MORGAN GROUP INC
10-K, 1998-03-31
TRUCKING (NO LOCAL)
Previous: HI RISE RECYCLING SYSTEMS INC, 10KSB40, 1998-03-31
Next: UNITED STATES LEATHER INC /WI/, 10-K405, 1998-03-31



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

         Annual  Report  Pursuant  to  Section  13 or  15(d)  of the  Securities
Exchange Act of 1934 For the fiscal year ended December 31, 1997



                             THE MORGAN GROUP, INC.
                              2746 Old U.S. 20 West
                             Elkhart, Indiana 46514
                                 (219) 295-2200
                         Commission File Number 1-13586

 
        Delaware                                       22-2902315
(State of Incorporation)                 (I.R.S. Employer Identification Number)



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

                             American Stock Exchange
                     Class A Common Stock, without par value

           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 and (2) has been subject to such filing requirements for
the past 90 days.

                  YES X                   NO  ______  

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of Registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [  ]

The aggregate market value of the issuer's voting stock held by  non-affiliates,
as of March 25, 1998 was  $9,834,999.  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 25 1998,  was 1,434,810  shares,  and 1,200,000  shares,
respectively.

                       DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Proxy Statement for the 1998 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 nation's largest publicly
owned service  company in managing the delivery of manufactured  homes,  trucks,
specialized vehicles,  and trailers 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   1,560  independent  owner  operators  and
approximately  1,350 other drivers.  The Company dispatches its drivers from 123
locations  in 35 states.  The  Company's  largest  customers  include  Fleetwood
Enterprises,  Inc.,  Oakwood  Homes  Corporation,  Champion  Enterprises,  Inc.,
Winnebago  Industries,  Inc., Clayton Homes, Inc.,  Cavalier Homes, Inc., Schult
Homes  Corporation,  Four Seasons  Housing,  Inc., Palm Harbor Homes,  Inc., and
United Parcel Service.  The Company's  services also include  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
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 1942. The Morgan Group, Inc. is a Delaware
corporation  formed by Lynch  Corporation to acquire Morgan and  Interstate.  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 outsourcing company. TDI is a market leader in
the fragmented  truck delivery  business  focusing on relocation of consumer and
commercial  vehicles for  customers,  including  United  Parcel  Service,  Ryder
System, Inc., Automotive Rentals, Inc., Budget One-Way Rental, and Grumman Corp.

         In December 1996,  the Company  acquired the assets of Transit Homes of
America,  Inc.  ("Transit"),  a national  outsourcing  company located in Boise,
Idaho.  Transit,  with  1997  operating  revenues  of  $21.2  million,  provides
outsourcing  transportation  services to Fleetwood  Enterprises,  Inc., Champion
Enterprises, Inc., Palm Harbor, and Cavalier Homes, Inc.

         The Company  decided in the fourth quarter of 1996 to  discontinue  the
"truckaway" operation of the Specialized  Transport Group.  Truckaway was a line
of business that transported van conversions, tent campers, and other automotive
products on company-owned equipment. The Company, in the fourth quarter of 1996,
recorded  a special  charge  of  $2,675,000  ($1,605,000  after  tax)  comprised
principally of the anticipated loss on the sale of the company-owned  equipment,
projected losses through April 30, 1997, and write-downs of accounts  receivable
and other assets. The equipment was principally sold by May 1997.

         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

Manufactured Housing.

