drive Away, Inc. and KeyBank National Association.

4.5(d)  Absolute,  Unconditional and Continuing Guaranty effective as
        of March  27,  1997 by the  Morgan  Group,  Inc.  to  KeyBank
        National Association.

10.1    The Morgan Group, Inc. Incentive Stock Plan.                           *

10.2    Memorandum  to  Charles  Baum  and  Philip  Ringo  from  Lynch         *
        Corporation, dated December 8, 1992, respecting Bonus Pool.

10.3    Employment  Agreement between Morgan Drive Away, Inc. and Paul         *
        D. Borghesani dated July 26, 1988.

10.4    Term Life  Policy  from  Northwestern  Mutual  Life  Insurance         *
        Company insuring Paul D. Borghesani dated August 1, 1991.

10.5    Long Term Disability Insurance Policy from Northwestern Mutual         *
        Life Insurance Company dated March 1, 1990.

10.6    Letter  Agreement  from  Philip J. Ringo to The Morgan  Group,
        Inc., (formerly * Lynch Services Corporation), dated August 3,
        1993.

10.7    Warrants to Purchase Class A Common Stock of The Morgan Group,
        Inc. * (formerly Lynch Services  Corporation),  dated November
        10, 1992, issued to Philip J. Ringo, and amended June 7, 1993.

10.10   Asset  Purchase  Agreement,  dated May 21,  1993,  between The
        Morgan Group,  Inc.,  Transamerican  Carriers,  Inc., Ruby and
        Billy Davis and Morgan Drive Away, Inc.

10.12   Management Agreement between Skandia  International and Risk           *
        Management  (Vermont),  Inc. and Interstate  Indemnity Company
        dated December 15, 1992.

10.13   Agreement for the  Allocation of Income Tax Liability  between         *
        Lynch  Corporation  and  its   Consolidated   Subsidiaries,
        Including  The Morgan Group,  Inc.  (formerly  Lynch  Services
        Corporation), dated December 13, 1988, as amended.

10.16   The  Morgan  Group,  Inc.  Employee  Stock  Purchase  Plan  as
        amended.                                                            ****
                
           

<PAGE>


  Exhibit No.                                    Description               Page
  -----------                                    -----------               ----

10.17   MCI  Corporate  Service  Agreement  dated  December  12,  1994      ****
        between  MCI  Telecommunications  Corporation  and Morgan
        Drive Away, Inc.
             
10.8    Certain Services Agreement dated January 1, 1995 between Lynch      ****
        Corporation and The Morgan Group, Inc.
             
10.9    Consulting  Agreement between Morgan Drive Away, Inc. and Paul    ******
        D. Borghesani effective as of April 1, 1996.
            
10.20   Employment  Agreement  between  Morgan  Drive Away,  Inc.  and
        Terence L. Russell                                                ******
            
10.21   Stock Purchase  Agreement  between Morgan Drive Away, Inc. and    ******
        Terence L.  Russell
            
10.22   Asset Purchase Agreement for Transfer Drivers Inc. and List of
        Schedules                                                         ******
             
10.21   Asset Purchase  Agreement between Registrant and Transit Homes   *******
        of America,  Inc. as of November 19, 1996, as amended
        as of December 30, 1996.
            
10.24   Amendment to Asset Purchase  Agreement between  Registrant and
        Transit,  Inc. as of December 29, 1996.                          *******
            
11      Statement Re: Computations of Per Share Earnings
            
16.1    Letter Re: Change in Accountants                                  *****
            
21      Subsidiaries of the Registrant                                    *
            
23.1    Consent of Ernst & Young LLP                                      ******

23.2    Consent of Arthur Andersen LLP      
          
27      Financial Data Schedule


*       Incorporated  by  reference  to the  corresponding  Exhibit to
        Registrant's  registration  statement  on Form S-1,  Reg.  No.
        33-641-22.

**      Incorporated  by  reference to  Registrant's  Form 8-K/A filed
        March 29, 1984.

***     Incorporated  by  reference  to  Registrant's  Form 10-Q filed
        November 15, 1994.

****    Incorporated  by  reference  to  Registrant's  Form 10-K filed
        March 30, 1995.

*****   Incorporated by reference to Registrant's Form 8-K filed March
        19, 1996.

******  Incorporated by reference to  Registrant's  Form 10-K filed on
        April 1, 1996.

******* Incorporated  by  reference  to  Registrant's  Form 8-K  filed
        January 14, 1997.



                       REVOLVING CREDIT FACILITY AGREEMENT


         THIS REVOLVING  CREDIT FACILITY  AGREEMENT  ("this  Agreement"),  to be
effective  March 27,  1997,  is entered  into by and between  MORGAN DRIVE AWAY,
INC., an Indiana  corporation  ("Morgan"),  TDI,  INC.,  an Indiana  corporation
("TDI"),  INTERSTATE INDEMNITY COMPANY, a Vermont Corporation ("Interstate") and
KEYBANK NATIONAL ASSOCIATION, a national banking association ("Bank").

         In  consideration  of the covenants and  agreements  contained  herein,
Morgan, Interstate and TDI and the Bank hereby mutually agree as follows:

                             ARTICLE I. DEFINITIONS

         Section 1.1.  General.  Any accounting  term used but not  specifically
defined herein shall be construed in accordance with GAAP.

         The definition of each agreement, document, and instrument set forth in
Section 1.2 hereof shall be deemed to mean and include such agreement, document,
or instrument as amended, restated, or modified from time to time.

         Interstate  is a party  to this  Agreement  as it will be  entitled  to
request  letters  of  credit  in  accordance  with the  terms,  conditions,  and
restrictions set forth herein.  The liability of Interstate under this Agreement
is limited at any given time to the then  aggregate  dollar amount of letters of
credit  which have been  issued at  Interstate's  request or for the  benefit of
Interstate, plus related interest, fees and costs hereunder.

         Section 1.2.  Defined Terms.  As used in this Agreement:

         "Affiliate" shall mean any Person (other than a Subsidiary):

         (a)      which   directly   or   indirectly   through   one   or   more
                  intermediaries  controls,  or is  controlled  by,  or is under
                  common control with, the Companies; or

         (b)      Five percent  (5%) or more of the equity  interest of which is
                  held   beneficially  or  of  record  by  the  Companies  or  a
                  Subsidiary. The term "control" means the possession,  directly
                  or  indirectly,  of the  power to cause the  direction  of the
                  management  and  policies  of a Person,  whether  through  the
                  ownership of voting securities, by contract or otherwise.

         "Affiliate  Bank" shall mean any one or more bank  subsidiaries  (other
than the Bank) of KeyCorp and its successors.

         "Bank"  shall mean KeyBank  National  Association,  a national  banking
association with an office at 127 Public Square,  Cleveland, Ohio 44114, and its
successors and assigns.

                                                         1

<PAGE>



         "Beneficiary"  shall mean one or more insurance companies or regulatory
bodies which are, or may become,  beneficiaries of standby  letter(s) of credit.
Companies  have  entered  into  and/or may enter into  agreements  with  various
insurance   companies   (each,   "Beneficiary")   under  which   Beneficiary  is
contingently  liable for or may  initially  pay on behalf of  Companies  amounts
attributable  to the  deductible  portion of Companies'  insurance  program with
Beneficiary,  and under which  Companies are obligated to repay  Beneficiary for
any such payments made by  Beneficiary on behalf of Companies.  Beneficiary  has
required  Companies to provide a standby  payment  facility for payments made by
Beneficiary on behalf of Companies  attributable  to the  deductible  portion of
Companies'  insurance program with Beneficiary.  Additionally,  Companies are or
may be  obligated  to deposit  money or pledge  some other form of  guaranty  of
payment with various state  authorities  wherein Companies are liable for excise
or use taxes as a result of their use of the public roads for  commercial  trans
portation  in said  states.  To the extent  Companies  are or may be required to
deposit money or pledge some other form of guaranty of payment,  the appropriate
state agency  responsible  for  collection of such use taxes or bonding  company
shall be deemed to be a Beneficiary herein.

         "Business  Day" means a day of the year on which banks are not required
or authorized to close in Cleveland,  Ohio and, if the  applicable  Business Day
relates to any Libor Rate Loan,  on which  dealings are carried on in the London
interbank Eurodollar market.

         "Companies" shall mean Morgan Drive Away, Inc., an Indiana corporation,
with its principal  office  located at Elkhart,  Indiana;  TDI, Inc., an Indiana
corporation,  with  its  principal  office  located  in  Elkhart,  Indiana;  and
Interstate Indemnity Company and their successors.

         "Consolidated  Net  Worth" is  defined  as the net book value of Morgan
Group's assets less all  liabilities  as determined on a consolidated  basis for
the Morgan Group and its Subsidiaries in accordance with GAAP.

         "Consolidated  Pre-Tax  Earnings"  is defined as  earnings  (or losses)
experienced  by the  Morgan  Group  and  its  subsidiaries  as  determined  on a
consolidated  basis and as determined  by GAAP.  Consolidated  Pre-Tax  Earnings
shall not include any  extraordinary  gains  experienced by the Morgan Group and
its subsidiaries.

         "EBIT"  shall mean  Consolidated  Pre-Tax  Earnings  plus Net  Interest
Expense.

         "Environmental  Law" means any federal,  state or local  statute,  law,
ordinance, code, rule, regulation,  order or decree regulating,  relating to, or
imposing liability upon a Person in connection with the use, release or disposal
of any hazardous, toxic or dangerous substance, waste or material.

         "ERISA" shall mean the Employee Retirement Income Security Act of 1974,
as amended from time to time.

                                                         2

<PAGE>



         "ERISA Affiliate" means each Person (whether or not incorporated) which
together with Companies would be treated as a single employer under ERISA.

         "Event  of  Default"  shall  mean  any one or  more of the  occurrences
described in Article VII hereof.

         "Expiration  Date" as to a Standby  Letter of Credit means the earliest
of: (1) 4:45 p.m.  (Elkhart,  Indiana  time) on the Expiry Date of that  Standby
Letter of Credit;  or (2) when the full stated  amount of the Standby  Letter of
Credit has been drawn upon in a single drawing or aggregate of drawings;  or (3)
the day on which the Standby Letter of Credit is surrendered.

         "Funded Debt" is defined as the sum of funds provided by KeyBank to the
Morgan Group and its  Subsidiaries and the sum of all other borrowed debt of the
Morgan Group and its subsidiaries,  including  capitalized lease obligations and
corporate guaranties.

         "GAAP" shall mean generally accepted  accounting  principles as then in
effect,  which  shall  include  the  official  interpretations  thereof  by  the
Financial Accounting Standards Board, consistently applied.

         "Guarantor" shall mean each Person that now or hereafter guarantees any
portion of the  Companies'  Indebtedness  payable to the Bank, and such Person's
successors  and shall  include  Morgan  Group and all existing and to be created
operating Subsidiaries of Morgan Group.

         "Indebtedness"  shall mean for any Person: (1) all obligations to repay
borrowed money,  direct or indirect,  incurred,  assumed or guaranteed;  (2) all
obligations  for the deferred  purchase price of capital assets  excluding trade
payables;  (3) all obligations  under conditional sales or other title retention
agreements;  and (4)  all  lease  obligations  which  have  been  or  should  be
capitalized on the books of such Person.

         "Interest  Coverage"  shall  mean  the  ratio of  Consolidated  Pre-Tax
Earnings plus Net Interest Expense divided by Net Interest Expense.

         "Interest  Period"  means,  with  respect to any Libor  Rate Loan,  the
period  commencing  on the date such Loan is made,  continued,  or converted and
ending on the last day of such period as selected by Morgan or TDI (for purposes
of this  definition  ("the  Company")  pursuant  to the  provisions  below  and,
thereafter, each subsequent period commencing on the last day of the immediately
preceding  Interest Period and ending on the last day of such period as selected
by the Company  pursuant to the provisions  below. The duration of each Interest
Period for any Libor Rate Loan shall be one (1) month, two (2) months, three (3)
months,  or six (6) months,  in each case as the Company may select upon notice,
as set forth in Section 2.1(b), provided that:


                                                         3

<PAGE>



         (1)      whenever the last day of any Interest  Period would  otherwise
                  occur on a day other than a Business Day, the last day of such
                  Interest  Period shall occur on the next  succeeding  Business
                  Day,  provided that if such  extension of time would cause the
                  last day of such  Interest  Period  for a Libor  Rate  Loan to
                  occur in the next following  calendar  month,  the last day of
                  such  Interest  Period  shall  occur  on  the  next  preceding
                  Business Day;

         (2)      if the Company fails to so select the duration of any Interest
                  Period,  the duration of such  Interest  Period shall be three
                  (3) months in the case of a Libor Rate Loan; and

         (3)      the  Company  may not select any  Interest  Period  which both
                  begins before and ends after the principal installment payment
                  date set forth in Section 2.1(c).

         "Interstate" shall mean Interstate Indemnity Company, also a subsidiary
of Morgan Group.

         "Leasing  Company"  shall  mean  Key  Corp  Leasing  Company,  and  its
successors.

         "Leverage"  is defined as Funded Debt divided by the sum of Funded Debt
plus Consolidated Net Worth.

         "Libor Rate" means, for any Interest Period for any Libor Rate Loan, an
interest rate per annum  (rounded  upwards to the next higher whole  multiple of
1/16%  if such  rate is not such a  multiple)  equal at all  times  during  such
Interest  Period to the quotient of: (1) the rate per annum (rounded  upwards to
the next higher whole  multiple of 1/16% if such rate is not such a multiple) at
which  deposits in United  States  dollars  are  offered at 11:00 a.m.  (London,
England  time) (or as soon  thereafter as is  reasonably  practicable)  by prime
banks in the London interbank  Eurodollar  market two (2) Business Days prior to
the first day of such  Interest  Period in an amount and  maturity of such Libor
Rate Loan,  divided by: (2) a number equal to 1.00 minus the aggregate  (without
duplication) of the rates (expressed as a decimal fraction) of the Libor Reserve
Requirements current on the date two (2) Business Days prior to the first day of
such Interest Period.

         "Libor Rate Loan" means any Loan that bears  interest with reference to
the Libor Rate.

         "Libor Reserve  Requirements"  means,  for any Interest  Period for any
Libor Rate Loan, the maximum reserves  (whether basic,  supplemental,  marginal,
emergency  or  otherwise)  prescribed  by the Board of  Governors of the Federal
Reserve  System  (or any  successor)  with  respect  to  liabilities  or  assets
consisting of or including "Eurocurrency  liabilities" (as defined in Regulation
D of the Board of Governors of the Federal  Reserve  System) having a term equal
to such Interest Period.

                                                         4

<PAGE>




         "Lien"  shall  mean any  mortgage,  security  interest,  lien,  charge,
encumbrance  on,  pledge or  deposit  of,  or  conditional  sale or other  title
retention agreement with respect to any property or asset.

         "Loan" or "Loans" shall mean the Revolving Loans.

         "Loan  Documents"  shall mean this  Agreement,  the Note,  the Security
Agreements of even date herewith, and any other documents relating thereto.

         "Margin Stock" shall have the meaning given to it under Regulation U of
the Board of Governors of the Federal  Reserve  System,  as amended from time to
time.

         "Morgan   Group"  shall  mean  The  Morgan  Group,   Inc.,  a  Delaware
corporation, of which the Companies are a subsidiary.

         "Multiemployer  Plan"  means a plan  described  in ERISA  which  covers
employees of the Companies or an ERISA Affiliate.

         "Net  Interest  Expense"  is  interest  expense as defined by GAAP less
interest income as defined by GAAP.

         "Note"  shall mean the  Promissory  Note,  in the form of  Exhibit  "A"
attached  hereto,  signed and  delivered  by the  Companies  to  evidence  their
obligation  to the Bank in  accordance  with Section 2.1 hereof  (including  all
extensions, renewals, and modifications).

         "Other  Collateral  Documents"  shall  mean  each  and  every  document
executed and delivered by any third person or entity in favor of Bank, pledging,
securing or guaranteeing any indebtedness  owed to Bank or otherwise  obligating
such third person or entity to Bank on behalf of Companies.

         "PBGC" shall mean the Pension Benefit Guaranty Corporation  established
pursuant to Title IV of ERISA.

         "Person"  shall mean any natural  person,  corporation  (which shall be
deemed to include  business  trust),  association,  partnership,  joint venture,
political entity or political subdivision thereof.

         "Plan" shall mean any plan (other than a Multiemployer Plan) defined in
ERISA in which the  Companies  or any  subsidiary  are,  or has been at any time
during the preceding two (2) years, an "employer" or a "substantial employer" as
such terms are defined in ERISA.


                                                         5

<PAGE>



         "Potential Default" shall mean any condition,  action or failure to act
which, with the passage of time,  service of notice, or both, will constitute an
Event of Default under this Agreement.

         "Prime Rate" shall mean that  interest  rate  established  from time to
time by the Bank as the Bank's Prime Rate,  whether or not such rate is publicly
announced;  the Prime Rate may not be the lowest  interest  rate charged by Bank
for commercial or other extensions of credit.

         "Prime Rate Loan" means any Loan that bears  interest with reference to
the Prime Rate.

         "Prohibited  Transaction" shall mean any prohibited transaction as that
term is defined for purposes of ERISA.

         "Reportable  Event"  shall  mean any  reportable  event as that term is
defined for purposes of ERISA.

         "Revolving  Loan(s)"  means the revolving  credit  extended by the Bank
under the Master Revolving Loan Note pursuant to Article II hereof.

         "Security  Agreement"  shall  mean  each and every  security  agreement
related to this Agreement, executed and delivered by Companies in favor of Bank,
including,  but not  limited  to, the  Security  Agreements  dated this date and
executed and delivered by Companies to Bank, and any and all security agreements
ratified pursuant to Section 4.4.

         "Standby  Letter of Credit" shall mean a letter of credit issued by the
Bank  pursuant to this  Agreement and shall include the letters of credit issued
by the Bank that are listed on Exhibit  "B," and shall also  include any amended
Standby Letter of Credit or any  replacement  Standby Letter of Credit,  and any
other Standby Letter of Credit issued by Bank under this Agreement.

         "Subordinated  Debt"  shall  mean  Indebtedness  of a  Person  which is
subordinated  in  writing,  in  a  manner  satisfactory  to  the  Bank,  to  all
Indebtedness owing to the Bank.

         "Subsidiary" shall mean any corporation  fifty-one percent (51%) of the
outstanding voting stock of which is at the time directly or indirectly owned by
Companies or by one or more of their Subsidiaries, or by the Morgan Group.

         "Termination  Date" shall mean April 30, 1999,  or such earlier date on
which the commitment of the Bank to make loans pursuant to Section 2.1(a) hereof
shall have been terminated pursuant to Article VIII of this Agreement.


                                                         6

<PAGE>



         "Total  Indebtedness" shall mean the total of all items of indebtedness
or  liability  which in  accordance  with GAAP would be included in  determining
total  liabilities  on the liability side of the balance sheet as of the date of
determination.

         The  foregoing  definitions  shall be  applicable  to the singulars and
plurals of the fore going defined terms.

                          ARTICLE II. REVOLVING CREDIT
                      AND STANDBY LETTER OF CREDIT FACILITY

                                REVOLVING CREDIT

         Section  2.1.  Amount of  Revolving  Credit.  The Bank  hereby  agrees,
subject to the terms and conditions of this Agreement,  to make,  continue,  and
convert Revolving Loans to Morgan and TDI as follows:

         (a)      The Bank  will,  subject to the terms and  conditions  of this
                  Agreement,  make one or more Revolving Loans to Morgan and TDI
                  from  time to time on and  after  the  date of this  Agreement
                  through and  including the  Termination  Date, in an aggregate
                  principal   amount   not  to  exceed   Ten   Million   Dollars
                  ($10,000,000.00)   outstanding  at  any  one  time  (Revolving
                  Credit). All issued Standby Letters of Credit,  whether issued
                  at the request of Morgan, Interstate or TDI, shall be included
                  in  the   calculation  of  the  unpaid   aggregate   principal
                  outstanding and shall reduce the amount of the Revolving Loans
                  available  dollar  for  dollar.  Morgan  and TDI  may  borrow,
                  prepay, and reborrow such maximum amount of credit;  provided,
                  however,  that except as otherwise provided in this Agreement,
                  Morgan and TDI may prepay any Libor Rate Loan only on the last
                  day of the  applicable  Interest  Period  for such  Loan.  The
                  Companies may from time to time,  upon not less than three (3)
                  Business  Days'  prior  notice  made by  telegraph,  Telex  or
                  telephone  and  confirmed in a writing  delivered to the Bank,
                  terminate or reduce permanently, the commitment of the Bank to
                  make Revolving Loans pursuant to this Section 2.1(a) hereof by
                  the amount of Five Hundred Thousand  Dollars  ($500,000.00) or
                  any integral  multiple  thereof;  provided that Morgan and TDI
                  shall immediately pay to the Bank the amount, if any, by which
                  the  aggregate   principal  amount  of  such  Revolving  Loans
                  outstanding  plus the stated amount of the Standby  Letters of
                  Credit  exceeds  such reduced  commitment  of the Bank at that
                  time. If, however, after giving effect to any such payment any
                  Libor  Rate Loans  would be prepaid  prior to the end of their
                  respective Interest Periods,  the notice of the termination or
                  permanent  reduction  in the  commitment  of the  Bank to make
                  Revolving  Loans pursuant to Section 2.1(a) shall be deemed to
                  be Morgan and TDI's request that such termination or reduction
                  be effective on the last day of such Interest Periods.