         The largest  portion of the  Company's  operating  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 6% to 558,000 in
1997  from  553,000  in 1996,  after  9% and 12%  increases  in 1996  and  1995,
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, truck and van conversions) ("RV's") declined 4% in 1997 to 363,000 from
376,000  shipments in 1996 after declines of 1% in 1996,  and 11% in 1995.  This
data is obtained from the Recreational  Vehicle Industry  Association  ("RVIA").
RV's are discretionary purchases, sales of which are cyclical. Consumer interest
rates remain  relatively  low which make RV's 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 is the largest  publicly  owned  transporter of  manufactured  homes and
provider  of  outsourcing  services  to the motor  home and  commercial  vehicle
markets in the United States. In addition to new manufactured  housing and motor
homes, 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
              ("Manufactured Housing"), which includes Transit Homes acquired in
              1996,  provides  specialized  transportation  to  companies  which
              produce  new  manufactured   homes,   modular  homes,  and  office
              trailers.  In  addition,   Manufactured  Housing  transports  used
              manufactured  homes and offices for individuals,  businesses,  and
              the U.S.  Government.  Manufactured Housing ships products through
              approximately   1,250   independent   owner  operators  who  drive
              specially modified 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  19 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. In
              1997, Manufactured Housing delivered approximately 179,000 units.

               Driver   Outsourcing   Group.   The  Driver   Outsourcing   Group
              ("Outsourcing"),  which includes TDI acquired in May 1995, engages
              the services of  approximately  1,350 drivers which are outsourced
              to customers to drive  commercial and  recreational  vehicles.  In
              1997, Outsourcing delivered approximately 46,000 units through the
              use of these drivers.

               Specialized  Transport Group. In 1997, the Specialized  Transport
              Group  ("Specialized  Transport")  moved a variety of  specialized
              vehicles,  including  semi-trailers,   military  vehicles,  travel
              trailers and other commodities by utilizing specialized equipment.
              A decision was made in 1996 to discontinue the truckaway sector of
              Specialized Transport,  which moved van conversions,  automobiles,
              and tent campers by  utilizing  company-owned  trailers.  In 1997,
              Specialized Transport delivered approximately 34,000 units.

               Other Services.  Other services  provided include permit ordering
              services  principally for manufactured housing customers and, to a
              lessor  degree,  installation  services  related  to the set up of
              manufactured  homes. The Company also currently  provides physical
              damage  insurance  to the owners of  equipment  under lease to the
              Company through a captive insurance subsidiary.  In addition,  the
              Company  provides  financing  and certain  guarantees of equipment
              loans through its finance subsidiary.



<PAGE>



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, 1997.

<TABLE>
<CAPTION>
                                                               Years Ended December 31,
                                                    1993         1994        1995         1996         1997
                                                    ----         ----        ----         ----         ----
Manufactured Housing Group:
<S>                                               <C>         <C>         <C>          <C>          <C>    
Shipments                                         95,184      121,604     135,750      144,601      178,533
Operating revenues (in thousands)                $39,930      $53,520     $63,353      $72,616      $93,092

Driver Outsourcing:
Shipments                                         30,978       32,060      49,885       58,368       45,857
Operating revenues (in thousands)                $13,416      $15,197     $19,842      $23,090      $20,163

Specialized Transport:
Shipments                                         38,618       41,934      44,406       41,255       34,457
Operating revenues (in thousands)                $25,835      $28,246     $29,494      $26,169      $19,173

Other service revenues                            $3,612       $4,917      $9,614      $10,333      $13,726
                                                  ------       ------      ------      -------      -------
Total operating revenues (in thousands)          $82,793     $101,880    $122,303     $132,208     $146,154
                                                 =======     ========    ========     ========     ========
</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                               1993          1994         1995          1996         1997
                                                 ----          ----         ----          ----         ----
<S>                                         <C>           <C>          <C>           <C>          <C>    
Industry production (1)                       374,126       451,646      505,819       553,133      558,435
Shipments                                      76,188        98,181      114,890       121,136      154,389
Shares of units shipped                         20.4%         21.7%        22.7%         21.9%        27.6%

Recreational Vehicles
Industry production (2)                       406,300       426,100      380,300       376,400      362,700
Units moved (3)                                71,792        67,502       64,303        57,703       39,102
Shares of units shipped (3)                     17.7%         15.8%        16.9%         15.3%        10.8%
</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 home.

(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 - 1997.  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 shipment.



<PAGE>

Growth Strategy

         The   Company's   strategy   is  to  focus  on  the   profitable   core
transportation services (Manufactured Housing and Outsourcing) so that operating
revenues and profitability can grow in its area of dominant market position. The
Company will also look for opportunities to capitalize and/or grow its market in
manufactured   housing  and   outsourcing   through   acquisitions  if  suitable
opportunities arise. To enhance its profitability, the Company is continuing the
process of reconstructing  its organization to reduce  centralized  overhead and
redundant field expense.

         Manufactured  Housing Growth.  The Company  believes it can take better
         advantage of its position in the manufactured  housing industry and its
         relationship  with  manufacturers,  retailers,  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 Company will also
         consider  acquisition  opportunities.  The  Company may also pursue the
         purchase of certain  manufacturers' private transport fleets. In such a
         case, the Company would  typically  purchase the  customer's  tractors,
         sell the equipment to interested drivers, and then engage these drivers
         as independent owner operators.

         Outsourcing.  The  Company  believes it can  capitalize  on the growing
         trend in the  outsourcing of  specialized  vehicle  transportation  and
         delivery by manufacturers.  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 is expected to increase substantially as companies calculate
         the cost benefits of 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 market position in
         this  highly  fragmented  delivery  transportation  market.  The future
         growth rate of the  Company's  outsourcing  business is dependent  upon
         continuing to add major  vehicle  customers and expanding the Company's
         driver force.

         Reconstruct for Margin Improvement.  In the fourth quarter of 1996, the
         Company  made  a  decision  to  exit  the  Truckaway   operation  which
         transported  van  conversions,   tent  campers,  and  other  automotive
         products utilizing company-owned  equipment.  This decision was in line
         with the Company's  growth  strategy to focus on profitable  operations
         where the Company has a market position.  The Company is continuing the
         process  of  reconstructing  its  organization  to  reduce  centralized
         overhead and redundant  field  expense.  It 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  considering  acquisition  opportunities
         within the  manufactured  housing and  outsourcing  lines of  business.
         Thus,  the Company may consider  acquiring  regional or national  firms
         which service the manufactured housing and/or the 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 motor home
         industries,  and its relationships with manufacturers,  retailers,  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.  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
operating  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.

Forward-Looking Discussion

         In 1998,  the Company could benefit from better  pricing,  reduction of
overhead  through  corporate  restructuring,   elimination  of  redundant  field
expense,  and improvement of its 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 and the discussion of growth strategy
above.  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 following:

               Dependence 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 operating 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 and cargo 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   operating   revenues  have  been  derived  under
               contracts with customers. Such contracts generally have one, two,
               or 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  operating  revenues.  The loss of one or more of these
               significant   customers  could  adversely  affect  the  Company's
               results of operations.

               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  operating  revenues  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.  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.  There is no  assurance
              that  the  Company's  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
              operating revenues generated in the second and third quarters than
              in the first and  fourth  quarters.  A smaller  percentage  of the
              Company's operating 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.

Customers and Marketing

         The Company's  customers  requiring  transportation of new manufactured
homes, motor homes, commercial vehicles, and specialized vehicles are located in
various parts of the United States. The Company's largest  manufactured  housing
customers  include  Fleetwood  Enterprises,  Inc.,  Oakwood  Homes  Corporation,
Champion  Enterprises,  Inc., Clayton Homes, Inc.,  Cavalier Homes, Inc., Schult
Homes  Corporation,  Four Seasons Housing,  Inc., and Palm Harbor. The Company's
largest outsourcing customers include Winnebago Industries,  Inc., United Parcel
Service,   Ryder  System,   Inc.,   Automotive  Rentals,   Inc.,  and  Fleetwood
Enterprises,  Inc. Specialized  Transport customers include Utility Trailer Mfg.
Co., United Parcel Service,  Thor Industries,  Inc., Great Dane, and Xtra Lease,
Inc. While most manufacturers rely solely on carriers such as the Company, other
manufacturers  operate their own equipment and may employ outside  carriers on a
limited basis.