                                                         7

<PAGE>



         (b)      Each  Revolving Loan that is made as or converted into a Prime
                  Rate Loan shall be made or converted on such  Business Day and
                  in  such  amount  (equal  to  One  Hundred   Thousand  Dollars
                  ($100,000.00) or any integral  multiple  thereof) as Morgan or
                  TDI, jointly or individually,  shall request by written notice
                  given to the Bank no later than 11:00  a.m.  (Cleveland,  Ohio
                  time) on the date of  disbursement  of or conversion  into the
                  requested  Prime Rate Loan;  provided,  however,  that a Libor
                  Rate Loan may be  converted  into a Prime  Rate Loan only upon
                  the expiration of the Libor Rate Loan's Interest Period except
                  in  situations  covered  by  Sections  2.7  and  2.8  of  this
                  Agreement. Each Revolving Loan that is made or continued as or
                  converted into a Libor Rate Loan shall be made, continued,  or
                  converted on such  Business  Day, in such amount (equal to One
                  Hundred Thousand Dollars ($100,000.00) or an integral multiple
                  thereof),  and with such an  Interest  Period as Morgan or TDI
                  shall  request  by written  notice  given to the Bank no later
                  than 11:00 a.m.  (Cleveland,  Ohio time) on the third Business
                  Day prior to the date of  disbursement  or  continuation of or
                  conversion  into the requested  Libor Rate Loan.  Each written
                  notice of any Libor Rate Loan shall be irrevocable and binding
                  on Morgan and TDI and Morgan and TDI shall  indemnify the Bank
                  against  any loss or expense  incurred by the Bank as a result
                  of any failure by Morgan or TDI to consummate  such  Revolving
                  Loan, including,  without limitation, any loss (including loss
                  of  anticipated  profits)  or  expense  incurred  by reason of
                  liquidation  or  re-employment  of  deposits  or  other  funds
                  acquired by the Bank to fund the Revolving Loan. A certificate
                  as to the amount of such loss or expense submitted by the Bank
                  to Morgan  and TDI shall be  conclusive  and  binding  for all
                  purposes,  absent  manifest error. In the event that Morgan or
                  TDI  fails to  provide  the Bank  with  the  required  written
                  notice,  Morgan or TDI shall be deemed to have given a written
                  notice that such  Revolving Loan shall be converted to a Prime
                  Rate Loan on the last day of the applicable  Interest  Period.
                  All  Revolving  Loans under this Section shall be evidenced by
                  the Master  Revolving  Note,  dated the date hereof.  The Note
                  shall  be a  master  note,  and the  principal  amount  of all
                  Revolving Loans  outstanding shall be evidenced by the Note or
                  any  ledger  or  other  record  of the  Bank,  which  shall be
                  presumptive  evidence of the principal owing and unpaid on the
                  Note.

         (c)      Morgan  and TDI  shall  repay to the  Bank on the  Termination
                  Date, the principal amount of all Revolving Loans evidenced by
                  the  Master   Revolving  Note  that  are  outstanding  on  the
                  Termination Date.

         Section 2.2.  Interest Rate.

         (a)      Each  Revolving  Loan  that is a Libor  Rate Loan  shall  bear
                  interest during each Interest Period at a fixed rate per annum
                  equal to the  Libor  Rate for such  Interest  Period  plus the
                  Libor  Margin.  The  Libor  Margin  as of  the  date  of  this
                  Agreement  shall be one hundred fifty (150) basis points.  The
                  Libor Margin

                                                         8

<PAGE>



                  shall  be  adjusted  on a  quarterly  basis as  follows:  Upon
                  submission of Morgan Group's consolidated  quarterly financial
                  statements  the  Libor  Margin  shall  be  determined  for the
                  succeeding quarter by KeyBank using the following matrix:

                  EBIT                                             Libor Margin
                  Less than $3,000,000.00                      150 basis points

                  Greater than or equal to $3,000,000.00
                  but less than $4,500,000.00                  125 basis points

                  Greater than or equal to $4,500,000.00       100 basis points

                  This  matrix is based upon  certain  levels of Morgan  Group's
                  EBIT on a rolling four (4) quarter basis.

                  The special  charges  included in the 1996  audited  financial
                  statements  related to the closing of the Truckaway segment of
                  the specialized transport division of Morgan shall be excluded
                  for testing  purposes in an amount not to exceed Three Million
                  Five  Hundred  Thousand  Dollars  ($3,500,000.00)  for special
                  charges and Seven Hundred Fifty Thousand Dollars ($750,000.00)
                  for insurance claim reserves.

                  Each  Revolving  Loan  that is a Prime  Rate Loan  shall  bear
                  interest at a floating rate per annum equal to the Prime Rate.
                  In the  event of any  change in the  Prime  Rate,  the rate of
                  interest  upon each  Prime  Rate  Loan  shall be  adjusted  to
                  immediately  correspond with such change, except such interest
                  rate shall not exceed the highest rate permitted by law.

         (b)      After the maturity of any Revolving Loan, the unpaid principal
                  amount of the Revolving Loan, and accrued interest thereon, or
                  any fees or any other sum payable hereunder,  shall thereafter
                  until paid in full bear  interest at a rate per annum equal to
                  three  percent (3%) in excess of the Prime Rate in effect from
                  time to time,  which  rate  shall be  adjusted  in the  manner
                  described in Section 2.2(a) above.

         Section 2.3.  Interest  Payments.  Morgan and TDI shall pay to the Bank
interest  on the  unpaid  principal  balance of each Prime Rate Loan on: (1) the
date such Loan is  converted  to a Libor Rate  Loan;  and (2) on the last day of
each  month  hereafter  and at  maturity.  Morgan  and TDI shall pay to the Bank
interest  on the  unpaid  principal  balance of each Libor Rate Loan on: (1) the
date  such  Loan is  converted  to a Prime  Rate  Loan;  (2) the last day of the
applicable  Interest  Period of such Loan;  or (3) each date an  installment  of
principal  becomes  due and  payable in  accordance  with  Section  2.1  hereof,
whichever is earlier. Additionally, if the

                                                         9

<PAGE>



applicable Interest Period exceeds three (3) months, interest shall also be paid
at quarterly intervals during the course of the applicable Interest Period.

         Section  2.4.  Payment.  Morgan and TDI may pay any Prime Rate Loans in
whole,  or in part,  in the  principal  amount of One Hundred  Thousand  Dollars
($100,000.00) or any integral multiple  thereof,  at any time or times upon same
day by 11:00 a.m.  Cleveland  time notice made by telephone to the Bank.  Morgan
and TDI may pay any Libor Rate Loan in whole or in part, in the principal amount
of One Hundred Thousand Dollars  ($100,000.00) or any integral  multiple thereof
only on the last day of the  Interest  Period  applicable  to such Loan upon not
less than three (3) Business Days' prior written notice given to the Bank.

         Section 2.5. Fees.  Morgan and TDI shall pay to the Bank a total yearly
fee of one-fourth  percent  (1/4%) of the total amount of the  Revolving  Credit
($10,0000,000.00)  set forth in Section 2.1 whether or not the entire  amount of
the Revolving Credit is available or used. This fee shall be paid quarterly,  in
advance.

         Morgan and TDI shall also pay to the Bank;  prior to maturity  (whether
by  acceleration  or  otherwise),  for each payment of principal or interest not
paid when due,  a late fee equal to the  greater  of five  percent  (5%) of such
payment or One Hundred Dollars ($100.00).

         Section 2.6.  Computation of Interest and Fees. Interest on Loans shall
be  computed on the basis of a year of three  hundred  sixty (360) days and paid
for the  actual  number  of days  elapsed.  Interest  on  unpaid  fees,  if any,
hereunder  shall be computed on the basis of a year of three hundred sixty (360)
days and paid for the actual number of days elapsed.

         Section 2.7.  Additional Costs.

         (a)      If, due to either:  (1) the introduction of, or any change in,
                  or in the interpre  tation of, any law or  regulation;  or (2)
                  the compliance  with any guideline or request from any central
                  bank or other  governmental  authority  (whether or not having
                  the force of law),  there shall be any increase in the cost to
                  the Bank of making,  funding or maintaining Loans, then Morgan
                  and TDI shall from time to time,  upon demand by the Bank, pay
                  to the Bank  additional  amounts  sufficient  to reimburse the
                  Bank for any such additional  costs. A certificate of the Bank
                  submitted  to  Morgan  and  TDI  as  to  the  amount  of  such
                  additional  costs,  shall be  conclusive  and  binding for all
                  purposes,  absent manifest  error.  Upon notice from Morgan or
                  TDI to the Bank within five (5)  Business  Days after the Bank
                  notifies Morgan and TDI of any such additional  costs pursuant
                  to this Section 2.8(a),  Morgan and TDI may either: (1) prepay
                  in full all Loans of any types so affected  then  outstanding,
                  together  with  interest  accrued  thereon to the date of such
                  prepayment;  or (2) convert all Loans of any types so affected
                  then out standing into Loans of any other type not so affected
                  upon not less than four (4) Business Days' notice to the Bank.
                  If any such prepayment or conversion of

                                                        10

<PAGE>



                  any Libor Rate Loan  occurs on any day other than the last day
                  of the applicable  Interest  Period for such Loan,  Morgan and
                  TDI  also  shall  pay  to the  Bank  such  additional  amounts
                  sufficient  to indemnify  the Bank  against any loss,  cost or
                  expense incurred by the Bank as a result of such prepayment or
                  conversion, including, without limitation, any loss (including
                  loss of  anticipated  profits),  cost or expense  incurred  by
                  reason of the  liquidation  or  re-employment  of  deposits or
                  other funds  acquired by the Bank to fund any such Loan, and a
                  certificate as to the amount of any such loss, cost or expense
                  submitted  by the Bank to Morgan  and TDI shall be  conclusive
                  and binding for all purposes, absent manifest error.

         (b)      If either:  (1) the  introduction  of, or any change in, or in
                  the  interpretation  of,  any  law or  regulation;  or (2) the
                  compliance with any guideline or request from any central bank
                  or other  governmental  authority  (whether  or not having the
                  force of law),  affects or would  affect the amount of capital
                  required  or  expected  to be  maintained  by the  Bank or any
                  corporation  controlling the Bank and the Bank determines that
                  the amount of such  capital is  increased by or based upon the
                  existence of the Loans (or  commitment  to make the Loans) and
                  other  extensions of credit (or  commitments to extend credit)
                  of similar type, then, upon demand by the Bank, Morgan and TDI
                  shall pay to the Bank from  time to time as  specified  by the
                  Bank additional  amounts  sufficient to compensate the Bank in
                  the light of such  circumstances,  to the extent that the Bank
                  reasonably determines such increase in capital to be allocable
                  to the  existence of the Bank's Loans (or  commitment  to make
                  the Loans).  A certificate of the Bank submitted to Morgan and
                  TDI as to such amounts shall be conclusive and binding for all
                  purposes,  absent manifest  error.  Upon notice from Morgan or
                  TDI to the Bank within five (5)  Business  Days after the Bank
                  notifies Morgan or TDI of any such  additional  costs pursuant
                  to this Section 2.8(b),  Morgan or TDI may either:  (1) prepay
                  in full all Loans of any types so affected  then  outstanding,
                  together  with  interest  accrued  thereon to the date of such
                  prepayment;  or (2) convert all Loans of any types so affected
                  then  outstanding into Loans of any other type not so affected
                  upon not less than four (4) Business Days' notice to the Bank.
                  If any such  prepayment  or  conversion of any Libor Rate Loan
                  occurs  on any day other  than the last day of the  applicable
                  Interest  Period for such Loan,  Morgan and TDI also shall pay
                  to the Bank such  additional  amounts  sufficient to indemnify
                  the Bank  against  any loss,  cost or expense  incurred by the
                  Bank as a result of such prepayment or conversion,  including,
                  without  limitation,  any loss  (including loss of anticipated
                  profits),   cost  or  expense   incurred   by  reason  of  the
                  liquidation  or   reemployment  of  deposits  or  other  funds
                  acquired by the Bank to fund any such Loan,  and a certificate
                  as to the amount of any such loss,  cost or expense  submitted
                  by the Bank to Morgan or TDI shall be  conclusive  and binding
                  for all purposes, absent manifest error.


                                                        11

<PAGE>



         Section 2.8.  Illegality.  Notwithstanding  any other provision of this
Agreement,  if the introduction of or any change in or in the  interpretation of
any law or  regulation  shall make it  unlawful,  or any  central  bank or other
governmental authority shall assert that it is unlawful, for the Bank to perform
its  obligations  hereunder  to make,  continue  or  convert  Libor  Rate  Loans
hereunder,  then:  (1) on  notice  thereof  by the Bank to  Morgan  or TDI,  the
obligation  of the Bank to make or  continue a Loan of a type so  affected or to
convert any type of Loan into a Loan of a type so affected  shall  terminate and
the Bank shall  thereafter  be obligated  to make Prime Rate Loans  whenever any
written  notice  requests  any type of Loans so  affected;  and (2) upon  demand
therefor  by the Bank to Morgan or TDI,  Morgan or TDI shall  either,  (a) forth
with prepay in full all Loans of the type so affected then outstanding, together
with  interest  accrued  thereon,  or (b) request  that the Bank,  upon four (4)
Business  Days'  notice,  convert  all  Loans  of  the  type  so  affected  then
outstanding  into Loans of a type not so  affected.  If any such  prepayment  or
conversion  of any Libor Rate Loan  occurs on any day other than the last day of
the applicable  Interest Period for such Loan,  Morgan and TDI also shall pay to
the Bank such  additional  amounts  sufficient to indemnify the Bank against any
loss,  cost or expense  incurred by the Bank as a result of such  prepayment  or
conversion,   including,   without  limitation,  any  loss  (including  loss  of
anticipated  profits),  cost or expense incurred by reason of the liquidation or
re-employment  of deposits or other funds  acquired by the Bank to fund any such
Loan,  and a  certificate  as to the  amount of any such  loss,  cost or expense
submitted by the Bank to Morgan or TDI shall be  conclusive  and binding for all
purposes, absent manifest error.

         Section 2.9. Renewals/Extensions.  In 1998 and in each year thereafter,
Morgan and TDI may request in writing an extension of the  Termination  Date for
an additional  one-year period.  Such written request must be accompanied by the
Morgan  Group's  preceding  fiscal year's audited  financial  statements and any
other  financial  information  reasonably  requested by Bank. Any such extension
shall  be in each  instance,  made in the  Bank's  sole  discretion.  Upon  such
extension, the Termination Date shall be changed to reflect the extension.

         Section 2.10. Liability of Morgan and TDI. Morgan and TDI shall each be
jointly,  severally, and unconditionally liable for all payments owing under the
Revolving Credit without regard to which of the Companies actually draws down or
received the proceeds from the Revolving Loan.

                        STANDBY LETTER OF CREDIT FACILITY

         Section 2.11.  Amount and Terms of Standby  Letter of Credit  Facility.
The Bank hereby agrees,  subject to the terms and conditions of this  Agreement,
to issue one or more standby letters of credit as follows:

         (a)      The Bank agrees,  subject to the terms and  conditions of this
                  Agreement,  to issue one or more standby  letters of credit to
                  the  Beneficiary  for  account of the  Companies  from time to
                  time,  to cover  payments  made by  Beneficiary  on  behalf of
                  Companies  and  attributable  to  the  deductible  portion  of
                  Companies' insurance

                                                        12

<PAGE>



                  program with the Beneficiary;  provided, however, the total of
                  all issued Standby Letters of Credit shall not exceed,  in the
                  aggregate,  Seven Million Dollars  ($7,000,000.00) (the stated
                  amount). Of the Seven Million Dollar ($7,000,000.00) aggregate
                  amount, Bank agrees, subject to all other terms and provisions
                  of this Agreement to issue up to Five Hundred Thousand Dollars
                  ($500,000.00) in Standby Letters of Credit  outstanding at any
                  one time at the request of or for use by Interstate.

                  As set forth in Section 2.1,  issued Standby Letters of Credit
                  shall  reduce the  amount of the  Revolving  Credit  available
                  hereunder  by the  stated  amount  of the  Standby  Letter  of
                  Credit, dollar for dollar.

         (b)      Drawings under the Standby Letter of Credit shall be made only
                  by  Beneficiary  pursuant to the terms and  provisions of, and
                  subject to the  conditions set forth in, the Standby Letter of
                  Credit.

         (c)      No  Standby  Letter of Credit  shall be issued for a period of
                  time  exceeding one year and no Standby Letter of Credit shall
                  be issued with an expiration date which is later than the date
                  which is fifteen (15) business  days prior to the  Termination
                  Date.

         Section 2.12.  Reimbursement and Other Payment Obligations.

         (a)      Companies  shall pay  Bank,  on  demand  and in lawful  United
                  States  funds,  the amount paid by Bank on each draft or other
                  order,  instrument  or  demand  drawn or  presented  under the
                  Letter of Credit.

         (b)      Companies shall pay Bank interest at a floating rate per annum
                  equal to the Bank's  Prime Rate on all amounts paid by Bank in
                  connection  with a  Letter  of  Credit  from  the date of such
                  payment until Bank receives Companies' reimbursement therefor.
                  In the  event of any  change in the  Prime  Rate,  the rate of
                  interest  upon each  Prime  Rate  Loan  shall be  adjusted  to
                  immediately  correspond  to such change,  except such interest
                  rate shall not  exceed  the  highest  rate  permitted  by law.
                  Interest  shall be  calculated on the basis of a three hundred
                  sixty  (360) day year and paid for  actual  days  elapsed  and
                  shall be paid on the last day of each month beginning with the
                  first month  following a payment by Bank in connection  with a
                  Letter of Credit.

         (c)      No interest  shall be payable on drawings which are reimbursed
                  on or prior to 1:00 p.m. (Cleveland,  Ohio time) on the day on
                  which the Bank honors such drawings. After such time, interest
                  shall be payable by the Companies on such reimbursable amounts
                  at a floating rate per annum equal to the Bank's Prime Rate.

                                                        13

<PAGE>



         Section 2.13.  Increased  Cost.  If any law or  regulation  hereinafter
enacted or, any change in any law or regulation,  or any  interpretation  by any
court or administrative,  banking or governmental  authority charged or claiming
to be charged with the administration applicable to the Bank, shall:

         (a)      impose,  modify  or  make  applicable  any  reserve,   special
                  deposit,  risk/capital  ratio or similar  requirement  against
                  letters of credit issued by the Bank;

         (b)      impose  on  the  Bank  any  other  condition   regarding  this
                  Agreement or the Standby Letter of Credit; or

         (c)      subject the Bank to any tax (other than taxes based upon gross
                  revenues or income),  charge,  deduction or withholding of any
                  kind whatsoever;

and the result of any event referred to in clause (a), (b) or (c) above shall be
to increase the cost to the Bank issuing or  maintaining  the Standby  Letter of
Credit (which increase in cost shall be the result of a reasonable allocation of
the aggregate of such cost increase as resulting from such events), or to reduce
the amount of principal,  interest or any fee or  compensation to be paid to the
Bank under this Agreement or the Standby Letter of Credit or the Note, then, not
later than five (5) business days following  demand for payment by the Bank, the
Companies  shall pay to the Bank,  from time to time as  specified  by the Bank,
additional  amounts which shall be  sufficient  to compensate  the Bank for such
increased  cost or reduction.  Any such amounts that remain unpaid as of the end
of said fifth  business day shall accrue  interest after such date at a floating
rate of the prime rate plus one percent  (1%). A  certificate  setting  forth in
reasonable  detail such  increased  cost or reduction  incurred by the Bank as a
result of any event  referred to in clause (a),  (b) or (c) above,  submitted by
the Bank to the Companies, shall be conclusive, absent manifest error, as to the
amount.  The  obligations of the Companies  under this section shall survive the
termination of this Agreement.

         Section  2.14.  Note and  Payments.  As soon as  practicable  under the
circumstances  (which  sometimes may be after a draw under the Standby Letter of
Credit  is  honored  by the  Bank)  the Bank  will  make an  attempt  to  notify
telephonically the appropriate  Company (Morgan,  TDI or Interstate) that it has
received a demand for a draw under the Standby Letter of Credit and in any event
the Bank will notify the Company forthwith after a draw under the Standby Letter
of Credit is honored by the Bank. Upon demand,  all payments by the Companies to
the Bank with  respect to the Standby  Letters of Credit shall be made in lawful
currency  of the  United  States in  immediately  available  funds at the Bank's
office  at 127  Public  Square,  Cleveland,  Ohio.  In the  event  that the date
specified  for any payment is not a business day, such payment shall be made not
later than the next  following  business day and  interest  shall be paid at the
rate  provided  for in  this  Agreement  on any  such  payment.  Obligations  of
Companies  to Bank shall be  evidenced by the Note or any ledger or other record
of the Bank,  which shall be  presumptive  evidence of the  principal  owing and
unpaid on the Note.


                                                        14

<PAGE>



         Section 2.15. Letter of Credit Fee.  Companies shall pay Bank an annual
fee based on the stated amount of each Standby Letter of Credit on or before the
date of issuance  and on each  anniversary  date of the date of issuance of that
Standby Letter of Credit.

         The fee for the entire year shall be determined and paid on the date of
issuance  based upon the Letter of Credit fee in effect on the date of issuance,
and on each  anniversary  date.  The fee for Standby  Letters of Credit shall be
adjusted on a quarterly  basis as follows:  Upon  submission  of Morgan  Group's
consolidated  quarterly financial  statements,  the Standby Letter of Credit fee
shall be determined  for Letters of Credit issued in the  succeeding  quarter by
KeyBank using the following matrix:

         EBIT                                              Letter of Credit Fee
         Less than $3,000,000.00                           150 basis points

         Greater than or equal to $3,000,000.00
         but less than $4,500,000.00                       125 basis points

         Greater than or equal to $4,500,000.00            100 basis points

         This matrix is based upon  certain  levels of Morgan  Group's EBIT on a
         rolling four (4) quarter basis.

         The special charges included in the 1996 audited  financial  statements
         related to the  closing  of the  Truckaway  segment of the  specialized
         transport  division of Morgan shall be excluded for testing purposes in
         an amount not to exceed Three  Million Five  Hundred  Thousand  Dollars
         ($3,500,000.00)  for special  charges and Seven Hundred Fifty  Thousand
         Dollars ($750,000.00) for insurance claim reserves.

Also,  Companies  agree to pay an  issuance  fee  equal to the  Bank's  standard
issuance fee at the time of issuance and the Bank's  standard  amendment fee for
each amendment. Companies shall also pay the fees of Bank for review of any draw
of a letter of credit.