         A substantial portion of the Company's operating revenues are generated
under one, two, or three year contracts with  producers of  manufactured  homes,
motor homes, 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. Operating revenues
generated under customer contracts in 1995, 1996, and 1997 were 58%, 62%, 68% of
total operating revenues, respectively.

         The Company's  ten largest  customers all have been served for at least
three years and accounted for  approximately  59%, 59%, and 66% of its operating
revenues  in 1995,  1996,  and  1997,  respectively.  Operating  revenues  under
contract with Fleetwood Enterprises, Inc. ("Fleetwood"), accounted for 24%, 20%,
and 21% of operating revenues in 1995, 1996, and 1997,  respectively.  Operating
revenues with Oakwood Homes Corporation  ("Oakwood")  accounted for 9%, 11%, and
16% of operating revenues in 1995, 1996, and 1997,  respectively.  The Fleetwood
motor home contracts are  re-negotiated on a regional basis when they expire and
the Fleetwood and Oakwood  manufactured  housing  contracts are continuous until
canceled.  The Company has been  servicing  Oakwood for nine years and Fleetwood
for over 25 years.

         The Company markets and sells its services  through 13 regional offices
and 123  locations in 35 states,  concentrated  where  manufactured  housing and
motor home 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 26  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, 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 develop
relationships   with   manufactured  home  park  owners,   retailers,   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  Manufactured  Housing and  Specialized
Transport  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,   possesses   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  recruiters,
trade  magazines,  referrals,  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 day's notice by either party. The average length of service of
the Company's  current owner operators is approximately  2.5 years,  compared to
3.2 years in 1996.  At  December  31,  1997,  1,560 owner  operators  were under
contract  to the  Company,  including  1,250  operating  toters,  132  operating
semi-tractors, and 178 operating pick-up trucks.

         In Manufactured  Housing,  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.  The average tenure with the Company of its toter  independent
owner  operators  is 2.8  years,  compared  to 3.3 years in 1996.  The change in
tenure is due in part to the addition of drivers from the Transit Acquisition.

         In Specialized  Transport,  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 1.8 years, compared to 2.7 years in 1996. The average length of
service among the Pickup owner operators is 2.9 years,  compared to 3.0 years in
1996.

         The change in the tenure of owner  operators  is due,  in part,  to the
discontinuance  of the  truckaway  operation  and was  offset  by the  effective
recruiting efforts by the Company.

         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 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.

Outsourcing

         The Company utilizes both independent  contractors and employees in its
outsourcing  operations.  The  Company  outsources  its over 1,350  drivers on a
trip-by-trip  basis  for  delivery  to  retailers  and  rental  truck  agencies,
commercial  and  recreational  vehicles  such as motor homes,  buses,  tractors,
rental trucks,  and commercial  vans.  These  individuals are recruited  through
driver  recruiters,  trade  magazines,  brochures,  and  referrals.  Prospective
drivers  are  required  to  possess  at  least  a  chauffeur's  license  and are
encouraged  to obtain a  commercial  driver's  license.  They must also meet and
maintain  compliance with requirements of the U.S.  Department of Transportation
and standards  established by the Company.  Outsourcing  drivers are utilized as
needed,   depending   on  the   Company's   transportation   volume  and  driver
availability.  Outsourcing  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.

Agents and Employees

         The Company has 140 terminal  managers and assistant  terminal managers
who are involved directly with the management of equipment and drivers. Of these
140 staff,  approximately  120 are  full-time  employees  and the  remainder are
independent  contractors  who  earn  commissions.  The  terminal  personnel  are
responsible for the Company's  terminal  operations  including safety,  customer
relations, equipment assignment,  invoicing, and other matters. Because terminal
personnel develop close  relationships with the Company's customers and drivers,
from time to time the  Company  has  suffered  a terminal  personnel  defection,
following  which the former  staff has sought to exploit such  relationships  in
competition  with  the  Company.   The  Company  does  not  expect  that  future
defections,  if any, would have a material affect on its operations. In addition
to the 140 terminal personnel,  the Company employs  approximately 232 full-time
employees.  The Company also has 17 employee drivers in Manufactured housing and
six in Outsourcing.