         Section 2.16. Indemnification. In addition to any other amounts payable
by the Companies  under this  Agreement,  the Companies  hereby agree to pay and
indemnify  the Bank from and against any and all  claims,  liabilities,  losses,
costs, and expenses (including, without limitation,  reasonable attorney's fees)
which  the Bank  may  incur  or be  subject  to as a  consequence,  directly  or
indirectly, of:

         (a)      the  issuance  of,  or  payment  or  failure  to pay under the
                  Standby Letter of Credit;

         (b)      any breach by the  Companies of any warranty term or condition
                  in, or the  occurrence of any default under,  this  Agreement,
                  including all reasonable fees

                                                        15

<PAGE>



                  or expenses  resulting  from the  settlement or defense of any
                  claim or liabilities arising as a result of any such breach or
                  default; and

         (c)      any suit,  investigation or proceeding as to which the Bank is
                  involved as a consequence, direct or indirect, of its issuance
                  of the  Standby  Letter  of Credit  or its  execution  of this
                  Agreement or any other event or  transaction  contemplated  by
                  any of these matters.  The  obligations of the Companies under
                  this section shall survive the termination of this Agreement.

         Section 2.17.  Nature of Bank's Duties.  The Companies assume all risks
of the acts,  omissions or misuse of the Standby Letter of Credit by Beneficiary
or any  successor;  and except for instances of willful  misconduct by Bank, the
Bank shall not be responsible:

         (a)      for the form, validity, sufficiency,  accuracy, genuineness or
                  legal effect of any document  submitted in connection with the
                  application  for and  issuance  of, or the making of a drawing
                  under, the Standby Letter of Credit, even if it should in fact
                  prove  to be in  any or all  respects  invalid,  insufficient,
                  inaccurate, fraudulent or forged;

         (b)      for the validity or sufficiency of any instrument transferring
                  or assigning or  purporting  to transfer or assign the Standby
                  Letter  of  Credit  or the  rights  or  benefits  under  it or
                  proceeds  of it,  in whole or in part,  which  may prove to be
                  invalid or ineffective for any reason;

         (c)      for failure of the Beneficiary to comply fully with conditions
                  required in order to effect a drawing;

         (d)      for errors, omissions, interruptions or delays in transmission
                  or delivery of any  messages,  by mail,  telecopier,  Telex or
                  otherwise;

         (e)      for any loss or delay in the  transmission or otherwise of any
                  document or draft required in order to make a drawing; and

         (f)      for any consequences arising from causes beyond the control of
                  the Bank. Any action taken or omitted by the Bank, under or in
                  connection  with the  Standby  Letter of Credit or any related
                  certificates or other  documents,  if taken or omitted in good
                  faith,  shall be binding upon the  Companies and shall not put
                  the Bank under any resulting liability to the Companies.

         Section  2.18.  Liability  of  Companies.  Morgan and TDI shall each be
jointly,  severally and unconditionally  liable for all reimbursements under any
Letter  of Credit  without  regard as to which of the  Companies  requested  the
Letter of Credit. The liability of Interstate  hereunder is limited at any given
time to the then aggregate Letters of Credit which have been

                                                        16

<PAGE>



issued at  Interstate's  request,  or for the benefit of Interstate plus related
interest, fees and costs hereunder.

                             ARTICLE III. WARRANTIES

         The Companies represent and warrant to the Bank (which  representations
and warran ties will  survive the  delivery  of the Note and all  extensions  of
credit under this Agreement) that:

         Section 3.1.  Organization; Corporate Power.

         (a)      The  Companies  are  corporations   duly  organized,   validly
                  existing,   and  in  good  standing  under  the  laws  of  the
                  jurisdiction in which they are incorporated;

         (b)      The Companies  have the  corporate  power and authority to own
                  their  properties and assets and to carry on their business as
                  now being conducted;

         (c)      The   Companies   are   qualified  to  do  business  in  every
                  jurisdiction  in  which  the  ownership  or  leasing  of their
                  property or the doing of business requires such qualification;
                  and

         (d)      The Companies  have the corporate  power to execute,  deliver,
                  and perform their Loan Documents and to borrow hereunder.

         Section 3.2. Authorization of Borrowing.  The execution,  delivery, and
performance  of the Loan  Documents  have been duly  authorized by all requisite
corporate action.

         Section 3.3. No Conflict.  The execution,  delivery, and performance of
the Loan  Documents  will not: (1) violate any provision of law, the Articles of
Incorporation,  the Code of Regulations or Bylaws of the Companies;  (2) violate
any order of any court or other agency of any federal or state government or any
provision  of any  indenture,  agreement,  or  other  instrument  to  which  the
Companies are parties or by which they or any of their  properties or assets are
bound; (3) conflict with,  result in a breach of, or constitute (with passage of
time or  delivery  of  notice,  or both),  a default  under any such  indenture,
agreement or other  instrument;  or (4) result in the creation or  imposition of
any  Lien  or  other  encumbrance  of  any  nature  whatsoever  upon  any of the
properties or assets of the Companies except in favor of the Bank.

         Section 3.4. Execution of Loan Documents.  The Loan Documents have been
duly  executed  and are valid and binding  obligations  of the  Companies  fully
enforceable in accor dance with their respective terms.

         Section 3.5. Financial  Condition.  The Companies have furnished to the
Bank true and  correct  financial  statements  of  Morgan  Group  prepared  by a
certified public accountant as

                                                        17

<PAGE>



of the end of the Companies'  calendar year which ended December 31, 1996, which
audited financial  statements present fairly Morgan Group's financial  condition
at such date,  and there has been no material  adverse  change in Morgan Group's
financial condition since that date.

         Section 3.6. Liabilities;  Liens. The Companies have made no investment
in,  advance  to, or  guarantee  of, the  obligations  of any Person nor are the
Companies' assets and properties  subject to any claims,  liabilities,  Liens or
other encumbrances, except as disclosed in the finan cial statements and related
notes thereto referred to in Section 3.5 hereof.

         Section 3.7. Litigation. There is no action, suit, examination,  review
or  proceeding  by or before  any  governmental  instrumentality  or agency  now
pending or, to the knowledge of the Companies,  threatened against the Companies
or  against  any  property  or  rights of the  Companies,  which,  if  adversely
determined,  would  materially  impair  the right of the  Companies  to carry on
business as now being conducted or which would  materially  adversely affect the
financial  condition  of the  Companies,  except  for  the  litigation,  if any,
described in the notes to the  financial  statements  referred to in Section 3.5
hereof.

         Section  3.8.  Payment  of Taxes.  Federal  income  tax  returns of the
Companies have been examined by the Internal Revenue Service for all years prior
to and  including  their  calendar year which ended  December 31, 1993,  and all
deficiencies  finally  resulting from such  examinations have been discharged or
proper  amounts  have  been set  aside  on the  Companies'  books to cover  such
deficiencies.  The  Companies  have filed,  or caused to be filed,  all federal,
state,  local,  and foreign tax returns  required to be filed,  and has paid, or
caused to be paid, all taxes as are shown on such returns,  or on any assessment
received by the Companies,  to the extent that such taxes become due,  except as
otherwise  contested in good faith.  The Companies have set aside proper amounts
on their books, determined in accordance with GAAP, for the payment of all taxes
for the years that have not been audited by the  respective  tax  authorities or
for taxes being contested by the Companies.

         Section  3.9.  Agreements.  The  Companies  are not in  default  in the
performance,  observance, or fulfillment of any of the obligations, covenants or
conditions  contained  in any  agreement or  instrument  to which it is a party,
which default materially adversely affects the business,  properties,  assets or
financial condition of the Companies.

         Section 3.10. Regulatory Status. Neither the making nor the performance
of this Agreement,  nor any extension of credit hereunder,  requires the consent
or  approval  of  any  governmental  instrumentality  or  political  subdivision
thereof,  any  other  regulatory  or  adminis  trative  agency,  or any court of
competent jurisdiction.

         Section 3.11. Federal Reserve  Regulations;  Use of Loan Proceeds.  The
Companies are not engaged principally,  or as one of their important activities,
in the business of extending  credit for the purpose of  purchasing  or carrying
any Margin Stock. No part of the proceeds of the Loans will be used, directly or
indirectly, for a purpose which violates any law, rule or

                                                        18

<PAGE>



regulation  of  any  governmental  body,  including,   without  limitation,  the
provisions  of  Regulations  G, U or X of the Board of  Governors of the Federal
Reserve System,  as amended.  No part of the proceeds of the Loans will be used,
directly  or  indirectly,  to  purchase  or carry any Margin  Stock or to extend
credit to others for the purpose of  purchasing  or carrying  any Margin  Stock.
Following  application  of the proceeds of each Loan,  not more than ten percent
(10%) of the value of the assets of the  Companies and their  subsidiaries  on a
consolidated basis will be Margin Stock.

         Section  3.12.   Subsidiaries.   Morgan  has  three  (3)  subsidiaries,
Transport  Services  Unlimited,   Inc.,   Advertising   Associates,   Inc.,  MDA
Corporation and Interstate and TDI have no  subsidiaries  and neither will form,
purchase,  or otherwise hold additional  subsidiaries without written consent of
the Bank. The Morgan Group has four (4)  subsidiaries,  Morgan Drive Away, Inc.,
Interstate  Indemnity  Company,  Morgan  Finance,  Inc., TDI, Inc., and will not
form, purchase or otherwise hold additional subsidiaries without written consent
of Bank.

         Section 3.13.  Licenses.  The Companies have all licenses,  franchises,
consents, approvals or authorizations required in connection with the conduct of
the  business  of the  Companies,  the  absence  of which  would have a material
adverse affect on the conduct of the Companies' business, and all such licenses,
franchises,  consents,  approvals,  and  authorizations  are in full  force  and
effect.

         Section 3.14. ERISA. No Reportable Event or Prohibited  Transaction has
occurred and is  continuing  with respect to any Plan,  and the  Companies  have
incurred no "accumulated  funding deficiency" (as that term is defined by ERISA)
since the effective date of ERISA.

         Section 3.15.  Environmental  Matters.  The Companies are in compliance
with all Environmental Laws and all applicable federal,  state, and local health
and safety laws, regula tions, ordinances or rules.

         Section 3.16. Solvency. The Companies have received consideration which
is the reasonable  equivalent  value of the obligations and liabilities that the
Companies  have incurred to Bank.  The Companies are not insolvent as defined in
any  applicable  state or federal  statute,  nor will the  Companies be rendered
insolvent by the execution  and delivery of this  Agreement or the Note to Bank.
The Companies are not engaged or about to engage in any business or  transaction
for which the assets  retained  by it shall be an  unreasonably  small  capital,
taking into  consideration  the  obligations  to Bank  incurred  hereunder.  The
Companies  do not intend to, nor do they  believe  that they will,  incur  debts
beyond their ability to pay them as they mature.

                ARTICLE IV. CONDITIONS OF LENDING AND COLLATERAL

         Section 4.1. Credit Facility. The obligation of the Bank to make a Loan
or issue a Standby  Letter of Credit  shall be  subject to  satisfaction  of the
following conditions, unless

                                                        19

<PAGE>



waived in writing by the Bank: (1) all legal matters and Loan Documents incident
to the trans  actions  contemplated  hereby shall be  satisfactory,  in form and
substance, to Bank's counsel; (2) the Bank shall have received, (a) certificates
by an authorized officer of the Companies,  upon which the Bank may conclusively
rely until superseded by similar certificates delivered to the Bank, certifying,
(i) all requisite action taken in connection with the transactions  contemplated
hereby,  and  (ii)  the  names,  signatures,  and  authority  of the  Companies'
authorized signers executing the Loan Documents; and (b) such other documents as
the Bank may  reasonably  require to be executed  by, or delivered on behalf of,
the  Companies;  (3) the Bank  shall  have  received  the Note  with all  blanks
appropriately completed,  executed by an authorized signer of the Companies; (4)
the  Companies  shall have paid to the Bank the fee(s)  then due and  payable in
accordance with Article II and Article IX of this Agreement and a closing fee of
Thirty Thousand  Dollars  ($30,000.00);  (5) all existing  credit  facilities to
Morgan  Group  and its  Subsidiaries  are  canceled  ; (6)  there is no Event of
Default or  Potential  Event of Default;  (7) the Bank shall have  received  the
written opinion of legal counsel  selected by the Companies and  satisfactory to
the Bank, dated the date of this Agreement,  in form and substance  satisfactory
to the Bank, to the effect that:

                  (i) this  Agreement  has been duly  authorized,  executed  and
                  delivered by the Companies and constitutes a legal,  valid and
                  binding obligation of the Companies  enforceable in accordance
                  with its terms  except to the extent that such  enforceability
                  is limited by  bankruptcy,  insolvency,  moratorium or similar
                  laws or equitable  principles  relating to the  enforcement of
                  creditors' rights;

                  (ii) the Note  delivered  to Bank on the Closing Date has been
                  duly author ized,  executed and delivered by the Companies and
                  is a legal,  valid and  binding  obligation  of the  Companies
                  enforceable in accordance  with its terms except to the extent
                  that such enforceability is limited by bankruptcy, insolvency,
                  moratorium or similar laws or equitable principles relating to
                  the enforcement of creditors' rights;

                  (iii) it is not necessary,  in connection  with the making and
                  delivery of the Note under the  circumstances  contemplated by
                  this Agreement,  to register the Note under the Securities Act
                  of 1933,  as amended,  or to qualify an  indenture  in respect
                  thereof under the Trust Indenture Act of 1939, as amended;

                  (iv) no order, permission,  consent or approval of any federal
                  or  state  com  mission,  board  of  regulatory  authority  is
                  required for the execution and delivery or performance of this
                  Agreement and of the Note;

                  (v) neither the  consummation  of the Agreement nor the use by
                  the Companies of any financial  accommodation  hereunder  will
                  violate the  Securities  Exchange Act of 1934, as amended,  or
                  applicable regulations thereunder;


                                                        20

<PAGE>



                  (vi) the Companies are corporations  duly organized,  existing
                  and in good standing  under the laws of the state as set forth
                  in Section  3.1 with full  corporate  power and  authority  to
                  carry on the business, to enter into this Agreement, to borrow
                  money as  contemplated by them, to issue the Note and to carry
                  out the provisions of this Agreement and the Note;

                  (vii) the Companies are duly qualified as foreign corporations
                  to do business in each of the states,  other than the state of
                  their incorporation,  in which the character of the properties
                  owned by them or the  nature of the  business  trans  acted by
                  them  makes  such  qualification  necessary,  and  is in  good
                  standing in each of such states;

                  (viii) there is no charter, bylaw or preferred or common stock
                  provision,  nor any indenture,  contract or agreement to which
                  the Companies  are to the  knowledge of such counsel  parties,
                  nor any statute,  rule or regulation binding on the Companies,
                  which would be  contravened  by the  execution and delivery of
                  this  Agreement  or of the Note or by the  performance  of any
                  terms,  provisions,   conditions,   agreements,  covenants  or
                  obligations of the Companies contained herein or therein;

                  (ix)  there  are  no   actions,   suits,   investigations   or
                  proceedings  (whether  or not  purportedly  on  behalf  of the
                  Companies)  pending  or, to the  knowledge  and belief of said
                  counsel, threatened against or affecting the Companies, or the
                  business or properties of the  Companies,  or before or by any
                  governmental  agency, or any court,  arbitrator or grand jury,
                  which can  reasonably  be expected  to result in any  material
                  adverse  change in the  business,  operations,  properties  or
                  assets or in the  condition,  financial or  otherwise,  of the
                  Companies  or in the ability of the  Companies to perform this
                  Agreement.  The Companies are not, to the knowledge and belief
                  of said  counsel,  in default  with  respect to any  judgment,
                  order, writ, injunction, decree, demand, rule or regulation of
                  any court, arbitrator,  grand jury, or any of the governmental
                  agency,  default  under  which might have  consequences  which
                  would materially and adversely affect the business, properties
                  or assets or the  condition,  financial or  otherwise,  of the
                  Companies;

                  (x) the  consummation  of the  Agreement and the execution and
                  delivery  of  the  Note  will  not   involve  any   prohibited
                  transaction under the Internal Revenue Code or ERISA; and

(6) the Bank shall have received a guarantee, satisfactory in form and substance
to Bank's counsel, by The Morgan Group, Inc. and Morgan Finance in favor of Bank
guaranteeing  all  indebtedness  of  Companies  to Bank and from  Morgan and TDI
guaranteeing  all  indebtedness  of Interstate to Bank, and an opinion letter of
legal counsel selected by the Guarantor and

                                                        21

<PAGE>



satisfactory  to the Bank in the form of Exhibit "C" attached to this  Agreement
and covering such additional matters as Bank may reasonably require.

         Section 4.2. Each Loan.  The obligation of the Bank to make any Loan or
to issue any  Standby  Letter of Credit  shall be  subject  to  compliance  with
Section 4.1 herein and also subject to satisfaction of the following  conditions
that at the date of making such Loan or issuing  any  Standby  Letter of Credit,
and after giving effect  thereto:  (1) no Event of Default or Potential  Default
shall have  occurred and be then  continuing;  and (2) each  representation  and
warranty set forth in Article III above is true and correct as if then made.

         Section 4.3. Collateral. The obligations of Companies,  hereunder shall
be secured by the Master Revolving Note, and by the collateral  described in the
Security  Agreements  executed on even date  herewith,  and any and all security
agreements  ratified pursuant to Section 4.4 herein, and by the Other Collateral
Documents and by any and all collateral  securing any obligation of Companies to
Bank.

         Section 4.4.  Ratification and Confirmation.  All security  agreements,
financing statements,  evidence of liens, and other security documents, executed
by the  Companies  in favor of Bank,  are hereby  ratified  and  confirmed,  and
adopted by and to the uses of this  Agreement,  and shall continue in full force
and effect, and shall hereafter be related to this Agreement.

                        ARTICLE V. AFFIRMATIVE COVENANTS

         As long as financial accommodation is available hereunder and until the
Expiration  Date of all  Letters  of  Credit  shall  have  passed  and until all
principal of and interest on the Note have been paid in full:

         Section 5.1. Accounting;  Financial Statements;  and Other Information.
The Companies  will maintain a standard  system of accounting,  established  and
administered  in  accordance  with GAAP  consistently  followed  throughout  the
periods involved,  and will set aside on their books for each fiscal quarter the
proper amounts or accruals for  depreciation,  obsolescence,  amortization,  bad
debts, current and deferred taxes,  prepaid expenses,  and for other purposes as
shall be required by GAAP. The Companies will deliver to the Bank:

         (a)      As soon as practicable after the end of each month, and in any
                  event within thirty (30) days  thereafter,  a balance sheet of
                  the Companies as of the end of such month,  and  statements of
                  income,  certified  as complete  and correct by the  principal
                  financial   officer  of  the   Companies,   accompanied  by  a
                  certificate by the chief financial  officer stating whether or
                  not there exists any Event of Default or Potential Default.


                                                        22

<PAGE>



         (b)      Quarterly 10Q reports of Morgan Group within  forty-five  (45)
                  days of the quarter end.

         (c)      As soon as practicable  after the end of each fiscal year, and
                  in any event within one hundred twenty (120) days  thereafter,
                  the Annual 10K Report, and an audited  consolidated  financial
                  statement  for The Morgan Group,  audited by certified  public
                  accountants of recognized standing,  selected by the Companies
                  and satisfactory to the Bank prepared in accordance with GAAP.
                  In addition,  a  consolidating  balance sheet as of the end of
                  such year, and statements of income of Companies,  Interstate,
                  Morgan  Finance,  and the Morgan Group for such year,  setting
                  forth in each case in  comparative  form the  figures  for the
                  previous  fiscal year, all in reasonable  detail  certified as
                  complete  and correct by the  principal  financial  officer of
                  each entity.

         (d)      Annual budgeted  financial  statements within ninety (90) days
                  of year end.

         (e)      Together  with each set of  financial  statements  required by
                  subparagraphs (b) and (c) above and, in addition, upon request
                  of the Bank at any other  times,  a certifi  cate by the chief
                  financial officer or other authorized officer of the Companies
                  stating  whether  or not there  exists any Event of Default or
                  Potential  Default  (including  the  calculations  pursuant to
                  Sections  6.7,  6.10  and 6.11  hereunder)  and if there is an
                  Event of Default or Potential  Default,  specifying the nature
                  and period of existence  thereof and what action,  if any, the
                  Companies are taking or proposes to take with respect thereto.

         (f)      With reasonable promptness, such other data and information as
                  from time to time may be reasonably requested by the Bank.

         (g)      Promptly  and in any  event  within  ten (10)  days  after the
                  occurrence  of a  Reportable  Event  with  respect  to a Plan,
                  copies of any  materials  required  to be filed  with the PBGC
                  with respect to such Reportable Event or those that would have
                  been  required  to be filed  if the  thirty  (30)  day  notice
                  requirement to the PBGC were not waived.

         (h)      Promptly  upon  receipt,  and in no event  more than three (3)
                  days after receipt,  of a notice by the Companies or any ERISA
                  Affiliate or any  administrator  of any Plan or  Multiemployer
                  Plan that the PBGC has  instituted  proceedings  to  terminate
                  such Plan or to appoint a trustee to  administer  such Plan, a
                  copy of such notice.

         Section 5.2. Insurance;  Maintenance of Properties.  The Companies will
maintain with financially sound and reputable insurers,  insurance with coverage
and limits as may be  required  by law or as may be  reasonably  required by the
Bank. The Companies will, upon

                                                        23

<PAGE>



request  from time to time,  furnish  to the Bank a  schedule  of all  insurance
carried by it,  setting  forth in detail the amount and type of such  insurance.
The Companies will maintain in good repair,  working order,  and condition,  all
properties used or useful in the business of the Companies.

         Section 5.3. Existence;  Business.  The Companies will cause to be done
all  things  necessary  to  preserve  and keep in full  force and  effect  their
existence and rights, to conduct their business in a prudent manner, to maintain
in full  force and  effect,  and  renew  from  time to time,  their  franchises,
permits,  licenses,  patents, and trademarks that are necessary to operate their
businesses.  The Companies  will comply in all material  respects with all valid
laws and  regulations  now in effect or  hereafter  promulgated  by any properly
constituted governmental authority having jurisdiction;  provided,  however, the
Companies shall not be required to comply with any law or regulation which it is
contesting in good faith by appropriate proceedings as long as either the effect
of such law or regulation is stayed pending the  resolution of such  proceedings
or the effect of not complying  with such law or regulation is not to jeopardize
any  franchise,  license,  permit  patent or trademark  necessary to conduct the
Companies' business.

         Section  5.4.  Payment  of Taxes.  The  Companies  will pay all  taxes,
assessments,  and other governmental charges levied upon any of their properties
or assets or in respect of their franchises,  business, income or profits before
the same become  delinquent,  except that no such taxes,  assessments,  or other
charges  need  be paid if  contested  by the  Companies  in  good  faith  and by
appropriate  proceedings  promptly initiated and diligently conducted and if the
Companies has set aside proper amounts,  determined in accordance with GAAP, for
the payment of all such taxes, charges, and assessments.

         Section 5.5.  Litigation;  Adverse Changes. The Companies will promptly
notify the Bank in writing of: (1) any future event which,  if it had existed on
the  date  of  this  Agreement,   would  have  required   qualification  of  the
representations  and  warranties  set forth in Article III  hereof;  and (2) any
material  adverse change in the condition,  business or prospects,  financial or
otherwise, of the Companies.

         Section 5.6. Notice of Default.  The Companies will promptly notify the
Bank of any Event of Default or Potential Default hereunder and any demands made
upon the Companies by any Person for the acceleration  and immediate  payment of
any Indebtedness owed to such Person.

         Section  5.7.  Inspection.   The  Companies  will  make  available  for
inspection by duly  authorized  representatives  of the Bank, or its  designated
agent, the Companies' books,  records,  and properties when reasonably requested
to do so, and will furnish the Bank such  information  regarding  their business
affairs and financial  condition  within a reasonable time after written request
therefor.


                                                        24

<PAGE>



         Section 5.8.  Environmental  Matters.  The  Companies and each of their
subsidiaries:

         (a)      Shall comply with all Environmental Laws.

         (b)      Shall  deliver  promptly  to Bank notice of the receipt of any
                  document   received  from  the  United  States   Environmental
                  Protection   Agency  or  any   state,   county  or   municipal
                  environmental  or health agency and, upon request of Bank: (1)
                  copies  of any  documents  received  from  the  United  States
                  Environmental  Pro  tection  Agency  or any  state,  county or
                  municipal  environmental  or health agency;  and (2) copies of
                  any   documents   submitted  by  Companies  or  any  of  their
                  Subsidiaries  to the United  States  Environmental  Protection
                  Agency or any  state,  county or  municipal  environmental  or
                  health agency concerning their operations.

         Section 5.9. Depository Accounts. Companies shall maintain all of their
primary depository accounts with the Bank, and Companies grant Bank the right to
offset  Companies' funds on deposit with the Bank against  Indebtedness  owed by
Companies to the Bank.

                         ARTICLE VI. NEGATIVE COVENANTS

         As long as credit is available hereunder and until all principal of and
interest on the Note have been paid in full:

         Section 6.1. Sale or Purchase of Assets. Morgan Group and the Companies
(indivi dually or collectively) will not, nor will they allow any Subsidiary to,
directly or  indirectly:  (1)  purchase,  lease or otherwise  acquire any assets
except in the  ordinary  course of business  or as  otherwise  permitted  by any
provision of this Agreement;  or (2) sell, lease,  transfer or otherwise dispose
of any facility (for purposes of this provision, sales of assets associated with
the  closing of the  Truckaway  segment  shall be  excluded  in an amount not to
exceed Two Million One Hundred Twenty-Five Thousand Dollars ($2,125,000.00);  or
(3) sell,  lease,  transfer or otherwise dispose of in any transaction or series
of related  transactions any of their property or assets (except in the ordinary
course of business) without written consent of Bank.

         Section 6.2.  Liens.  Morgan Group and the Companies  (individually  or
collectively)  will not,  nor will they allow any  Subsidiary  to,  directly  or
indirectly,  create,  incur, assume, or permit to exist any Lien with respect to
any property or asset of the  Companies  now owned or hereafter  acquired  other
than:

         (a)      Liens for taxes or governmental assessments, charges or levies
                  the  payment of which is not at the time  required  by Section
                  5.4 hereof;

         (b)      Liens imposed by law,  such as Liens of  landlords,  carriers,
                  warehousemen,   mechanics,  and  materialmen  arising  in  the
                  ordinary course of business for sums

                                                        25

<PAGE>



                  not yet due or  being  contested  by  appropriate  proceedings
                  promptly  initiated  and  diligently  conducted,  provided the
                  Companies  have  set  aside  proper  amounts,   determined  in
                  accordance with GAAP, for the payment of all such Liens;

         (c)      Liens  incurred or  deposits  made in the  ordinary  course of
                  business   in   connection    with   worker's    compensation,
                  unemployment insurance, and other types of social security, or
                  to secure the performance of tenders,  statutory  obligations,
                  and surety and appeal bonds,  or to secure the performance and
                  return of money,  bonds,  and other similar  obligations,  but
                  excluding Indebtedness; and

         (d)      Liens in respect of  judgments or awards with respect to which
                  the Companies  shall,  in good faith, be prosecuting an appeal
                  or  proceeding  for review and with respect to which a stay of
                  execution upon such appeal or proceeding for review shall have
                  been obtained;

         (e)      Liens that secure the Companies' Indebtedness for the purchase
                  price of any real or personal  property and that only encumber
                  the property  purchased;  provided the aggregate amount of all
                  such purchase money Liens shall not exceed an aggregate amount
                  outstanding  at any  time  of  Two  Hundred  Thousand  Dollars
                  ($200,000.00)  (For purposes of calculating  said  $200,000.00
                  figure,   all  purchase  money  Liens  of  the  Morgan  Group,
                  Companies, Interstate, Morgan Finance, and the Subsidiaries of
                  Companies will be included so that the combined purchase money
                  Liens   shall  not  exceed  Two   Hundred   Thousand   Dollars
                  ($200,000.00);

         (f)      Liens in favor of the Bank or any Affiliate Bank.

         Section 6.3. Indebtedness. Morgan Group and the Companies (individually
or  collectively)  will not, nor will they allow any Subsidiary to,  directly or
indirectly,  create,  incur or assume  Indebtedness,  or otherwise become liable
with respect to, any Indebtedness other than:

         (a)      Indebtedness now or hereafter payable, directly or indirectly,
                  by the Companies to the Bank or any Affiliate Bank;

         (b)      Subordinated Debt of the Companies;

         (c)      To the extent  permitted by this Agreement,  Indebtedness  for
                  the purchase price of any real or personal property,  which is
                  secured only by a Lien on the Property purchased;

         (d)      Unsecured current Indebtedness and deferred liabilities (other
                  than for borrowed  money or represented  by bonds,  notes,  or
                  other securities) incurred in the

                                                        26

<PAGE>



                  ordinary  course of business  (except that Companies may enter
                  into agreements with their insurance  providers for payment of
                  premiums  over a period of time not to exceed  one (1)  year);
                  and

         (e)      Indebtedness  for taxes,  assessments,  governmental  charges,
                  Liens,  or  similar  claims  to the  extent  not  yet  due and
                  payable.

         Section  6.4.  Investments;  Loans.  Morgan  Group  and  the  Companies
(individually or collectively)  will not, nor will they allow any Subsidiary to,
directly or indirectly,  without  written  approval of the Bank: (1) purchase or
otherwise acquire any stock or other securities of any other Person (except that
it shall not be a violation of this agreement if Companies receive,  following a
bankruptcy or other insolvency proceeding by one of Companies' debtors, stock in
exchange for or settlement of the unpaid  account of that debtor to  Companies);
or (2) make or permit to be  outstanding  any loan (other than loans to officers
in relation to or for the purpose of the special  employee  stock purchase plan)
or advance  (other than trade  advances in the  ordinary  course of business and
extensions of credit by Companies or Morgan Finance to  owner-operators  for the
purchase of a piece of equipment so long as the advances do not exceed the value
of the collateral  pledged by the  owner-operator to Companies or Morgan Finance
and assigned by  Companies or Morgan  Finance to Bank) or enter into any arrange
ment to provide funds or credit, to any other Person,  except that the Companies
may purchase or otherwise  acquire and own marketable United States Treasury and
Agency obligations,  and certificates of deposit and bankers' acceptances issued
or created by any domestic commercial bank.

         Section  6.5.  Guaranties.  Except  for the  guarantees  given to Bank,
Morgan Group and the Companies (individually or collectively) will not, nor will
they allow any Subsidiary to,  guarantee,  directly or indirectly,  or otherwise
become surety  (including,  without  limitation,  liability by way of agreement,
contingent or otherwise,  to purchase,  to provide funds for payment,  to supply
funds to, or otherwise invest in, any Person,  or enter into any working capital
maintenance or similar  agreement) in respect of any obligation or  Indebtedness
of any other Person, except guaranties by endorsement of negotiable  instruments
for deposit,  collection,  or similar  transactions  in the  ordinary  course of
business;  provided, however, Morgan Group and/or its Subsidiaries may guarantee
the debt of Persons in an amount not to exceed,  in the aggregate,  Five Hundred
Thousand Dollars ($500,000.00).

         Section 6.6. Mergers; Consolidation; Acquisitions. Morgan Group and the
Companies  (individually  or  collectively)  will not,  nor will they  allow any
Subsidiaries to, merge or consolidate with any Person or sell, assign,  lease or
otherwise   dispose  of  (whether  in  one   transaction   or  in  a  series  of
transactions),  all or  substantially  all of their assets (whether now owned or
hereafter  acquired).  Nor will Morgan Group, or Companies,  or any Subsidiaries
purchase or  otherwise  acquire  (whether in one  transaction  or in a series of
trans  actions) all or  substantially  all of the assets of any Person  (whether
through an asset or stock purchase) without prior written consent of Bank.

                                                        27

<PAGE>



         Section 6.7.  Consolidated  Net Worth.  Morgan Group will not permit at
any time its  Consolidated Net Worth to be less than Twelve Million Five Hundred
Thousand  Dollars  ($12,500,000.00).  The required  Consolidated Net Worth shall
increase  quarterly by an amount equal to fifty percent (50%) of Morgan  Group's
consolidated  quarterly  positive net earnings  beginning with the first quarter
end that occurs following execution of this Agreement. The required Consolidated
Net Worth shall not decrease  below the amount  established in the prior quarter
even if there is a quarter in which the Morgan Group does not have  positive net
earnings.

         The  required  Consolidated  Net Worth shall also be  increased  by the
amount of any equity  issued or  subordinated  debt  converted  to equity by the
Morgan  Group  over  the  term  of this  Revolving  Credit  Facility  Agreement,
excluding stock  offerings under any of the Morgan Group's or its  Subsidiaries'
employee benefit plan.

         Section  6.9.   Subordinated  Debt.  Morgan  Group  and  the  Companies
(individually  or  collectively)  will not, nor will they allow any Subsidiaries
to, make any payment upon outstanding  Subordinated  Debt, except in such manner
and  amounts  as may be  expressly  authorized  in any  subordination  agreement
presently or hereafter held by the Bank.

         Section 6.10. Leverage. Morgan Group will not permit its Leverage, on a
consolidated  basis,  to be at any time  more  than  forty-five  percent  (45%),
calculated at closing and quarterly  thereafter beginning with the first quarter
end that occurs following execution of this Agreement.

         Section  6.11.  Interest  Coverage.  Morgan  Group  will not permit its
Interest  Coverage,  on a  consolidated  basis,  to fall below 2.0 to 1.0.  This
covenant will be measured on a year-to-date  basis for fiscal year 1997, until a
rolling four-quarter period is established.

         Section  6.12.  Transactions  With  Affiliates.  Morgan  Group  and the
Companies  (individually  or  collectively)  will not,  nor will they  allow any
Subsidiary to, enter into any transaction  including,  without  limitation,  the
purchase, sale or exchange of property or the rendering of any service, with any
Affiliate  except in the ordinary  course of business  (or as otherwise  allowed
herein) and pursuant to the reasonable  requirements of the Companies'  business
and upon terms found by the Board of Directors to be fair and  reasonable and no
less favorable to the Companies  than would obtain in a comparable  arm's-length
transaction with a Person not an Affiliate.

         Section 6.13. Name Change. Morgan Group and the Companies (individually
or  collectively)  will  not  change  their  name or  location  without  written
notification to Bank.

         Section 6.14. Use of Proceeds.  Proceeds from the Loans hereunder shall
be used solely for proper corporate purposes.


                                                        28

<PAGE>



                         ARTICLE VII. EVENTS OF DEFAULT

         The  occurrence  of any  one or  more  of the  following  events  shall
constitute an Event of Default under this Agreement:

         Section 7.1.  Principal or Interest.  If the Companies  fail to pay any
installment  of  principal of or interest on the Note or any other sums of money
upon demand or when  otherwise due and payable  under this  Agreement or fail to
pay any  installment  of  principal  of or interest on any other  obligation  of
Companies to Bank, an Affiliate Bank or Leasing Company when due and payable; or

         Section 7.2. Misrepresentation.  If any representation or warranty made
herein by the  Companies  or in any written  statement,  certificate,  report or
financial  statement at any time furnished by, or on behalf of, the Companies in
connection  herewith,  is incorrect or misleading  in any material  respect when
made; or

         Section 7.3. Failure of Performance of this Agreement. If the Companies
or the Morgan Group or any Affiliate or  Subsidiary  fails to perform or observe
any covenant or agreement contained in this Agreement, or in any other agreement
between  Companies and Bank, an Affiliate Bank or Leasing Company other than any
sums of money payable, and such failure remains unremedied for ten (10) calendar
days after the Bank,  Affiliate Bank or Leasing Company shall have given written
notice thereof to the Companies; or

         Section 7.4. Default by Morgan Group. Any action which would constitute
a default by Morgan Group in the  performance  or  observation of any covenants,
conditions or agreements contained in any agreement entered into by Morgan Group
and Bank,  an  Affiliate  Bank or Leasing  Company or in any note,  guaranty  or
mortgage or other security  instrument signed by Morgan Group and given to Bank,
an Affiliate Bank or Leasing Company; or

         Section  7.5.  Default  by  Morgan  Finance.  Any  action  which  would
constitute a default by Morgan Finance in the  performance or observation of any
covenants,  conditions or agreements  contained in any agreement entered into by
Morgan  Finance and Bank, an Affiliate  Bank or Leasing  Company or in any note,
guaranty or mortgage or other security  instrument  signed by Morgan Finance and
given to Bank, an Affiliate Bank or Leasing Company; or

         Section 7.6.  Cross-Default.  If the Companies (or any Guarantor or any
Affiliate  or  Subsidiary):  (1) fails to pay any  Indebtedness  (other  than as
evidenced  by the  Note)  owing  by the  Companies  (or  such  Guarantor  or any
Affiliate or Subsidiary)  when due,  whether at matur ity, by  acceleration,  or
otherwise; or (2) fails to perform any term, covenant or agreement on their part
to be  performed  under  any  agreement  or  instrument  (other  than  the  Loan
Documents)  evidencing,  securing or relating to such Indebtedness when required
to be performed,  or is otherwise in default  thereunder,  if the effect of such
failure is to accelerate, or to permit the holder(s) of such Indebtedness or the
trustee(s) under any such agreement or instrument to

                                                        29

<PAGE>



accelerate, the maturity of such Indebtedness, whether or not such failure shall
be waived by such holder(s) or trustee(s); or

         Section  7.7.  Event of Default  Under Any Security  Agreement.  If any
Event of Default  occurs  (with  passage of time or service of notice,  or both)
under the terms of any Security Agreement; or

         Section 7.8. ERISA. If any of the following  events occur: (1) any Plan
incurs any "accumulated  funding  deficiency" (as such term is defined in ERISA)
whether waived or not; (2) the Companies  engage in any Prohibited  Transaction;
(3) any Plan is terminated;  (4) a trustee is appointed by an appropriate United
States  district  court to  administer  any  Plan;  or (5) the  PBGC  institutes
proceedings  to  terminate  any Plan or to appoint a trustee to  administer  any
Plan; or

         Section 7.9.  Guaranty.  Failure by any Guarantor to maintain in effect
guarantees  of all  obligations  of Companies to Bank,  an Affiliate  Bank,  and
Leasing  Company,   including,  but  not  limited  to,  obligations  under  this
Agreement,  or  failure  of any  Guarantor  to  deliver  to Bank  any  financial
statements or documents required under Section 5.1 hereunder.

         Section 7.10.  Insolvency.  If the Companies (or any  Guarantor)  shall
discontinue business or if the Companies or any Guarantor or Subsidiary:  (1) is
adjudicated  bankrupt or insolvent  under any law of any existing  jurisdiction,
domestic or foreign,  or ceases, is unable, or admits in writing their inability
to pay their debts generally as they mature,  or makes a general  assignment for
the benefit of creditors;  (2) applies for, or consents to, the  appointment  of
any receiver,  trustee or similar officer for it or for any substantial  part of
their  property,  or any such receiver,  trustee or similar officer is appointed
without  the  application  or consent of the  Companies  (or such  Guarantor  or
Subsidiary), and such appointment continues thereafter undischarged for a period
of thirty (30) days;  (3)  institutes,  or consents  to the  institution  of any
bankruptcy,  insolvency,  reorganization,  arrangement,  readjustment  or  debt,
dissolution,  liquidation or similar proceeding relating to it under the laws of
any  jurisdiction;  (4) any such proceeding is instituted  against the Companies
(or such  Guarantor or  Subsidiary)  and remains  thereafter  undismissed  for a
period of thirty (30) days; or (5) any judgment,  writ, warrant of attachment or
execution,  or similar process is issued or levied against a substantial part of
the property of the Companies or any subsidiary (or Guarantor or Subsidiary) and
such judgment,  writ or similar process is not effectively  stayed within thirty
(30) days after its issue or levy, or any Guarantor becomes deceased.

                       ARTICLE VIII. REMEDIES UPON DEFAULT

         Section 8.1.  Optional  Acceleration.  In the event that one or more of
the Events of Default set forth in Sections  7.1 through 7.9 above occurs and is
not waived by the Bank, then, in any such event, and at any time thereafter, the
Bank may,  it its option,  terminate  its  commitment  to issue any Loan and any
Standby Letter of Credit and declare the unpaid

                                                        30

<PAGE>



principal of, and all accrued  interest on, the Note, and any other  liabilities
hereunder, and all other Indebtedness of the Companies to the Bank forthwith due
and payable,  whereupon the same will forthwith  become due and payable  without
presentment,  demand,  protest  or other  notice of any  kind,  all of which the
Companies hereby expressly  waive,  anything  contained herein or in the Note to
the contrary notwithstanding.

         Section 8.2. Automatic Acceleration.  Upon the happening of an Event of
Default  referred to in Section  7.10 above,  the unpaid  principal  of, and all
accrued interest on, the Note, and any other liabilities hereunder and all other
Indebtedness  of the Companies to the Bank then existing will  thereupon  become
immediately due and payable in full and the  commitment,  if any, of the Bank to
issue Loans or any Standby Letter of Credit, if not previously terminated,  will
thereupon immediately terminate without presentment,  demand,  protest or notice
of any kind, all of which are hereby expressly waived by the Companies, anything
contained herein or in the Note to the contrary notwithstanding.

         Section 8.3. Right of Setoff; Security. Upon the occurrence of an Event
of Default, the Bank has the right, in addition to all other rights and remedies
available  to it,  to set off the  unpaid  balance  of the  Note  and any  other
Indebtedness  payable  to the Bank  held by it  against  any  debt  owing to the
Companies by the Bank or by an Affiliate Bank,  including,  without  limitation,
any obligation under a repurchase agreement or any funds held at any time by the
Bank or any Affiliate Bank,  whether  collected or in the process of collection,
or in any time or demand  deposit  account  maintained  by the  Companies at, or
evidenced by any  certificate  of deposit  issued by, the Bank or any  Affiliate
Bank.  The  Companies  hereby grant,  pledge,  and assign to the Bank a security
interest in, or Lien upon, all cash, negotiable instruments, securities, deposit
accounts,  and other cash  equivalents,  whether  collected or in the process of
collection,  whether matured or unmatured, now or hereafter in the possession of
the  Bank or any  Affiliate  Bank  and  upon  which  the  Companies  have or may
hereafter have any claim.  The Companies  acknowledge  and agree that all of the
foregoing shall constitute "cash collateral" for purposes of this Agreement. The
Companies agree, to the fullest extent it may effectively do so under applicable
law,  that any  holder of a  participation  in the Note may  exercise  rights of
setoff or counterclaim  and other rights with respect to such  participation  as
fully  as if such  holder  of a  participation  were a  direct  creditor  of the
Companies pursuant to this Agreement in the amount of such participation.

         Section  8.4.  No Waiver.  The  remedies  in this  Article  VIII are in
addition to, not in limitation of, any other right, power,  privilege or remedy,
either in law, in equity,  or other wise, to which the Bank may be entitled.  No
failure  or  delay on the part of the Bank in  exercising  any  right,  power or
remedy will operate as a waiver thereof, nor will any single or partial exercise
thereof  preclude any other or further  exercise  thereof or the exercise of any
other right hereunder.