Seasonality

         Shipments of manufactured homes tend to decline in the winter months in
areas where poor weather  conditions  inhibit  transport.  This usually  reduces
operating  revenues in the first and fourth quarters of the year. Motor home and
travel  trailer  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  operating
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 $25 million per occurrence with a deductible of up to $250,000
per  occurrence for personal  injury and property  damage.  The Company  carries
cargo  insurance of $1 million per occurrence  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 $25 million or below its $250,000 deductibles, its results could be
materially  adversely  affected.  The Company does have an "aggregate stop loss"
insurance  policy for the period  July 1, 1997  through  June 30,  1998  whereby
personal injury,  property damage,  and worker's  compensation  losses below its
$250,000  deductible  cannot exceed $4.3 million (could be adjusted up dependent
on  operating  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.

         The  following  table sets  forth  information  with  respect to bodily
injury  and  property  damage  and cargo  claims  reserves  for the years  ended
December 31, 1995, 1996, and 1997, respectively.

                    Bodily Injury/Property Damage and Cargo
                             Claims Reserve History
                            Years Ended December 31,
                                 (in thousands)

                               1995               1996                1997
                             -------            -------             -------
Beginning Reserve Balance    $3,326             $3,623              $4,564
Provision for Claims          4,849              6,080               6,591
Payments, net                (4,552)            (5,139)             (5,938)
                             -------            -------             -------
Ending Reserve Balance       $3,623             $4,564              $5,217
                             ======             ======              ======

         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 1997,  over 1,340 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 $213,000 in
1997 to owner  operators).  The  Company  has a Senior  Vice  President  of Risk
Management  and Safety,  Director of Compliance  and  Legalization,  four Safety
Directors,  and a Driver  Trainer  dedicated to assist the  operating  groups in
training and highway safety.  The Company has incentives for  dispatchers  based
upon accident free miles.  In 1997, over $77,000 was paid out under this program
and it is expected that over $80,000 will be paid in 1998 for 1997 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. 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 large  national
carriers and numerous small regional or local carriers.  The Company's principal
competitors  in  the  Manufactured  Housing  and  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, and insurance coverage. The availability
of tractor  equipment and the possession of appropriate  registration  approvals
permitting  shipments  between  points  required  by the  customer  may  also be
influential.

Regulation

         The  Company's  interstate  operations  (Morgan and TDI) are subject to
regulation by the Federal Highway Administration  ("FHWA") 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
former Interstate Commerce  Commission.  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.

         Carriers normally are required to obtain approval and/or authority from
the FHWA as well as various  state  agencies.  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 customer's 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
and cargo insurance;  requires carriers to enforce limitations on drivers' hours
of service;  prescribes parts,  accessories and maintenance  procedures for safe
operation of commercial/motor 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.  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
all required extraprovincial authority to provide transborder  transportation of
manufactured homes and motor homes 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 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.

         Finance,  the  Company's  finance  subsidiary,  is  incorporated  under
Indiana law.  Finance is subject to Indiana's 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
housing the Company's principal office and Manufactured  Housing; a 7,000 square
foot  building  housing  Outsourcing;  a 9,000 square foot building used for the
Company's  safety and  driver  service  departments;  and an 8,000  square  foot
building partially used for driver training and licensing. Most of the Company's
13 regional and 123 locations 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 five years,  at monthly  rentals ranging
from $100 to $11,048.  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
Woodburn, Oregon             Region and storage                1
Fort Worth, Texas            Region and storage                6
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

         The  Company's  Common Stock is traded on the American  Stock  Exchange
under  the  symbol  MG.  As  of  March  25,  1998,  the  approximate  number  of
shareholders  of  record of the  Company's  Class A Common  Stock was 161.  This
figure does 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.