         Section  8.5.  Waiver of  Surety  Defenses.  Each and every  guarantor,
surety,  endorser,  and accommodation party of the obligations  contained herein
shall be deemed to and shall have

                                                        31

<PAGE>



irrevocably  waived and  relinquished (1) the benefit of any and all defenses to
enforcement of the Note, any counterclaim,  offset or claim in recoupment, based
upon  contract,  arising at equity,  or under any state or federal law regarding
suretyship or guaranty generally; and (2) any discharge provided in Indiana Code
26-1-3.1-605,  or other state or federal statute of similar  import.  Consistent
with this waiver,  and not by way of limitation,  the person or persons entitled
to  enforce  the Note may,  at any time and  without  notice  to any  guarantor,
surety,  endorser or  accommodation  party of the  obligations  contained in the
Note, (i) extend the maturity date of the Note; (ii) adjust any and all terms of
the Note, even if such adjustment  materially alters the obligation;  (iii) take
any action (or not take any action) with respect to any collateral for the Note,
including  without  limitation,   releasing  or  diminishing  (intentionally  or
otherwise) the extent or value of such collateral.

         Section 8.6.  Additional  Waivers.  Each and every  guarantor,  surety,
endorser, and accommodation party of the obligations contained herein, or in the
Note, hereby waives each of the following:

         (a)      presentment,  demand  and  protest,  and  notice of  dishonor,
                  nonpayment  or  other  default  with  respect  to  any  of the
                  obligations hereunder;

         (b)      any and all  defenses,  claims and  discharges of Companies or
                  any other obligor,  except the defense of discharge by payment
                  in  full;  and,   without   limiting  the  generality  of  the
                  foregoing,  will not assert, plead or enforce against the Bank
                  any  defense  of waiver,  release,  discharge  in  bankruptcy,
                  statute  of  limitations,   respondent  judicata,  statute  of
                  frauds, anti-deficiency statute, incapacity,  minority, usury,
                  illegality or  unenforceability  which may be available to the
                  Companies  or any setoff  available  to the  Companies  or any
                  other person against Bank; and

         (c)      any  requirement  that Bank take  action,  realize,  institute
                  suit,  or exercise  or exhaust its rights or remedies  against
                  any of the Companies or against any other person or guarantor,
                  or collateral  securing and/or guaranteeing all or any part of
                  the obligations,  prior to enforcing any rights it has against
                  said guarantor, surety, endorser or accommodation party.

         (d)      the  invalidity of any  instruments  evidencing any obligation
                  hereunder or the disability or legal  incapacity of any person
                  in whole or in part, at any time;

         (e)      the fact  that  the  amount  or  value of any of the  property
                  constituting  a part of the  Collateral,  may at any time have
                  been or be incorrectly estimated;

         (f)      the  deterioration in market or other values,  waste,  loss by
                  fire,  theft,  loss,  non-  existence or  substitution  of any
                  property constituting a part of the Collateral;


                                                        32

<PAGE>



         (g)      relief from valuation and appraisement laws; and

         (h)      any right that a guarantor,  surety, endorser or accommodation
                  party has, or might hereafter have, to recover from any of the
                  Companies the monies that any such guarantor, surety, endorser
                  or accommodation  party is obligated to pay to Bank hereunder.
                  Until Bank is paid in full and until no  commitment by Bank to
                  provide Loans or financial  accommodations  hereunder remains,
                  the  undersigned  will not exercise or enforce,  and expressly
                  waives,    any   right   of    contribution,    reimbursement,
                  indemnification,  recourse  or  subrogation  available  to the
                  undersigned  against  any  person  liable  for  payment of the
                  obligations hereunder,  including, but not limited to, each of
                  the Companies or as to any collateral security therefor.

         Section 8.7.  Information  Concerning Financial Conditions of Borrower.
Each and  every  guarantor,  surety,  endorser  and  accommodation  party of the
obligations  contained  herein  acknowledges  that it is capable  of, and hereby
assumes  responsibility for keeping informed of the financial  conditions of the
Companies, and of all other circumstances bearing upon the risk of nonpayment of
the obligations that diligent  inquiry would reveal,  and hereby agree that Bank
shall have no duty to advise them of  information  known to Bank  regarding such
conditions or any such circumstances.

                            ARTICLE IX. MISCELLANEOUS

         Section 9.1.  Amendments.  No waiver of any provision of this Agreement
or the Note, or consent to departure  therefrom,  is effective unless in writing
and signed by the Bank. No such consent or waiver  extends beyond the particular
case and purpose involved. No amendment to this Agreement is effective unless in
writing and signed by the Companies and the Bank.

         Section 9.2. Expenses;  Documentary Taxes. The Companies shall pay: (1)
all  out-of-pocket  expenses  of the Bank,  including,  but not  limited to, all
filing fees and costs related  thereto and all legal fees and  disbursements  of
special  counsel  for the  Bank,  in  connection  with the  preparation  of this
Agreement and the related documents; (2) any out-of-pocket expenses of the Bank,
including fees and  disbursements of special counsel for the Bank related to any
waiver or  consent  hereunder  or any  amendment  hereof or any Event of Default
hereunder;  and (3) if an Event of  Default or  Potential  Default  occurs,  all
out-of-pocket  expenses  incurred  by the Bank,  including  reasonable  fees and
disbursements of counsel,  in connection with such Event of Default or Potential
Default and collection and other enforcement  proceedings  result ing therefrom.
The Companies  shall  reimburse the Bank for its payment of all transfer  taxes,
documentary taxes,  assessments or charges made by any governmental authority be
reason of the  execution and delivery of this  Agreement or the Note.  Provided,
however,  nothing contained herein shall be construed as requiring  Companies to
pay  income  taxes  of  Bank  incurred  as  a  result  of  the  Revolving   Loan
relationship.

                                                        33

<PAGE>



         Section 9.3.  Indemnification.  The Companies  shall indemnify and hold
the Bank harmless against any and all liabilities,  losses,  damages, costs, and
expenses of any kind  (including,  without  limitation,  the reasonable fees and
disbursements of counsel in connection with any investigative, administrative or
judicial  proceeding,  whether  or not the  Bank  shall  be  designated  a party
thereto)  which may be incurred  by the Bank  relating to or arising out of this
Agreement  or any actual or  proposed  use of  proceeds  of any Loan  hereunder;
provided, however, that the Bank shall have no right to be indemnified hereunder
for its own  bad  faith  or  willful  misconduct  as  determined  by a court  of
competent  jurisdiction.  The  Companies  further  agree to  indemnify  the Bank
against any loss or expense which the Bank may sustain or incur as a consequence
of any default by the  Companies in payment when due of any amount due hereunder
in respect of any Libor Rate Loan,  including,  but not  limited to, any loss of
profit,  premium or penalty incurred by the Bank in respect of funds borrowed by
it for the purpose of making or maintaining  any such Loan, as determined by the
Bank in the exercise of its sole but reasonable discretion.  A certificate as to
any  such  loss or  expense  shall  be  promptly  submitted  by the  Bank to the
Companies and shall, in the absence of manifest error, be conclusive and binding
as to the amount thereof.

         Section 9.4. Construction. This Agreement and the Note will be governed
by and  construed in  accordance  with the laws of the state of Indiana  without
regard to  principles  of conflict of laws.  The several  captions to  different
sections  of this  Agreement  are  inserted  for  convenience  only and shall be
ignored in interpreting the provisions hereof.

         Section 9.5. Extension of Time. Whenever any payment hereunder or under
the Note becomes due on a date which the Bank is not open for the transaction of
business,  such payment will be due on the next succeeding Business Day and such
extension of time will be included in computing interest in connection with such
payment.

         Section  9.6.   Notices.   All  written  notices,   requests  or  other
communications  herein  provided  for  must be  addressed  to the  Companies  as
follows:

         Morgan Drive Away, Inc.
         2746 Old U.S. 20 West
         Elkhart, IN 46514
         Attn:  Richard B. DeBoer, Chief Financial Officer

         TDI, Inc.
         10920 East McKinley
         Osceola, IN 46561-9786
         Attn: Richard B. DeBoer, Chief Financial Officer



                                                        34

<PAGE>



         Interstate Indemnity Company
         2746 Old U.S. 20 West
         Elkhart, IN 46514
         Attn:  Richard B. DeBoer, Chief Financial Officer

to the Bank as follows:

         KeyBank National Association
         127 Public Square
         Cleveland, OH 44114
         Attn:             Mr. Matthew P. Tuohey, Assistant Vice President

Service of all written  notices under this Agreement shall be sufficient if hand
delivered,  or delivered or mailed to the party at its respective address as set
forth above or at such address as such party may provide in writing from time to
time.  Any such notice  shall be  effective  when hand  delivered,  delivered by
overnight  carrier or received by United  States mail,  certified  mail,  return
receipt  requested at the address provided herein or at such address  designated
to the other in writing.

         Section 9.7.  Survival of  Agreements;  Relationship.  All  agreements,
representations,  and warranties  made in this Agreement will survive the making
of the extension of credit hereunder,  and will bind and inure to the benefit of
the  Companies  and the  Bank,  and their  respective  successors  and  assigns;
provided,  that no  subsequent  holder of the Note shall by reason of  acquiring
that Note become  obligated  to make any Loan  hereunder  and no successor to or
assignee  of the  Companies  may borrow  hereunder  without  the Bank's  written
assent. The relationship between the Companies and the Bank with respect to this
Agreement,  the Note and any other Loan  Document is and shall be solely that of
debtor and  creditor,  respectively,  and the Bank has no  fiduciary  obligation
toward the  Companies  with  respect to any such  document  or the  transactions
contemplated thereby.

         Section 9.8.  Severability.  If any provision of this  Agreement or the
Note, or any action taken  hereunder,  or any  application  thereof,  is for any
reason held to be illegal or invalid,  such  illegality or invalidity  shall not
affect any other provision of this Agreement or the Note, each of which shall be
construed and enforced without  reference to such illegal or invalid portion and
shall be deemed to be  effective  or taken in the manner and to the full  extent
permitted by law.

         Section 9.9. Entire Agreement.  This Agreement, the Note, and any other
Loan  Document  integrate  all the  terms  and  conditions  mentioned  herein or
incidental  hereto and supersede all oral  representations  and negotiations and
prior writings with respect to the subject matter hereof.


                                                        35

<PAGE>



         Section  9.10.  Submission  to  Jurisdiction;  Venue.  As  part  of the
consideration  for the  financial  accommodation  extended to Companies by Bank,
Companies  consent to the juris  diction of any  local,  state or federal  court
located within Elkhart County,  Indiana, (or in the case of a federal court, the
jurisdiction  of which includes  Elkhart  County,  Indiana) and consent that all
such service of process be made by  registered  mail  directed to the parties at
the address  stated in this  Agreement and service so made shall be deemed to be
completed five (5) days after such mailing.

         Section 9.11.  Jury Trial Waiver.  COMPANIES  WAIVE ANY RIGHT TO HAVE A
JURY PARTICIPATE IN RESOLVING ANY DISPUTE, WHETHER SOUNDING IN CONTRACT, TORT OR
OTHERWISE,  BETWEEN  BANK AND  COMPANIES  ARISING  OUT OF, IN  CONNECTION  WITH,
RELATED TO, OR  INCIDENTAL  TO THE RELA  TIONSHIP  ESTABLISHED  BETWEEN  THEM IN
CONNECTION  WITH THIS AGREE MENT OR ANY NOTE OR OTHER  INSTRUMENT,  DOCUMENT  OR
AGREEMENT  EXECUTED OR  DELIVERED  IN  CONNECTION  HEREWITH OR THE  TRANSACTIONS
RELATED THERETO.

         IN WITNESS  WHEREOF,  the  Companies and the Bank have each caused this
Agree ment to be executed by their duly  authorized  officers  this 27 day of
March, 1997.

                                   COMPANIES:
                                   MORGAN DRIVE AWAY, INC.

                                   By:/s/ Richard B. DeBoer
                                   ------------------------------------------
                                   (Signature)

                                   Richard B. DeBoer, Chief Financial Officer
                                             and Treasurer
                                   ------------------------------------------
                                   (Typed or Printed Name and Office)

                                   TDI, INC.

                                   By:/s/ Richard B. DeBoer
                                   ------------------------------------------
                                   (Signature)

                                   Richard B. DeBoer, Chief Financial Officer
                                             and Treasurer
                                   ------------------------------------------
                                   (Typed or Printed Name and Office)

                                   INTERSTATE INDEMNITY COMPANY

                                   By:/s/ Richard B. DeBoer
                                   ------------------------------------------
                                   (Signature)

                                   Richard B. DeBoer, Chief Financial Officer
                                             and Treasurer
                                   ------------------------------------------
                                   (Typed or Printed Name and Office)
SIGNATURES CONTINUED ON PAGE 37

                                                        36

<PAGE>



                                   BANK:
                                   KEYBANK NATIONAL ASSOCIATION

                                   By:_________________________________________
                                   (Signature)
                                   ------------------------------------------
                                   (Typed or Printed Name and Office)



         The undersigned, The Morgan Group, Inc. represents and warrants that it
has read and reviewed  this  Agreement  and that it consents to the execution of
this document by Morgan Drive Away,  Inc.,  TDI, Inc., and Interstate  Indemnity
Company and agrees to be bound by the terms and conditions contained herein.

                                  THE MORGAN GROUP, INC.:

                                   By:/s/ Richard B. DeBoer
                                   ------------------------------------------
                                   (Signature)

                                   Richard B. DeBoer, Chief Financial Officer 
                                             and Treasurer
                                   ------------------------------------------
                                   (Typed or Printed Name and Office)


                                                        37

<PAGE>


                  LIST OF EXHIBITS TO MORGAN DRIVE AWAY, INC.'S
                       REVOLVING CREDIT FACILITY AGREEMENT


Exhibit "A"
         Promissory Note........................................5
Exhibit "B"
         Letters of Credit......................................6
Exhibit "C"
         Opinion Letter........................................22


                                                        38




                              MASTER REVOLVING NOTE


$10,000,000.00                                                    March 27, 1997


         For value received,  MORGAN DRIVE AWAY,  INC., TDI, INC. and INTERSTATE
INDEMNITY  COMPANY  (the  "Companies")  promise  to pay to the order of  KEYBANK
NATIONAL  ASSOCIATION (the "Bank"),  its successors and assigns,  on the date or
dates and in the  manner  specified  in  Article  II of the Loan  Agreement  (as
defined below), the sum of Ten Million Dollars  ($10,000,000.00)  or such amount
which  may be  advanced  by Bank  under the  terms  and  conditions  of the Loan
Agreement  as shown on any ledger or other  record of the Bank,  which  shall be
rebuttably presumptive evidence of the principal amount owing and unpaid on this
Note.

         The Companies  promise to pay to the order of the Bank interest at such
times as are specified in Article II of the Loan Agreement.

         This Note is the Master  Revolving Note referred to in, and is entitled
to the benefits of, the Revolving  Credit Facility  Agreement by and between the
Bank and the  Companies  to be  effective  March  27,  1997,  as the same may be
hereafter  amended  from time to time (the "Loan  Agreement").  This Note may be
declared  forthwith due and payable in accordance  with the terms and conditions
of the Loan Agreement which contains  provisions for payment upon maturity,  and
upon demand, and also contains provisions for acceleration upon default.

         Each  defined  term used in this Note shall have the  meaning  ascribed
thereto in Section 1.2 of the Loan Agreement.

         This Note is secured by Security  Agreements  of even date herewith and
any and all security agreements  ratified pursuant to the Loan Agreement,  Other
Collateral  Documents,  and by any and all collateral securing any obligation of
Companies to Bank.

         As security for the payment of the  obligations  evidenced by this Note
and the other  liabilities  and  obligations  of Companies to Bank,  however and
whenever created or acquired, direct or contingent,  which now or after the date
of this Note may exist,  in addition  to all other  security  for such  payment,
Companies  grant  to  Bank  a  continuing  lien  and  security  interest  in all
Companies' personal property, or Companies' interest in personal property, which
now is or which may after  the date of this Note be in the  possession  of Bank,
and a  continuing  lien and  security  interest  in  Companies'  interest in all
amounts on deposit at Bank and upon the  occurrence  of an Event of Default  (as
that is defined in the Loan Agreement), Bank may apply such property, interests,
and/or  amounts upon any and all  liabilities  and  obligations  of Companies to
Bank, without prior notice to Companies.


                                                         1

<PAGE>



         The holder of this Note, in its sole  discretion,  may renew this Note,
accept  a  renewal  note or  notes,  extend  the  time  for the  payment  of the
indebtedness  evidenced by this Note, reduce the payments under this Note, or do
any combination of such actions on any number of occasions;  provided,  however,
any such action shall not release the Companies or any  endorser,  accommodation
party or guarantor from any liability on the obligation  evidenced by this Note.
Companies and any endorser,  accommodation  party or guarantor of this Note each
waive presentment for payment,  protest, notice of protest, notice of nonpayment
or dishonor of this Note and diligence in the  collection of this Note; and each
of them  consents to any actions by Bank or any holder of this Note as set forth
in this paragraph.

         By signing or guaranteeing this Note, each and every guarantor, surety,
endorser,  and accommodation party of the obligations  contained herein shall be
deemed to and shall have irrevocably  waived and relinquished (i) the benefit of
any and all defenses to enforcement of this Note,  any  counterclaim,  offset or
claim in recoupment,  based upon contract, arising at equity, or under any state
or federal law regarding suretyship or guaranty generally; or (ii) any discharge
provided in Indiana Code ss. 26-1-3.1-605,  or other state or federal statute of
similar import.  Consistent with this waiver, and not by way of limitation,  the
person or persons  entitled  to enforce  this  instrument  may,  at any time and
without notice to any guarantor,  surety, endorser or accommodation party of the
obligations  contained in this Note,  (i) extend the maturity date of this Note;
(ii) adjust any and all terms of this Note, even if such  adjustment  materially
alters the  obligation;  (iii) take any  action  (or not take any  action)  with
respect to any collateral for this Note, including without limitation, releasing
or  diminishing  (intentionally  or  otherwise)  the  extent  or  value  of such
collateral.

         No failure by Bank to exercise any right under this Note, including any
rights  resulting  from an Event of Default (as that term is defined in the Loan
Agreement),  shall operate as a waiver or otherwise prevent Bank from exercising
any of its rights under this Note at any other time,  including  the exercise by
Bank of any rights at any time during the  continuance  of such Event of Default
or on the occurrence of a subsequent Event of Default.

         Companies  agree that Bank shall be  entitled  to rely on any  written,
oral or telephonic communication requesting a financial accommodation under this
Note which may be received by Bank from any person  reasonably  believed by Bank
to be an  authorized  representative  of Morgan Drive Away,  Inc.,  TDI, Inc. or
Interstate  Indemnity Company.  Records of Bank shall be deemed by Companies and
Bank to be sufficient evidence of credit extended under this Note.

         This Note and any extensions or renewals of this Note relates to and is
subject to all of the terms,  conditions,  and  provisions of the Loan Agreement
and any  extensions,  renewals,  modifications  or  amendments of or to the Loan
Agreement;  and this Note and any extensions or renewals of this Note is related
to any mortgage, pledge, financing statement,  guaranty,  security agreement and
other document required under or related to the Loan Agreement.


                                                         2

<PAGE>


         This  Note is made and  shall be  governed  by the laws of the state of
Indiana and the Companies  consent to the  jurisdiction  of any local,  state or
federal  court  located  within  Elkhart  County,  Indiana  (or in the case of a
federal court, the jurisdiction of which includes Elkhart County, Indiana).

         IN WITNESS  WHEREOF,  the  Companies  have  hereunto set their hands by
their duly authorized officers on the day and the year first above mentioned.

                                "COMPANIES":
                                Morgan Drive Away, Inc.


                                   By:/s/ Richard B. DeBoer
                                   ------------------------------------------
                                   (Signature)

                                   Richard B. DeBoer, Chief Financial Officer
                                             and Treasurer
                                   ------------------------------------------
                                    (Typed or Printed Name and Office)


                                 TDI, Inc.

                                   By:/s/ Richard B. DeBoer
                                   ------------------------------------------
                                   (Signature)

                                   Richard B. DeBoer, Chief Financial Officer
                                             and Treasurer
                                   ------------------------------------------
                                    (Typed or Printed Name and Office)


                                 Interstate Indemnity Company

                                   By:/s/ Richard B. DeBoer
                                   ------------------------------------------
                                   (Signature)

                                   Richard B. DeBoer, Chief Financial Officer
                                             and Treasurer
                                   ------------------------------------------
                                    (Typed or Printed Name and Office)





                                        3



         Security  Agreements  in  substantially  the  following  form  secruing
indebtedness under the Master Revolving Note (Exhibit 4.5(b)) have been executed
by Morgan Drive Away,  Inc.  Morgan  Finance,  Inc.,  TDI,  Inc. and  Interstate
Indemnity Company.

                          KEYBANK NATIONAL ASSOCIATION
                             MORGAN DRIVE AWAY, INC.
                               SECURITY AGREEMENT


         THIS SECURITY AGREEMENT  ("Agreement") executed and to be effective the
27 day of March, 1997, by MORGAN DRIVE AWAY, INC. ("Company"),  whose address is
2746 Old U.S.  20  West,  Elkhart,  Indiana  46514,  to and in favor of  KEYBANK
NATIONAL ASSOCIATION  ("Bank"),  whose address is 127 Public Square,  Cleveland,
Ohio 44114, in consideration of credit extended or to be extended,  or financial
accommodation given or to be given by Bank to Company,  Company agrees with Bank
as follows:

         1.0 Grant of Security  Interest by  Company.  Company  grants to Bank a
continu ing security interest in:

                  (a) All of the Company's accounts (the "Accounts"), which term
         includes,  but is not  limited  to, the  Company's  accounts,  contract
         rights, notes, drafts, accep tances and other forms of receivables, now
         existing  and all such as may  hereafter  come into  existence  and any
         security held by the Company for any of the foregoing;

                  (b) All of the Company's  inventory (the  "Inventory"),  which
         term includes, but is not limited to, all goods,  merchandise and other
         personal  property  now owned and  hereafter  acquired by the  Company,
         wherever located,  which are held for sale or lease or are furnished or
         to be furnished under a contract of service and/or raw materials, part,
         finished goods, work in process and materials used or consumed or to be
         used or consumed in the  Company's  business,  including  all  contract
         rights relating to, and documents representing, the above;

                  (c) All of the  Company's  equipment  now owned and  hereafter
         acquired (the "Equipment"), which term includes, but is not limited to,
         all  of  the  Company's  machinery,   parts,  tools,   furniture,   and
         accessories, of whatever name, nature, kind or description and wherever
         located,  together  with  all  attachments,  additions  and  accessions
         thereto, and added and substituted parts,  equipment and repairs now or
         hereafter  placed  upon such  property,  whether  because of  necessary
         repairs or otherwise;

                  (d) All of the  Company's  general  intangibles  now owned and
         hereafter  acquired (the  "General  Intangibles"),  including,  but not
         limited to, (i) all  contracts  (whether  completed  or not);  (ii) all
         judgments,  patents, trademarks, trade styles, trade or business names,
         service marks, bids and proposals,  logos,  copyrights,  trade secrets,
         engineering  reports,  plans,  blueprints,  drafting papers,  licenses,
         permits, tax or other refunds, programs,  inventions,  models, business
         or technical data,  processes,  product formulas,  mailing and customer
         lists, books and records (including  research and development costs and
         records and accounting records), and goodwill; (iii) all rights,

                                                         1

<PAGE>



         applications,  continuations,  renewals,  substitutions,  improvements,
         modifications  and extensions in any manner related  thereto;  and (iv)
         all  proceeds and products  thereof,  including  but not limited to all
         license  royalties and royalty  rights,  payments made under  insurance
         policies,  unliquidated  claims,  publication  rights,  and proceeds of
         infringement suits and any other suits;

                  (e) All monies, credits, documents, instruments, chattel paper
         and other  property  of any nature  whatsoever  of the  Company  now or
         hereafter  in the  possession  of,  in  transit  to or from,  under the
         custody or control of, or on deposit with  (whether held by the Company
         individually  or  jointly  with  another),  the  Secured  Party  or any
         affiliate  of the  Secured  Party,  including  but not  limited to cash
         collateral accounts; and

                  (f) The  proceeds  and  products of the  foregoing in whatever
         form the same may be,  including,  but not  limited to,  proceeds  from
         insurance policies (including,  without limitation,  proceeds of credit
         insurance policies).

All of the above  property  in which a  continuing  security  interest  has been
granted to Bank by Company is collectively referred to as the "Collateral".

         2.0      Indebtedness Secured by Agreement.

                  2.1 Indebtedness.  The continuing security interest granted to
         Bank by Company in this Agreement is to secure the payment of:

                  All obligations, liabilities and indebtedness of Company to or
         in favor of Bank of every  kind and  description,  direct or  indirect,
         absolute  or   contingent,   primary  or   secondary,   liquidated   or
         unliquidated,  joint,  several or joint and  several,  due or to become
         due,  now  existing or  hereafter  arising,  and  howsoever  evidenced,
         including,  but not limited to, principal,  interest,  future advances,
         any duty to act or refrain from acting,  and any and all  extensions or
         renewals of all the foregoing,  and all costs and expenses  incurred by
         Bank in collecting  any of the foregoing and in protecting or enforcing
         Bank's rights under this  Agreement,  including  reasonable  attorneys'
         fees (the "Indebtedness").

                  2.2 Note Legends. Each loan or advance made by Bank to Company
         to be secured hereby, upon request of Bank, may be evidenced by certain
         Notes  of  Company  to  Bank,  and all  such  notes  may  bear a legend
         referring to this Security  agreement.  The omission of the legend from
         any note shall not affect  its  secured  status and it shall be secured
         under this Agreement.

                  2.3  Payment  of  Indebtedness.  Company  agrees  to  pay  all
         Indebtedness to Bank when due,  whether at maturity or by acceleration,
         all without relief from valua tion and  appraisement  laws and with the
         costs and expenses of collection, and reason able attorneys' fees.

         3.0 Representations  and Warranties of Company.  Company represents and
warrants to Bank the  following,  all of which shall  survive the  execution and
delivery of this  Agreement  and the making of any and all  extensions of credit
and/or granting of financial accommodations secured by this Agreement.

                  3.1 Organization  and Location.  Company is a corporation duly
         organized, existing and in good standing under the laws of the State of
         Indiana and is in good standing as a foreign corporation  authorized to
         do business in each jurisdiction  where failure to qualify would have a
         material  adverse  effect on  Company  or  Company's  business,  or any
         adverse  effect on Bank's  rights or  interests  under this  Agreement.
         Company's principle place of business and corporate  headquarters is at
         the address  indicated for Company at the beginning of this  Agreement,
         and Company has its sole and only place of business at such address or,
         if Company  has more than one place of  business,  its chief  executive
         office is at such address.

                  3.2 Authority.  Company has incurred the  Indebtedness for its
         business operations,  and the Collateral is now or will, when acquired,
         be only  used in such  business  operations  and for no  other  purpose
         without the prior written  consent of Bank;  none of the  provisions of
         this Agreement contravenes or is in conflict with the provisions of any
         existing  loan,  loan  agreement  or other  agreement  of Company,  and
         Company has taken all necessary  action to authorize the  Indebtedness,
         the execution and delivery of this  Agreement and all other things,  as
         may be required under this Agreement.

                  3.3 Financial  Information.  Subject to any limitations stated
         in or in con nection with them, all balance sheets, earnings statements
         and other  financial data which have been or may hereafter be furnished
         to Bank to induce Bank to make  extensions of credit  and/or  financial
         accommodations  to or for the benefit of Company,  do and shall  fairly
         represent the financial  condition of Company as of the dates indicated
         and all results of Company's  operations for the periods for which they
         are furnished, and all other information,  reports and other papers and
         data  furnished  to Bank  are or  shall  be,  at the  time  they are so
         furnished,  accurate and correct in all material  respects and complete
         insofar  as  completeness  may be  necessary  to give  Bank a true  and
         accurate  knowledge of the subject  matter.  There has been no material
         adverse  change,  financial or  otherwise,  in the condition of Company
         from the period for which such financial data has been provided and the
         date of this  Agreement,  except as disclosed in such data  provided to
         Bank.

                  3.4 No Adverse  Litigation  or  Proceedings.  No litigation or
         proceedings of any governmental body are pending or threatened,  to the
         knowledge of Company

                                                         2

<PAGE>



         against  Company,  which,  if adversely  determined,  could  materially
         affect  the  opera  tions  or  properties  of  Company,  or  any of the
         Collateral  or the  rights  or  interests  of Bank  in the  Collateral.
         Company will  immediately  notify Bank of any litigation or proceedings
         instituted or threatened after the date of this Agreement.

                  3.5 Agreement  Binding and  Enforceable.  This  Agreement is a
         legal,  valid  and  binding  obligation  of  Company,   enforceable  in
         accordance with its terms.

                  3.6  Collateral  Ownership.  Company  is the sole owner of all
         existing  Collateral  and  will be the  sole  owner  of all  Collateral
         hereafter arising or acquired.

                  3.7 Collateral Free of Lien. Other than the security interests
         granted by this  Agreement and prior  security  agreements  executed by
         Company  in favor of  Bank,  all  existing  Collateral  and  Collateral
         hereafter  arising  or  acquired  is and shall be free and clear of any
         security interests,  liens,  encumbrances,  claims or rights of others,
         and Company does and shall  warrant and defend the  Collateral  against
         any person,  firm or entity  claiming  an  interest  in the  Collateral
         adverse to the interest of Bank.

                  3.8 No  Conflicting  Filing.  Other than the  filings by First
         National  Bank and Society  National  Bank,  Indiana,  predecessors  in
         interest to Bank,  no  security  agree ment,  financing  statement,  or
         equivalent  security or lien  document  covering all or any part of the
         Collateral  is on file or of  record,  or will be  placed on file or of
         record,  in any public office other than the security  interest granted
         by the Company in favor of Bank.

                  3.9 Validity of Rights to Payment for Collateral. Each Account
         and other right of payment to Company is and will be a valid, legal and
         enforceable  obligation  of the  account  debtor  or other  obligor  to
         Company, is not subject to any agreement in which the account debtor or
         other  obligor  may  claim a  deduction  or  discount,  and the  amount
         represented  by  Company  to Bank  from  time to time as  owing by each
         account  debtor or other  obligor or by all  account  debtors and other
         obligors  with respect to the Accounts and other Rights to Payment will
         at such time be the correct amount actually and  unconditionally  owing
         by such account debtors and other obligors.

                  3.10  Location  and  Use of  Collateral.  All  of the  records
         pertaining  to the  Collateral  are and will be kept at the  address of
         Company indicated at the beginning of this Agreement,  and Company will
         not  remove  any  material  part of the  Collateral  without  the prior
         express  written  consent of Bank: and the Collateral will only be used
         for the business operations of Company and in a manner not inconsistent
         with any of the terms of this Agreement.


                                                         3

<PAGE>



                  4.0 Agreements of Company.  Company  covenants and agrees with
         Bank from and after  the date of this  Agreement,  and until all of the
         Indebtedness  is  fully  paid  and  satisfied  and  this  Agreement  is
         terminated in accordance with paragraph 8.10.

                  4.1 General  Protection of  Collateral.  Company will keep all
         items of Collateral  reasonably protected from the elements and in safe
         storage  places.  Company shall not waste or destroy the  Collateral or
         any part of it.  Company will comply in all material  respects with all
         rules,  regulations,  orders,  decrees  and  acts  of any  governmental
         authority,  and provisions or requirements of all policies of insurance
         applicable  to the  Collateral  or any  part  of  it,  or to  Company's
         operations.

                  4.2 Records and  Inspection.  Company  will keep and  maintain
         satisfactory,  accurate  and  complete  records of the  Collateral  now
         existing and hereafter  arising or acquired,  including a record of all
         payments   received  and  all  credits  granted  with  respect  to  the
         Collateral,  and all other  dealings with the  Collateral and Company's
         operations.  Company  will permit Bank and its  designees  from time to
         time upon reasonable  request to inspect the Collateral and to inspect,
         audit and make copies and  extracts of all records and other  papers in
         possession  of  Company  or its  accountants  or other  representatives
         pertaining to the  Collateral  and the  operations of Company and will,
         upon  request of Bank,  deliver  all such  records  and papers to Bank.
         Company will upon request furnish to Bank such balance sheets, earnings
         statements and other financial data concerning  Company's operations as
         Bank shall require.  Company will immediately  notify Bank of any event
         causing a loss or  depreciation  in the value of the  Collateral and of
         any event pending or  threatened  affecting the condition of affairs of
         Company, financial or otherwise,  which if adversely determined,  could
         materially  adversely affect Company,  the operations of Company or the
         Collateral or other  properties  of Company.  Bank will endeavor not to
         interfere  unreasonably with Company's  business in connection with the
         inspection of records or Collateral.

                  4.3 Taxes and Other Claims. Company will promptly pay when due
         all taxes,  assessments and  governmental  charges or levies imposed on
         Company, and/or the Collateral or other properties,  or with respect to
         the  income  and  profits  from the  Collateral  or  other  properties,
         including,  but not limited to, all income, sales and use, withholding,
         unemployment  and other taxes and  assessments,  and will  promptly pay
         when due all  claims  for  labor,  materials,  services  and  supplies,
         excepting  that any such  amount  need not be paid if the  validity  is
         being  contested in good faith by Company in  appropriate  proceedings,
         and such proceedings do not involve any danger of the sale,  forfeiture
         or loss of any of the Collateral or to the  operations of Company,  and
         such amounts have been adequately  reserved  against in accordance with
         generally accepted accounting principles or fully bonded.

                  4.4  Insurance.  Company  will  maintain  at all  times,  with
         respect to Company,  its  operations  and business and the  Collateral,
         fire, extended, all risk,

                                                         4

<PAGE>



         sprinkler  leakage,  liability,  and other  risk  coverage  customarily
         insured  against by  persons,  firms and  entities  in  operations  and
         businesses  similar to that of Company,  such  coverages,  the amounts,
         terms,   form,  period  of  coverage  and  insuring   companies  to  be
         satisfactory  to Bank.  All policies  shall  contain  appropriate  loss
         payable  clauses in favor of Bank as its interests may appear and shall
         provide that no  cancellation  of coverage shall be effective  until at
         least thirty (30) days after receipt by Bank of written notice from the
         insuring  companies.  Company  shall inform Bank of any  reductions  or
         changes in coverage.  Company shall furnish  policies,  certificates or
         other evidence  satisfactory to Bank of compliance with these insurance
         provisions. Any sums received as compensation for loss or damage to the
         Collateral shall be paid to Bank in partial payment of the Indebtedness
         or, at Bank's  option,  any part or all of such payments may be used to
         restore or repair the damage to the  Collateral  with  respect to which
         the payments are received.

                  4.5      Protection of Claims of Bank's Secured Interest.

                           (1) Except for the security  interest granted herein,
                  Company will not create,  permit or suffer to exist,  and will
                  take such action as is  necessary  to remove,  and will defend
                  the   Collateral   against  any   security   interest,   lien,
                  encumbrance,  claim or other  adverse  interest  in and to the
                  Collateral against all persons,  firms and entities,  and will
                  defend the right, title and interest of Bank in and to all the
                  Collateral.

                           (2) Company will advise Bank  promptly in  reasonable
                  detail of any security interest,  lien, encumbrance,  claim or
                  other  interest  made or  asserted  in or  against  any of the
                  Collateral,  of any material  change in the composition of the
                  Collateral,  of any change in the state issuing title to motor
                  vehicles  which is  Collateral  or of any other  change in the
                  location of  Collateral  with an aggregate  value in excess of
                  Twenty-Five  Thousand  Dollars  ($25,000.00)  in any  calendar
                  year, or of any occurrence of any other event which would have
                  a material adverse affect on the value of the Collateral,  the
                  security interest created in this Agreement,  or Company,  its
                  operations and business, or other properties.

                           (3)  Company  will not sell,  transfer  or  otherwise
                  dispose of or enter into any  agreement  concerning  the sale,
                  transfer or other  disposition of any asset or assets which in
                  the  aggregate  total  an  amount  in  excess  of  Twenty-Five
                  Thousand  Dollars  ($25,000.00)  in any  calendar  year  which
                  constitute Collateral without the written consent of Bank.

                           (4) In any suit, proceeding or action brought by Bank
                  under  any   Account,   other  right  of  payment  or  General
                  Intangible,  for any sum  owing,  Company  will  save and hold
                  harmless  Bank  from  any and  all  expense,  loss  or  damage
                  suffered by reason of any defense, set off,  counterclaim,  or
                  reduction of

                                                         5

<PAGE>



                  liability whatsoever of the obligor arising out of a breach by
                  Company of any obligation.

                           (5)  Company  shall not  change its  address  without
                  prior written notice to Bank.

                  4.6  Advances by Bank to Protect its  Secured  Position.  Bank
         may, in its discretion,  pay or otherwise discharge taxes, governmental
         charges,  other liens charges and/or encumbrances at any time levied or
         placed, on or against, any of the Collateral, or on or against Company,
         its operations or business,  or other  properties,  if Bank  determines
         that such matters  could affect the  Collateral,  or pay or acquire and
         pay any insurance required under this Agreement, or pay, or procure and
         pay,  any and all costs and expenses  for the repair,  maintenance  and
         preservation of the Collateral or the other properties of Company.  Any
         and all advances  made by Bank for any of these items shall  constitute
         Indebtedness  secured by this  Agreement and shall bear interest at the
         same  rate  as the  highest  rate  provided  in any of the  notes  then
         outstanding,  or if no note is then  outstanding but this Agreement has
         not been  terminated  as provided in paragraph  8.10,  the highest rate
         permitted by law, and Company shall reimburse and/or pay bank on demand
         for any payment made, or cost and expense  incurred by Bank pursuant to
         the authorization contained in this paragraph.

                  4.7      Perfection of Security Interests.

                           (l) Company will,  upon request of Bank to secure the
                  payment  of  the   Indebtedness,   execute  and  deliver  such
                  financing statements and other documents,  including,  but not
                  limited to, title to motor  vehicles,  and pay the  reasonable
                  cost of  preparation,  filing or  recording  the same,  in all
                  public  offices  deemed  necessary by Bank,  and do such other
                  acts and  things as Bank may,  from time to time,  request  to
                  establish  and  maintain  valid  security   interests  in  the
                  Collateral free of all other security interests, encumbrances,
                  liens, claims and rights of third parties whatsoever.

                           (2)  Company  authorizes  Bank to execute and file or
                  record such  financing  statements or other  documents  signed
                  only by Bank, as Secured  Party,  and without the signature of
                  Company  in any  public  office  deemed  necessary  by Bank to
                  perfect  or  continue  the   perfection  of  Bank's   security
                  interests in the Collateral.

                  4.8  Assembly of  Collateral.  Company  agrees to assemble and
         make avail able the Collateral to Bank at such times and such places as
         may be reasonably desig nated by Bank.


                                                         6

<PAGE>



                  4.9      Processing, Sale and Collections

                           (1) Until such time as Bank shall  notify  Company of
                  the revocation of such authority, Company may, in the ordinary
                  course of business, at its own expense, sell, lease or furnish
                  under contracts of service, any of the Inventory normally held
                  by Company for such purpose (a sale in the ordinary  course of
                  business  does not  include  a  transfer  in total or  partial
                  satisfaction of a debt), and use and consume,  in the ordinary
                  course of its business, any raw materials,  work in process or
                  materials normally held by it for such purpose:

                           (2) Company  will,  at its own  expense,  endeavor to
                  collect,  as and when due, all amounts due with respect to any
                  Collateral,  including  the taking of such action with respect
                  to such  collection as Bank may reasonably  request or, in the
                  absence of such request, as Company may deem advisable:

                           (3)  Company  may grant,  in the  ordinary  course of
                  business,   to  any  person   purchasing  goods  from  Company
                  ("Account Debtor"),  any rebate, refund or adjustment to which
                  such Account Debtor may be lawfully  entitled,  and may accept
                  the  return of goods,  the sale or lease of which  shall  have
                  given rise to the obligation of the Account Debtor:

                           (4) Upon written notice from Bank,  Company will upon
                  receipt of all checks,  drafts,  cash and other remittances in
                  payment of inventory sold or in payment of Accounts Receivable
                  of  Company,  deposit  them in a  special  collateral  account
                  ("Collateral  Account")  maintained  with Bank.  Such proceeds
                  shall  be  deposited  in the  form  received  except  for  the
                  endorsement of Company where required,  which endorsement Bank
                  is authorized to make on Company's behalf and shall be held by
                  Bank as security  for all  Liabilities  of Company in favor of
                  Bank;

                           (a)      Upon written notice from Bank,  Company will
                                    deliver  to Bank  all  chattel  paper  which
                                    constitutes   proceeds   from  the  sale  of
                                    Collateral   subject  to   delivery  of  the
                                    proceeds  resulting  from  the  sale of such
                                    chattel  paper which shall be  deposited  in
                                    the Colla teral Account;

                           (b)      Company agrees that prior to the time of any
                                    deposit or delivery, it will keep segregated
                                    any such checks, drafts, cash, chattel paper
                                    or other  remittances  from any of Company's
                                    funds or  property.  Company  agrees to hold
                                    such checks,  drafts, cash, chattel paper or
                                    other  remittances  in trust for the benefit
                                    of Bank until  delivery or deposit  into the
                                    Collateral  Account.  Bank  may  charge  the
                                    Collateral  Account at any time and,  at its
                                    sole discre tion, apply the funds in payment
                                    of notes  executed and  delivered by Company
                                    pursuant   to   the   provisions   of   this
                                    Agreement,  and/or  any other  Liability  of
                                    Company in favor of Bank, or upon receipt of
                                    a statement  duly certified by an authorized
                                    officer or agent of Company in the form then
                                    specified  by or  acceptable  to  Bank,  may
                                    release  funds  to the  general  account  of
                                    Company.

                  4.10 Payment to Bank by Account  Debtors.  Company agrees that
         Bank may, at any time before or after the maturity of any Indebtedness,
         notify  any  Account  Debtor to make  payment  directly  to Bank of any
         amounts due or to become due and enforce the  collection of any Account
         by suit or  otherwise  and  surrender,  release or exchange  all or any
         part, or  compromise or extend or renew for any period  (whether or not
         longer than the original period) any Indebtedness under or evidenced by
         any Account.

                  4.11 Noting  Security  Interest of Bank on Company's  Records.
         Company will, if requested by Bank, note the security  interest of Bank
         on all records relating to the Collateral.

         5.0 Events of Default.  Company will be in default under this Agreement
upon the occurrence of any of the following events or conditions,  each of which
shall constitute an event of default ("Event of Default"):

                  5.1  Default  on  Indebtedness.  Default  in  the  payment  or
         performance,  when due or payable of any Indebtedness of Company, or of
         any  accommodation  party,  endorser,  guarantor,  or  surety  for  any
         Indebtedness of Company to Bank.

                  5.2  Default  on this or other  Agreement.  Default  under any
         provision  in  this  Agreement,  or in any  loan  agreement,  mortgage,
         security  agreement,  guaranty or other instrument or document executed
         by Company or any accommodation party, endorser, guarantor or surety of
         any  liability  of  Company  to Bank  which is not cured or as to which
         Company has not taken actions satisfactory to Bank within ten (10) days
         after written notice of such default.

                  5.4 Misrepresentation or False or Misleading Information.  The
         making by Company of any  misrepresentation  to Bank for the purpose of
         obtaining credit or an extension of credit or inducing Bank to take any
         action or refrain from any action or the  furnishing  of any  financial
         information  to Bank  which  is  false or  misleading  in any  material
         respect.

                  5.5  Failure  to  Furnish   Financial   Information  or  Allow
         Inspection.  Failure of  Company  after  reasonable  request by Bank to
         furnish financial  information or to permit the inspection of books and
         records and/or Collateral.


                                                         7

<PAGE>



                  5.6  Injunction  or  Attachment.  Issuance  of  an  injunction
         against Company or property of Company, or attachment,  levy or seizure
         against property of Company.

                  5.7 Creditors' Proceedings. Calling of a meeting of creditors,
         appointment of a committee of creditors or liquidating agents, offering
         of a composition or extension to creditors by, for or of Company.