Market Price of Class A Common Stock:
<TABLE>
<CAPTION>

                                             1997                                          1996
Quarter Ended                    High                    Low                    High                    Low
<S>                            <C>                    <C>                    <C>                     <C>  
March 31                        $ 8.38                  $7.00                  $9.38                   $7.56
June 30                          10.25                   8.25                   9.75                    8.00
September 30                     10.25                   8.38                   9.19                    7.25
December 31                      10.38                   8.88                   7.75                    7.13
</TABLE>


Dividends Declared:
<TABLE>
<CAPTION>
                                           Class A                                        Class B
                                        Cash Dividends                                Cash Dividends
Quarter Ended                    1997                   1996                    1997                   1996
<S>                             <C>                    <C>                    <C>                     <C>
March 31                          $.02                   $.02                   $.01                    $.01
June 30                            .02                    .02                    .01                     .01
September 30                       .02                    .02                    .01                     .01
December 31                        .02                    .02                    .01                     .01
</TABLE>


<PAGE>

Item 6.  SELECTED CONSOLIDATED FINANCIAL DATA

THE MORGAN GROUP, INC. AND SUBSIDIARIES
FINANCIAL HIGHLIGHTS

(Dollars in thousands, except per share amounts)


<TABLE>
<CAPTION>

                                                         1997            1996           1995            1994              1993
Operations
<S>                                                 <C>              <C>            <C>             <C>               <C>      
       Operating Revenues                           $  146,154       $ 132,208      $ 122,303       $ 101,880         $  82,793
       Operating Income (Loss)(1)                        1,015          (3,263)         3,371           3,435             2,267
       Pre-tax Income (Loss)                               296          (3,615)         3,284           3,367             1,714
       Net Income (Loss) before
            Extraordinary Item                             196          (2,070)         2,269           2,212             1,595
       Net Income (Loss)                                   196          (2,070)         2,269           2,212             1,595

Per Share
       Basic Net Income (Loss)
              Class A Common Stock                  $     0.09       $   (0.76)     $    0.81       $    0.79         $    0.75
              Class B Common Stock                        0.05           (0.80)          0.77            0.75              0.72
       Diluted Net Income (Loss)
              Class A Common Stock                        0.09           (0.76)          0.79            0.76              0.70
              Class B Common Stock                        0.05           (0.80)          0.77            0.72              0.68
       Cash Dividends Declared
              Class A Common Stock                        0.08            0.08           0.08            0.08              0.02
              Class B Common Stock                        0.04            0.04           0.04            0.04              0.01

Financial Position
       Total Assets                                 $   32,746       $  33,066      $  30,795       $  28,978         $  24,399
       Working Capital                                   2,129           1,635          8,293          11,045             9,600
       Long-term Debt                                    2,513           4,206          3,275           1,925             2,347
       Redeemable Preferred Stock                           --              --             --           3,104             3,089
       Common Shareholders' Equity                      12,724          13,104         15,578          12,980            11,170
       Common Shares Outstanding at Year End
              Class A Common Stock                   1,437,910       1,485,520      1,449,554       1,366,665         1,366,665
              Class B Common Stock                   1,200,000       1,200,000      1,200,000       1,200,000         1,200,000
       Weighted Average Shares Outstanding:
              Class A Common Stock
                       Basic                         1,456,690       1,484,242      1,382,548       1,366,665           680,730
                       Diluted                       1,463,184       1,486,272      1,422,445       1,447,179           834,816

              Class B Common Stock 
                       Basic and Diluted             1,200,000       1,200,000      1,200,000       1,200,000         1,200,000

Other Information
Company Unit Moves
       New Manufactured Homes                          154,389         121,136        114,821          98,181            76,188
       Driver Outsourcing                               45,857          58,368         49,885          32,060            30,978
- --------------
</TABLE>
(1)  Operating Income (Loss) in 1997 and 1996 is after special charges of
     $624,000 and $3,500,000, respectively.