                  5.8  Insolvency.  Insolvency  of  Company,  of  any  endorser,
         guarantor or surety for any  Indebtedness  of Company to Bank or of the
         grantor of any collateral  security for any  Indebtedness of Company to
         Bank.

                  5.9 Change Respecting Company or Others.  Such a change in the
         condition  or affairs  (financial  or  otherwise)  of  Company,  of any
         endorser,  guarantor or surety for any  Indebtedness of Company to Bank
         or of the grantor of any collateral  security for any  Indebtedness  of
         Company to Bank, as in the opinion of Bank impairs  Bank's  security or
         increases its risk.

                  5.10 Change respecting Collateral.  An agreement to or a sale,
         transfer  or  use,  or an  attempted  sale,  transfer  or  use,  of the
         Collateral,   in   contravention  of  this  Agreement:   loss,   theft,
         substantial damage,  destruction,  encumbrance or granting any security
         interest in the Collateral  without the consent of Bank: and the filing
         of any suit for the purpose of or the making of any attachment, levy or
         seizure of any of the Collateral.

                  5.11 Insecurity of Bank. Bank reasonably deems itself insecure
         for any reason whatsoever.

         6.0 Rights and  Remedies of Bank.  In the Event of Default,  Bank shall
have all the rights and remedies  permitted under the Uniform Commercial Code of
Indiana  and in effect in each  jurisdiction  in which  Collateral  is  located,
permitted  under other laws and  authorized  under this  Agreement,  and without
limitation of other rights and remedies, the following:

                  6.1  Accelerate  Indebtedness.  Bank  may,  without  notice or
         demand, at Bank's option and notwithstanding any time or credit allowed
         by an instrument evidencing an Indebtedness, accelerate and declare the
         entire unpaid balance of any and all  Indebtedness  immediately due and
         payable.

                  6.2 Take Possession of Collateral. Bank may take possession of
         the Colla teral and, for that  purpose,  Bank may enter in or on to any
         premises on which the  Collateral or any part of it may be situated and
         remove  the  Collateral  or  store  it on  such  premises,  and if such
         premises  are owned by Company,  Bank shall have the right to store any
         of the Collateral for a reasonable  period of time  rent-free.  If Bank
         stores Collateral on any premises owned by Company,  Bank may segregate
         such Collateral,

                                                         8

<PAGE>



         lock   buildings  and  do  whatever  else  may  be  necessary  for  the
         preservation or protection of the Collateral, or Bank's rights.

                  6.3 Require Collateral to be Made Available.  Bank may require
         Company  to make  the  Collateral  available  to Bank at a place  to be
         designated by Bank that is reasonably convenient to Bank and Company.

                  6.4  Preservation  of  Collateral.  Bank may, but in no way is
         obligated to, take steps to preserve  rights in the Collateral  against
         any third party.

                  6.5 Use of  Collateral  while in  Bank's  Possession.  When in
         possession of the Collateral, Bank may use it for any purpose or in any
         manner  or cause it to lose  its  identity  without  an  obligation  to
         account for such use, except when used for a purpose not connected with
         performing  Company's  obligations with respect to it,  preservation or
         disposal of the Collateral unless otherwise authorized by law. Bank may
         use,  without  charge,  any and all equipment,  machinery or appliances
         necessary to unload and remove any Collateral  from storage  facilities
         in the event  that the  removal  of the  Collateral  is  necessary  for
         purposes  of  repossession  by  Bank  to  realize  on  Bank's  security
         interest.  The  standard of care imposed upon Bank as to the use of the
         Collateral in its  possession is that of a prudent  person  without any
         special skill or knowledge.

                  6.6      Collection of Collateral.  Bank may:

                           (1) Notify any party  liable  for  payment  under any
                  Account, Right of Payment,  General Intangible,  Miscellaneous
                  Property  in  possession  or  control  of Bank,  or  Proceeds,
                  including insurance and tort claims, and ask, demand, collect,
                  receive and give  acquittances  and receipts to such party for
                  any and  all  monies  due or to  become  due  under  any  such
                  Collateral.

                           (2) Bank  may,  in the name of  Company  or in Bank's
                  name or otherwise, take possession of, endorse and collect all
                  checks,  drafts,  notes,  cash and other remittances due under
                  any Collateral.

                           (3)  Bank  may  commence  and  prosecute  any  suits,
                  actions or other proceedings to collect any part or all of the
                  Collateral  or to enforce any other rights with respect to the
                  Collateral:  defend  any suit  brought  against  Company  with
                  respect to any  Collateral:  settle,  compromise or adjust any
                  such suit, action or proceeding,  and give such discharges and
                  releases as Bank may deem appropriate:  sell, transfer, pledge
                  (including  executing  instruments and other documents),  make
                  any agreement with respect to, or otherwise  deal, with any of
                  the  Collateral as fully and completely as though the Bank was
                  the  owner for all  purposes:  and  generally  do all acts and
                  things which Bank deems appropriate to

                                                         9

<PAGE>



                  protect,  preserve, collect and/or realize upon the Collateral
                  and the security  interests granted by this Agreement,  all as
                  fully and  effectively  as the Company might do. In connection
                  with the exercise of all these rights and  remedies,  Company,
                  as a power coupled with an interest, irrevocably appoints Bank
                  as its  attorney  in fact  to  exercise  any  and  all  rights
                  described in this paragraph 6.6.

                  6.7  Disposition  of Collateral on Credit.  Bank  disposing of
         Collateral may dispose of it upon credit secured by a security interest
         in the Collateral  taken from the purchaser.  Such disposal may be upon
         such  terms  and  under  such  a  form  of  security  agreement  as  is
         customarily  employed in such purchases.  Bank shall continue to hold a
         security interest in the proceeds, including cash and non-cash proceeds
         of the sale, as Proceeds of the Collateral covered by this Agreement.

                  6.8 Sale of  Collateral.  Unless the Collateral is perishable,
         threatens to decline speedily in value or of a type customarily sold on
         a  recognized  market,  Bank shall give  Company at least ten (10) days
         prior written notice of the time and place of any public sale or of the
         time after which any private sale or other  intended  disposition is to
         be made.  Bank may sell any of the  Collateral,  at public  or  private
         sales,  or a  combination,  for cash or on credit as a unit or in lots.
         The order of sale of times in lots  shall be as Bank  shall  determine.
         Bank may become purchaser at any sale.

                  6.9 Expenses Incurred in Connection with a Sale of Collateral.
         Expenses of retaking,  holding, preparing for sale, selling or the like
         shall include  Bank's costs,  expenses and reasonable  attorneys'  fees
         which are secured under this  Agreement and all such expenses  shall be
         first paid out of the proceeds of any disposition of Collateral.

                  6.10  Deficiency.  Company  will pay to Bank upon  demand  any
         deficiency on the  Indebtedness  remaining after any disposition of the
         Collateral  and  the  application  of  the  proceeds  to  the  expenses
         described  in  paragraph  6.9  and  in  partial   satisfaction  of  the
         Indebtedness.

                  6.11 Remedies  Cumulative.  All  remedies,  to the full extent
         provided  by law,  shall  be  cumulative.  Pursuit  by the  Bank of its
         judicial  or  other  remedies  with  respect  to  part  of  all  of the
         Indebtedness  shall not abate or bar its  judicial  and other  remedies
         with respect to the Collateral or other  portions of the  Indebtedness,
         and pursuit by Bank of its judicial or other  remedies  with respect to
         part or all of the  Collateral  shall  not bar its  judicial  and other
         remedies  with  respect to the  Indebtedness  or other  portions of the
         Collateral.

         7.0  Deposits.  Any and all deposits of other sums at any time credited
by or due from Bank to Company  shall at all times  constitute  security for any
and all  Indebtedness  and Bank may apply or set off such deposits or other sums
against Indebtedness at any time

                                                        10

<PAGE>



whether or not the Indebtedness is then due or other Collateral is considered by
Bank to be adequate.

         8.0      General.

                  8.1 Waivers by Company. Company waives notice of acceptance of
         this Agreement,  presentment, demand, notice of dishonor and protest of
         any  Indebtedness  or under  this  Agreement,  notice of loans  made or
         credit extended, Collateral received or delivered or other action taken
         in reliance on this Agreement, and all other demands and notices of any
         description  whatsoever.  With respect to both the Indebtedness and the
         Collateral,  Company  assents to any and all  extensions,  renewals  or
         postponements  of the time of payment or any other  indulgence,  to any
         substitutions,  exchanges, or releases of Collateral,  to the additions
         or releases of any party or person primarily or secondarily  liable, to
         the acceptance of partial payments and the settlement,  compromising or
         adjusting of any of them,  all in such manner and at such time or times
         as  Bank  may  deem   advisable.   A  Company  who  is  or  becomes  an
         accommodation  party,  surety,  guarantor  or endorser or other  person
         whose   obligation  is  conditioned  upon  this  Agreement  waives  any
         requirement of notice of acceptance and defenses  arising from releases
         of,  extensions of time to,  renewals and  alterations  of the contract
         with the principal; from lack of presentment, demand, notice, notice of
         dishonor and protest of any Indebtedness or under this Agreement:  from
         failure of Bank to proceed with diligence  against the principal  after
         notice or under any requirement of law; and from releases of Collateral
         or other security.

                  8.2 Company not Released. No transfers,  renewals,  extensions
         or assign ments of this Agreement or the Indebtedness,  or any interest
         thereunder,  and no loss, damage or destruction of the Collateral,  and
         no taking of security in other  Collateral  shall release  Company from
         this Agreement or the Indebtedness secured under this Agreement.

                  8.3  Waivers of Default by Bank.  No waiver of any  default by
         Bank shall be effective,  unless in writing,  nor shall any such waiver
         operate as a waiver of any other  default  or of the same  default on a
         future occasion.

                  8.4  Delays  by  Bank.  No  delay  on the  part of Bank in the
         exercise  of any  right or remedy  shall  operate  as a waiver,  and no
         single or partial release by Bank of any right or remedy shall preclude
         other or further exercise or the exercise of any other right or remedy.

                  8.5 No Duty of Bank to Act on  Collateral.  Bank shall have no
         duty:

                           (1) To take possession of any of the Collateral or to
                  take any  action  for the care,  preservation,  protection  or
                  insurance of any of the Collateral:

                                                        11

<PAGE>



                           (2) To collect,  foreclose on or otherwise realize on
                  the Collateral; or

                           (3) To collect,  foreclose on or otherwise realize on
                  the  Collateral in any  particular  manner,  in any particular
                  sequence or at all.

                  8.6  Limitations on the Care,  Preservation  and Protection of
         Collateral.  Bank shall be deemed to have exercised  reasonable care in
         the care,  preservation  and  protection  of any of the  Collateral  in
         Bank's  possession  if it takes  action  for that  purpose  as  Company
         requests  in  writing,  but  failure  of Bank to  comply  with any such
         request shall not be deemed a failure to exercise  reasonable care, and
         no failure of Bank to preserve  or protect  any rights with  respect to
         such Collateral against prior or subsequent  parties,  or to do any act
         with respect to the care, preservation or protection of such Collateral
         not reasonably requested by Company as provided in this paragraph shall
         be  deemed  a  failure  to  exercise   reasonable  care  in  the  care,
         preservation or protection of such Collateral.

                  8.7  Notices.  Any demand upon or notice to Company  that Bank
         may elect to give shall be effective if personally  delivered:  sent by
         ordinary mail, certified or registered mail;  transmitted by telegraph,
         wireless or radio company and/or sent by overnight courier addressed to
         Company at the address identified at the beginning of this Agreement as
         Company's  address  or, if Company  has  notified  Bank in writing of a
         change of address  noted in its records,  to Company's  last address so
         notified.  Demands or notices  addressed to Company's  address at which
         Bank  customarily  communicates  with Company  shall also be effective.
         Notices and demands of Bank to Company  shall be  effective  upon their
         personal delivery, mailing,  transmission,  or delivery to an overnight
         courier,  as the case  may be,  whether  or not  actually  received  by
         Company.

                  8.8 Joint and Several Obligation of Company.  If there is more
         than one company,  the obligations of each and every company under this
         Agreement are joint and several.

                  8.9 Transfers of Indebtedness or Collateral. If at any time or
         times  by  assignment  or  otherwise  Bank  transfers  any  part of the
         Indebtedness  or  Collateral,  such  transfer  shall  carry with it the
         Bank's power and rights under this  Agreement  with respect to the part
         of the Indebtedness or Collateral  transferred and the transferee shall
         become  vested  with such  powers  and  rights  whether or not they are
         specifically  referred  to in the  transfer.  If and to the extent Bank
         retains any other part of the  Indebtedness  or  Collateral,  Bank will
         continue to have the rights and powers in this  Agreement  set forth by
         Company with respect to the same.

                  8.10  Termination  by Company  and Effect.  Provided  that all
         Indebtedness  secured under this Agreement shall have been paid in full
         and there  shall be no  commitments  by Bank to extend  credit or grant
         financial accommodation to be secured

                                                        12

<PAGE>



         by  this  Agreement,  whether  to  Company  or any  other  party  whose
         Indebtedness is to be secured by this Agreement,  Company may terminate
         this Agreement and the security  interest in the Collateral  granted by
         this Agreement,  by giving written notice to Bank, actually received by
         Bank and acknowledged in writing by an officer of Bank, that Company is
         terminating this Agreement.  Otherwise,  even though no Indebtedness is
         outstanding at the time,  this  Agreement  shall continue in full force
         and  effect  to  secure  credit  which  may be  extended  or  financial
         accommodations  which  may be given by Bank to  Company.  No  notice of
         termination  shall in any way effect this Agreement or any transactions
         entered into,  Indebtedness  incurred by Company,  or rights and powers
         created in favor of Bank prior to the receipt of notice of  termination
         given in accordance with this subparagraph.

                  8.11 Meaning of the Term Insolvency.  "Insolvency" of Company,
         or any other  person or entity,  means that there  shall have  occurred
         with' respect to Company,  or such person or entity, one or more of the
         following  events:  death,   dissolution,   termination  of  existence,
         insolvency,  inability to pay debts as they come due, business failure,
         appointment  of a receiver of any part of the property  of,  assignment
         for the  benefit  of  creditors  by,  or the  filing of a  petition  in
         bankruptcy or the commencement of any proceedings  under any bankruptcy
         or  insolvency  laws,  or any laws  relating  to the relief of debtors,
         readjustment   of   Indebtedness,   reorganization,   composition,   or
         extension, by or against, Company, or such person or entity.

                  8.12 Titles in Agreement. Titles of the several paragraphs and
         subparagraphs  of this Agreement are for  convenience of reference only
         and do not have any  substantial  effect or limit the  contents of such
         paragraphs.

                  8.13  Participations.  Company  consents to the  assignment or
         granting of participation  interests in all or part of the Indebtedness
         and the Collateral.

                  8.14 Form of Words. When applicable,  use of the singular form
         of any word shall also mean or apply to the plural,  and the  masculine
         form shall mean and apply to the feminine or the neuter.

                  8.15  Severability  of  Agreement.  If and to the extent  that
         applicable  law confers  any rights or imposes any duties  inconsistent
         with or in addition to any of the  provisions  of this  Agreement,  the
         affected provisions shall be amended to conform to such law, and if any
         provision of this Agreement shall be invalidated, all other provi sions
         shall remain in full force and effect.

                  8.16 Successors and Assigns. All rights of Bank shall inure to
         the benefit of its successors and assigns,  and  obligations of Company
         shall bind the Company's successors and assigns.


                                                        13

<PAGE>


                  8.17   Governing  Law.  This  Agreement  and  all  rights  and
         obligations  under it,  including  matters of  construction,  value and
         performance,  shall be  governed  by the Uniform  Commercial  Code,  as
         amended  from time to time,  in effect in the State of  Indiana  and by
         other applicable laws of the State of Indiana.

         EXECUTED  AND  DELIVERED  by Company and Bank to be effective as of the
date first written above.
                                    COMPANY:
                             Morgan Drive Away, Inc.


                                   By:/s/ Richard B. DeBoer
                                   ------------------------------------------
                                   (Signature)

                                   Richard B. DeBoer, Chief Financial Officer
                                             and Treasurer
                                   ------------------------------------------
                                    (Typed or Printed Name and Office)



                                 BANK:
                                 KeyBank National Association

                                 By:_________________________________________
                                   (Signature)

                                    ------------------------------------------
                                    (Typed or Printed Name and Office)






                                                        14



         Guaranties  in   substantially   the  following  form   respecting  the
indebtedness  of Morgan Drive Away,  Inc.,  TDI, Inc. and  Interstate  Indemnity
Company, have been provided by The Morgan Group, Inc., and Morgan Finance, Inc.,
as well as by Morgan Drive Away, Inc.  (respecting  indebtedness of Morgan Drive
Away, Inc. and Interstate Indemnity Company.

                 ABSOLUTE, UNCONDITIONAL AND CONTINUING GUARANTY


THIS ABSOLUTE,  UNCONDITIONAL AND CONTINUING  GUARANTY  ("Guaranty") is made and
entered into, to be effective the 27th day of March,  1997, by THE MORGAN GROUP,
INC., a Delaware  corporation,  whose address is 2746 Old U.S. 20 West, Elkhart,
Indiana 46514  ("Guarantor"),  to and in favor of KEYBANK NATIONAL  ASSOCIATION,
127 Public Square,  Cleveland,  Ohio 44114,  and any Affiliate Bank (which shall
hereinafter be referred to individually or collectively as "Bank").

                               RECITALS

A. Morgan Drive Away,  Inc., an Indiana  corporation with an address at 2746 Old
U.S. 20 West, Elkhart, Indiana 46514 ("Morgan"), is a wholly-owned subsidiary of
The Morgan Group, Inc. ("Guarantor").

B. Morgan has and shall become liable and indebted to Bank.

C. Morgan shall hereinafter be referred to as "Borrower."

D. "Affiliate Bank" shall mean any one or more bank  subsidiaries of KeyCorp and
its successors.

E. As a condition to the loans,  extensions  of credit  and/or  other  financial
accommodations  made by Bank to Borrower  concurrently with the delivery of this
Guaranty,  and as a condition to any loans,  extensions  of credit  and/or other
financial  accommodations  made by Bank to Borrower from time to time hereafter,
Bank  requires  that  Guarantor  guarantee  on an  absolute,  unconditional  and
continuing  basis the payment of all of the present and future  liabilities  and
indebtedness of Borrower to Bank.

F. Guarantor expects to derive an economic benefit from any loans, extensions of
credit and/or other financial  accommodations  made by Bank to Borrower,  and in
consideration of such expected benefit and to induce Bank to make loans,  extend
credit  and/or make other  financial  accommodations  to Borrower,  Guarantor is
willing to guarantee all such liabilities and indebtedness of Borrower to Bank.

NOW, THEREFORE, for value received and as an inducement for and in consideration
of the loans, extensions of credit and/or other financial accommodations made by
Bank to Borrower  concurrently with the delivery of this Guaranty,  and of other
loans,  other  extensions of credit  and/or other  financial  accommodations  to
Borrower  which Bank, at its sole option and subject to its credit  policies and
practices, may grant to Borrower from time to time hereafter, Guarantor does now
hereby agree to and for the benefit of Bank as follows:



                                                         1

<PAGE>

                                    AGREEMENT

                                   ARTICLE 1.
                              Inclusion of Recitals

The Recitals above set forth are a part of this Guaranty for all purposes.


                                   ARTICLE 2.
                              Statement of Guaranty

Section 2.1. Liabilities and Indebtedness Guaranteed.  Guarantor guarantees,  on
an absolute,  unconditional  and continuing  basis,  the full and prompt payment
when due, whether by lapse of time or  acceleration,  of each one and all of the
existing  and  future  loans,   extensions  of  credit  and/or  other  financial
accommodations  of every kind and type  whatsoever,  now or  hereafter  owing by
Borrower to Bank including, but not limited to, the following:

         1.       all  loans,  and  extensions  of credit  and  other  financial
                  accommodations previously, currently or hereafter made by Bank
                  to Borrower  and any and all  extensions  or renewals of them;
                  and

         2.       all  other   obligations,   liabilities  and  indebtedness  of
                  Borrower to and in favor of Bank, direct or indirect, absolute
                  or  contingent,  now existing or hereafter  arising,  of every
                  kind and type whatsoever and however evidenced (including, but
                  not  limited  to, all  existing  and future  loans,  advances,
                  indebtednesses,  liabilities, guarantees of the obligations of
                  others,  and  obligations  to  reimburse  payments  made under
                  letters of credit), whether secured or unsecured;

         (the "Guaranteed Obligations").

Section  2.2.  No  Limitation.  No act or  thing  need  occur to  establish  the
liability of the undersigned hereunder, and no act or thing, except full payment
and discharge of all Indebtedness, shall in any way exonerate the undersigned or
modify, reduce, limit or release the liability of the undersigned hereunder.

Section  2.3.  Absolute,   Unconditional  and  Continuing.  The  liabilities  of
Guarantor under this Guaranty are absolute,  unconditional  and continuing,  and
irrespective of the regularity of any writing, document or instrument evidencing
any of the Guaranteed Obligations; and, to the extent any Guaranteed Obligations
are secured,  irrespective of the validity,  regularity or enforceability of any
writing,  document or  instrument  evidencing  such security for the Guaran teed
Obligations; and irrespective of the value of the security itself.


                                                         2

<PAGE>



Section 2.4.  Severable.  This  Guaranty may be enforced from time to time as to
any  part or all of the  Guaranteed  Obligations,  and the  enforcement  of this
Guaranty  as to  part of the  Guaranteed  Obligations  shall  not  terminate  or
eliminate in any manner the  liabilities  of Guarantor for the other  Guaranteed
Obligations.


                                   ARTICLE 3.
                              Payment by Guarantor

Section 3.1. Default. If the Borrower should fail at any time fully and promptly
to pay when due,  whether by lapse of time or  acceleration,  all or any part of
the  Guaranteed  Obligations,  Guarantor,  upon  written  demand  by Bank,  will
immediately  pay such  Guaranteed  Obligations  to Bank in the same manner as if
such Guaranteed  Obligations  constituted  the direct and primary  obligation or
obligations of Guarantor to Bank.

Section 3.2.  Notice.  The written  demand of Bank for payment of the Guaranteed
Obligations, or any of the Guaranteed Obligations, shall be given in writing and
personally delivered to Guarantor, or sent by telegraph, facsimile transmission,
or overnight courier, or by U.S. Mail, postage prepaid, Registered or Certified,
Return Receipt  Requested,  to the  Guarantor's  address set forth above in this
Guaranty. If there is any address change, Bank shall be notified by Guarantor in
writing, and until such notice is received by Bank, Bank may rely upon the above
address.

Section  3.3.  Obligation  of  Guarantor.  Bank is not  required,  prior  to the
enforcement of the Guaranty,  to take any action or realize against the Borrower
or against any other persons, guarantors or collateral, guaranteeing or securing
any of the Guaranteed Obligations.

Section 3.4.  Valuation and  Appraisement  Laws. The liability of Guarantor with
respect to the Guaranteed  Obligations in all cases shall be without relief from
valuation and appraisement laws.


                                   ARTICLE 4.
                               Waiver by Guarantor

Section 4.1. Waiver. Guarantor hereby waives each of the following:

          1.      notice of acceptance of this Guaranty, of each and every loan,
                  extension of credit, or other financial  accommodation by Bank
                  (including  extensions  or renewals)  to Borrower,  and of the
                  amount or nature of the Guaranteed Obligations which may exist
                  from time to time;


                                                         3

<PAGE>



         2.       presentment,  demand  and  protest,  and  notice of  dishonor,
                  non-payment  or  other  default  with  respect  to  any of the
                  Guaranteed Obligations;

         3.       any and all defenses, claims and discharges of Borrower or any
                  other  obligor,  pertaining  to  the  Guaranteed  Obligations,
                  except the defense of  discharge  by payment by  Guarantor  in
                  full; and,  without  limiting the generality of the foregoing,
                  the Guarantor  will not assert,  plead or enforce  against the
                  Bank any defense of waiver, release,  discharge in bankruptcy,
                  statute  of  limitations,  res  judicata,  statute  of frauds,
                  anti-deficiency statute, fraud, incapacity,  minority,  usury,
                  illegality or  unenforceability  which may be available to the
                  Borrower  or any  other  person  liable  with  respect  to any
                  Guaranteed  Obligations,   or  any  setoff  available  to  the
                  Borrower  or any other  person  against  Bank;  and  Guarantor
                  waives  any and all  claims  or  rights  to  assert  claims of
                  discharge under I.C. 26- 1-3.1-605;

         4.       any  requirement  that Bank take  action,  realize,  institute
                  suit,  or exercise  or exhaust its rights or remedies  against
                  the  Borrower or against  any other  person or  guarantor,  or
                  collateral securing and/or guaranteeing all or any part of the
                  Guaranteed  Obligations  [the  obligations  of any such  other
                  person or guarantor,  and any such  collateral are referred to
                  as ("Collateral")], prior to enforcing any rights it has under
                  this Guaranty or otherwise against Guarantor;

         5.       the  invalidity  of  any  instruments   evidencing  Guaranteed
                  Obligations  or the  disability  or  legal  incapacity  of any
                  person in whole or in part, at any time;

         6.       the fact  that  the  amount  or  value of any of the  property
                  constituting  a part of the  Collateral,  may at any time have
                  been or be incorrectly estimated;

         7.       the  deterioration in market or other values,  waste,  loss by
                  fire,  theft,  loss,  non-  existence or  substitution  of any
                  property constituting a part of the Collateral;

         8.       relief from valuation and appraisement laws; and

         9.       any right that  Guarantor  has, or might  hereafter  have,  to
                  recover  from  the  Borrower  the  monies  that  Guarantor  is
                  obligated to pay to Bank hereunder.  The undersigned  will not
                  exercise  or  enforce,  and  expressly  waives,  any  right of
                  contribution,  reimbursement,   indemnification,  recourse  or
                  subrogation  available to the  undersigned  against any person
                  liable for  payment of the  Indebtedness,  including,  but not
                  limited to, the  Borrower,  or as to any  collateral  security
                  therefor.


                                                         4

<PAGE>



Section 4.2. Failure of Bank to Act. The failure of Bank or any other persons to
take any of the actions  authorized  in this  Guaranty,  or the existence of any
conditions,  waived above,  shall in no way affect or release the obligations of
the Guarantor under this Guaranty.


                                   ARTICLE 5.
                                 Rights of Bank

Section 5.1.  Rights of Bank with Respect to the  Obligations  Guaranteed.  Bank
shall have the right, without releasing Guarantor from its liabilities hereunder
and  without  notice to the  Guarantor,  to deal in any  manner  with any of the
Guaranteed  Obligations  or the  Collateral  including,  but not limited to, the
following rights:

         1.       to, on any number of occasions, modify or otherwise change any
                  terms  or  alter  any  part  of  the  Guaranteed  Obligations,
                  including,  but not limited to, changing the rate of interest,
                  or affecting any release, compromise or settlement;

         2.       to extend or renew any or all of the Guaranteed Obligations on
                  any  number  of  occasions  and to  forbear  to take  steps to
                  enforce  the  payment  of all  or any  part  of  them  against
                  Borrower;

         3.       to obtain  Collateral or to not obtain  Collateral  (including
                  rights of setoff), to release or to forbear to proceed against
                  all or any part of the  Collateral,  or to substitute  any new
                  Collateral for any existing Collateral;

         4.       to apply payments received from Borrower, from Guarantor, from
                  others or from  realization upon any Collateral in such manner
                  and order in priority as Bank sees fit;

         5.       to make any election  against the  Borrower or the  Collateral
                  under the United States Bankruptcy Code, as amended;

         6.       to add or release  any other  guarantor,  surety,  endorser or
                  accommodation  party whether primarily or secondarily  liable,
                  to proceed  against all or any one or none of such  persons or
                  entities,  to accept partial payments from them and to settle,
                  compromise or adjust with any of them,  all in such manner and
                  at such time or times as Bank may deem advisable; and

         7.       to assign or grant  participation  interests in all or part of
                  the Guaranteed Obligations.

         Section 5.2.  Guarantor  not Released or  Discharged  by Bank's Acts or
Omissions.  The  obligations  of  Guarantor  hereunder  shall  not be  released,
discharged, or affected in any way,

                                                         5

<PAGE>



nor shall Guarantor have any recourse against Bank by reason of any action which
Bank may take or omit to take under this  Guaranty or otherwise  with respect to
the Guaranteed  Obligations or the Collateral.  Guarantor  expressly agrees that
Guarantor  shall be and remain  liable for any  deficiency  remaining  after the
foreclosure  of any  mortgage,  security  interest  or other  property  interest
securing  the  Guaranteed  Obligations,  whether  or not  the  liability  of the
Borrower or any other  obligor for such  deficiency  is  discharged  pursuant to
statute or judicial decision.

Section  5.3.  Guaranty  Extends  to  Amounts  Applied  on  Obligation  and Then
Returned.  If any payment  applied by Bank to the Guaranteed  Obligations is set
aside,  recovered,   rescinded  or  required  to  be  returned  for  any  reason
(including, without limitation, the bankruptcy,  insolvency or reorganization of
the Borrower or any other  obligor),  the  Guaranteed  Obligations to which such
payment was applied  shall for the  purposes of this  Guaranty be deemed to have
continued in  existence,  notwithstanding  such  application,  and this Guaranty
shall  be  enforceable  as to such  Guaranteed  Obligations  as fully as if such
application had never been made and  notwithstanding the fact that prior to such
payment being so set aside, recovered, rescinded or required to be returned, the
Guarantor shall have terminated this Guaranty under Section 6.2 below.

Section  5.4.  Assignment.  The Bank  may,  without  any  notice  whatsoever  to
Guarantor  or  to  the  Borrower,   sell,  assign  or  transfer  the  Guaranteed
Obligations and any Collateral, or any part of them, and any part or all of this
Guaranty,  and, in such event, each and every immediate and successive assignee,
transferee  or  holder  of all or any  part of the  Guaranteed  Obligations  and
Guaranty,  shall have the right to enforce this Guaranty (to the extent so sold,
assigned,  transferred)  by suit or otherwise for the benefit of such  assignee,
transferee  or holder,  as if such  assignee,  transferee or holder were by name
specifically given such rights, powers and benefits; but the Bank shall continue
to have the unimpaired and absolute right to enforce this Guaranty,  for its own
benefit, as to so much of the Guaranteed Obligations owed it that the Bank shall
not have sold, assigned or transferred.


                                   ARTICLE 6.
                                   Termination

Section 6.1.  Guaranty is Continuing until Full Payment.  This Guaranty shall be
on a  continuing  basis and  shall  remain in full  force and  effect  until all
Guaranteed  Obligations  are paid in full and  termination  is  accomplished  in
accordance with the provisions of paragraph 6.2 below.

Section 6.2. Termination.  Guarantor may terminate Guarantor's  obligation as to
payment of future obligations of the Borrower to Bank (excepting, however, those
with  respect to which there is an  outstanding  commitment  or agreement on the
part of Bank to make further loans or advances),  by delivering to an officer of
Bank, at the offices of Bank, during banking hours,

                                                         6

<PAGE>



written  notice of termination  signed by the  Guarantor,  and by receiving from
such officer written acknowledgment of such delivery. Any such termination shall
be  effective  on  the  next  banking  day  of  Bank   following   such  written
acknowledgment of delivery.

Section 6.3.  Termination  not  Effective  for  Obligations  Existing at Time of
Termination.  Termination of this Guaranty under Section 6.2 above shall have no
affect  whatsoever  on the  obligations  of  the  Guarantor  to  pay  Guaranteed
Obligations  existing  at the time of  termination  whether or not they are then
due, nor shall such termination have any affect  whatsoever on any extensions or
renewals of such existing  Guaranteed  Obligations  which are effectuated  after
such  termination.  Termination  of this Guaranty  under Section 6.2 above shall
also have no affect whatsoever on the obligations of Guarantor to pay Guaranteed
Obligations  which spring from  commitments  or  agreements  on the part of Bank
which were outstanding at the time of the termination.

Section 6.4.  Guaranty not Terminated  because Borrower is not Indebted to Bank.
This  Guaranty  shall not be  terminated  by virtue of the fact that at any time
hereafter  the  Borrower  is not  indebted  to Bank  at any  such  time,  unless
termination is accomplished in accordance with Section 6.2 above.


                                   ARTICLE 7.
                                  Miscellaneous

Section 7.1. Insolvency of Borrower does not Discharge Guarantor.  This Guaranty
shall not be discharged by the  dissolution or insolvency  (however  defined) of
the Borrower.

Section 7.2.  Dissolution  or  Insolvency of  Guarantor.  If Guarantor  shall be
dissolved or shall become insolvent  (however  defined) then Bank shall have the
right to declare immediately due and payable,  and Guarantor shall forthwith pay
to Bank, the full amount of all Guaranteed Obligations,  whether or not they are
otherwise due and payable, and if the Guarantor  voluntarily  commences or there
is commenced  involuntarily against the Guarantor a case under the United States
Bankruptcy Code, as amended, or under any other bankruptcy or insolvency statute
or law, the full amount of all Guaranteed  Obligations,  whether or not they are
otherwise due and payable,  shall be immediately due and payable to Bank without
demand or notice.

Section  7.3.  This  Agreement  is not a  Suretyship.  This is an  agreement  of
guaranty, not of suretyship.

Section 7.4.  Representations and Warranties of Guarantor.  Guarantor represents
and warrants to Bank that:

         1.       Guarantor is a corporation duly organized and existing in good
                  standing and has full power and  authority to make and deliver
                  this Guaranty.

                                                         7

<PAGE>



         2.       The  execution,  delivery and  performance of this Guaranty by
                  Guarantor has been duly authorized by all necessary actions of
                  its officers,  directors and share holders and do not and will
                  not violate the  provisions of, or constitute a default under,
                  any presently  applicable law or its Articles of Incorporation
                  or  By-Laws,  or any  agreement  presently  binding  upon  the
                  Guarantor.

         3.       This  Guaranty  has been duly  executed  and  delivered by the
                  authorized  officers of Guarantor and constitutes  Guarantor's
                  lawful, binding and legally enforceable obligation.

         4.       The authorization, execution, delivery and performance of this
                  Guaranty do not require notification to, registration with, or
                  consent or approval by any  federal,  state,  local or foreign
                  regulatory body or administrative agency.

         5.       All  financial  data  provided  to the  Bank by  Guarantor  in
                  connection  with the  execution of this  Guaranty are true and
                  accurate and are not materially misleading.

Section  7.5.  Representation  and  Warranty  of  Economic  Benefit  Derived  by
Guarantor. Guarantor represents and warrants to Bank that Guarantor has a direct
and substantial  economic interest in Borrower and expects to derive substantial
business, economic and other benefits from any loans, extension of credit and/or
other  financial  accommodations  which  result in the  creation  of  Guaranteed
Obligations,  and this  Guaranty  is given for a  corporate  purpose.  Guarantor
agrees to rely exclusively on the right to terminate this Guaranty in accordance
with the provisions of Section 6.2 above,  if at any time, in the opinion of the
officers,  directors or shareholders of Guarantor,  the corporate  benefits then
being  received  by the  Guarantor  in  connection  with this  Guaranty  are not
sufficient to warrant the  continuance of this Guaranty as to future  Guaranteed
Obligations.

Section 7.6. Bank may Refuse to Loan. This Guaranty shall not in any way prevent
the Bank from refusing to loan any additional sums, or extend additional credit,
or make any other  additional  financial  accommodations  to the Borrower at any
time from and after the date of this Guaranty,  and any such refusal by the Bank
shall not terminate this Guaranty nor diminish or discharge any liability of the
Guarantor.

Section 7.7. Severability of Provisions. Any provision of this Guaranty which is
prohibited or  unenforceable  in any  jurisdiction  shall be  ineffective to the
extent of such prohibition or unenforceability without affecting the validity or
enforceability  of  such  provision  in  any  other  jurisdiction,  and  without
affecting the validity or  enforceability  of the  remaining  provisions of this
Guaranty in any jurisdiction.



                                                         8

<PAGE>



Section 7.8. Writing Requirement. This Guaranty may not be modified, amended, or
otherwise changed except by a writing signed by Guarantor and Bank.

Section 7.9. Governing Law. Guarantor agrees that for all purposes this Guaranty
shall be considered to have been executed and delivered at Elkhart, Indiana, and
that it shall be governed,  interpreted  and  construed in  accordance  with the
internal laws (and not the law of conflicts) of the state of Indiana.

Section 7.10.  Successors and Assigns.  This Guaranty is binding upon Guarantor,
and Guarantor's  successors and assigns, and shall inure to the benefit of Bank,
and its successors and assigns.

Section  7.11.  Merger  Clause.  This  instrument  is the  final,  complete  and
exclusive  statement of the agreement  between the Bank and the  Guarantor  with
respect to Guarantor's  guaranty of the payment of the  Guaranteed  Obligations,
and all prior  negotiations,  representations,  promises and conditions  related
thereto are merged into this instrument.

Section 7.12. Information Concerning Financial Conditions of Borrower. Guarantor
acknowledges  that it is  capable  of,  and hereby  assumes  responsibility  for
keeping informed of the financial conditions of Borrower,  any and all endorsers
and  any and all  guarantors  of the  Guaranteed  Obligations  and of all  other
circumstances bearing upon the risk of nonpayment of the Guaranteed  Obligations
that diligent inquiry would reveal,  and Guarantor hereby agrees that Bank shall
have no duty to advise  Guarantor of  information  known to Bank  regarding such
conditions or any such circumstances.

Section  7.13.  Headings.  Article and Section  headings  in this  Guaranty  are
inserted  for  convenience  only.  They  shall  not be  considered  part of this
Guaranty,  they shall not affect the construction or interpretation  hereof, and
they shall not define or limit any of the terms or provisions herein.

Section  7.14.  Submission to  Jurisdiction;  Venue.  Guarantor  consents to the
jurisdiction of any local, state or federal court located within Elkhart County,
Indiana,  (or in the case of a federal court, the jurisdiction of which includes
Elkhart  County,  Indiana) and consents that all such service of process be made
by  registered  mail  directed  to the  parties  at the  address  stated in this
Agreement  and  service  so made shall be deemed to be  completed  five (5) days
after such mailing.

SECTION 7.15. WAIVER OF JURY TRIAL.  REGARDING ALL SUITS AND ACTIONS ARISING OUT
OF OR RELATING TO THIS GUARANTY IN ANY WAY, MANNER OR RESPECT, GUARANTOR WAIVES,
AT THE OPTION OF BANK, TRIAL BY JURY.



                                                         9

<PAGE>


IN  WITNESS  WHEREOF,  the  Guarantor  has  hereunto  set its  hand by its  duly
authorized officer to be effective the day and year first above mentioned.

                                   GUARANTOR:
                             The Morgan Group, Inc.

                                   By:/s/ Richard B. DeBoer
                                   ------------------------------------------
                                   (Signature)

                                   Richard B. DeBoer, Chief Financial Officer 
                                             and Treasurer
                                   ------------------------------------------



                                   ACCEPTANCE

This  Guaranty  is hereby  accepted  by  KeyBank  National  Association,  by its
undersigned  duly  authorized  officer,  to  be  effective  the  27th   day  of
March, 1997.


                                       BANK:
                                       KeyBank National Association


                                       By:______________________________________
                                          (Signature)


                                       Its:_____________________________________
                                           (Printed Name and Office)






                                                        10




The Morgan Group, Inc.

Exhibit 11 - Statement Re:  Computation of Per Share Earnings


                                                Year Ended December 31

                                          1994           1995           1996
                                        ---------      ---------       --------
Fully Diluted
Average Shares Outstanding              1,333,333      1,333,333       1,333,33

Issuance  of 1.1 million
shares of Class A
Common  stock on July 22, 1993          1,100,000      1,100,000      1,100,000

Net  effect  of exercisable
warrants, price based upon the
Treasury Stock Method using average
stock prices                              120,730              0              0

Exercise of warrants,
net of tax benefit                              0         34,469         88,888

Redemption of shares of Series A
Preferred Stock                                 0          4,932        150,000

Effect of non-qualified options
outstanding, price based upon the
Treasury Stock method using
average price                                   0          1,520              0

Treasury  stock  repurchased                    0        (50,070)      (121,311)

Automatic  conversion of Series B
Redeemable Preferred Stock into
Class A Common Stock effected
contemporaneously
with the initial public offering          133,332        133,332        133,332
                                        ---------      ---------       --------
Total                                   2,687,395      2,557,516      2,684,242
                                        =========      =========      =========

Net income (loss)                     $ 2,212,000    $ 2,269,000    ($2,069,543)

Series A Redeemable
Preferred Stock dividends                (244,273)      (220,691)             0
                                      -----------    -----------    ----------- 
                                      $ 1,968,035    $ 2,048,707    ($2,069,543)
                                      ===========    ===========    =========== 

Per share amount                      $      0.73    $       .80    ($      .77)
                                      ===========    ===========    =========== 




                        Consent of Independent Auditors



We consent to the incorporation by reference in the Registration Statement (Form
S-8 No. 33-72996)  pertaining to The Morgan Group, Inc. Incentive Stock Plan and
in the Registration  Statement (Form S-8 No. 33-72998)  pertaining to The Morgan
Group,  Inc. 401(k) Profit Sharing Plan of our report dated March 27, 1997, with
respect to the  consolidated  financial  statements  of The Morgan  Group,  Inc.
included in the Annual Report (Form 10-K) for the year ended December 31, 1996.



                                                        /s/ Ernst & Young LLP

Greensboro, North Carolina
March 27, 1997



                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

As independent  public  accountants,  we hereby consent to the  incorporation by
reference of our report dated  February 5, 1996 in his Form 10-K into the Morgan
Group, Inc.'s previously filed Registration Statements on Form S-8 (Registration
Nos.  33-72996,  33-72998).  It should  be noted  that we have not  audited  any
financial statements of The Morgan Group, Inc. subsequent to December 31, 195 or
performed any audit procedures subsequent to the date of our report.


                                             ARTHUR ANDERSEN LLP

Chicago, Illinois
March 27, 1997



<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     THIS SCHEDULE  CONTAINS SUMMARY  FINANCIAL  INFORMATION  EXTRACTED FROM THE
REGISTRANT'S UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS FOR THE 12 MONTHS ENDED
DECEMBER  31,  1996  AND IS  QUALIFIED  IN ITS  ENTIRETY  BY  REFERENCE  TO SUCH
FINANCIAL STATEMENTS.
</LEGEND>
<CIK>                        0000906609 
<NAME>                       THE MORGAN GROUP
<MULTIPLIER>                 1,000
<CURRENCY>                   U.S. DOLLARS
                            
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-START>                                 SEP-30-1996
<PERIOD-END>                                   DEC-31-1996
<EXCHANGE-RATE>                                1.000
<CASH>                                         354
<SECURITIES>                                   954
<RECEIVABLES>                                  11,312
<ALLOWANCES>                                   59
<INVENTORY>                                    0
<CURRENT-ASSETS>                               16,923
<PP&E>                                         5,626
<DEPRECIATION>                                 2,863
<TOTAL-ASSETS>                                 33,066
<CURRENT-LIABILITIES>                          14,828
<BONDS>                                        0
<COMMON>                                       41
                          0
                                    0
<OTHER-SE>                                     13,104
<TOTAL-LIABILITY-AND-EQUITY>                   33,066
<SALES>                                        132,208
<TOTAL-REVENUES>                               132,208
<CGS>                                          122,238
<TOTAL-COSTS>                                  135,471
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             352
<INCOME-PRETAX>                                (3,615)
<INCOME-TAX>                                   (1,545)
<INCOME-CONTINUING>                            (2,070)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (2,070)
<EPS-PRIMARY>                                  (.77)
<EPS-DILUTED>                                  (.77)
        


</TABLE>


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