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

Year 1997 Compared to 1996

         Operating  results for the year ended  December 31,  1997,  compared to
1996 were significantly  impacted by the acquisition of Transit Homes of America
("Transit")  in  December  of  1996  and  the  discontinuance  of the  Truckaway
operation  in May  of  1997.  Transit  is a  provider  of  outsourcing  services
primarily to the Manufactured housing and Specialized transport industries.

         Operating  revenues increased 11% from $132.2 million in 1996 to $146.2
million  in 1997.  Transit  contributed  $21.2  million  of the  1997  operating
revenues.  Revenues from continued  operations,  including Transit and excluding
the Truckaway  operating  revenues of $3.3  million,  increased 19% in 1997 over
1996.

         Manufactured  housing  operating  revenues are generated from arranging
delivery services for new manufactured homes, modular homes and office trailers.
The increase in Manufactured housing operating revenues of 28% was primarily due
to the Transit acquisition.

         Driver  outsourcing  operating  revenues  consist of the  relocation of
consumer rental trucks,  delivery of motor homes, and delivery of new commercial
vehicles.   Decreases  in  relocation  of  rental  trucks,  principally  due  to
management's  decision to de-emphasize  participation in this cyclical  industry
segment and competitive pressures,  was a significant factor contributing to the
13% decline in Driver outsourcing operating revenues.  Additionally,  motor home
operating  revenues decreased through a combination of reduced production from a
major  customer  and  other  competitive  issues.  Operating  revenues  from the
delivery of new commercial  vehicles  declined slightly in 1997 primarily due to
the  realignment  of our customer base in order to better  position this product
line for greater profitability.

         The  discontinuance of the Truckaway  operation in May of 1997 resulted
in a  decline  in  comparable  Specialized  transport  operating  revenues.  The
Specialized  transport  operating  revenues  increased $2.6 million after giving
effect to the  discontinuance  of the  Truckaway  operation.  This  increase was
attributed  to  a  renewed  focus  on  the  Towaway  business  and  the  Transit
acquisition which brought new travel trailer operating revenues.

         The  increase in other  service  revenues of 32% relates  primarily  to
highway permits and labor billings added through the Transit acquisition.

         Operating  income  increased  from a loss  of $3.3  million  in 1996 to
operating  income of $1.0 million in 1997. The operating loss in 1996 included a
special  charge  of $3.5  million  taken  in  connection  with  the  closing  of
unprofitable  operations.  1996  operating  income before the special charge was
$0.2 million.  The 1997 operating  income included two special items,  for a net
charge to income of $0.6 million.  The first item was for a change in accounting
of $1.0  million;  the second  item was a special  credit of $0.4  million.  The
change in accounting  was to account for certain  components of driver pay on an
accrual rather than a cash basis.  The special  credit related  primarily to the
gain on the sale of Truckaway  assets in excess of reserves  established  in the
prior  year.  1997  operating  income  before  the net  special  charge was $1.6
million.

         Operating  income in 1997 was aided by the Transit  acquisition and the
discontinuance of the Truckaway  operation,  which had an operating loss of $1.8
million in 1996. The discontinuance of the Truckaway  operation was in line with
the Company's  plan to exit lines of business which are  unrewarding.  Operating
income was  negatively  impacted by reduced  profits from the  Company's  Driver
outsourcing business.  Additionally,  operating costs and expenses increased due
to terminal  manager  training,  safety training for all Morgan's  employees and
drivers, and an increase in employee-related health benefit cost. The investment
in safety  training was in line with the  Company's  objective of improving  its
safety  performance.  Claims costs in 1997, as a percent of operating  revenues,
increased slightly from 4.6% in 1996 to 4.7% in 1997.

         Selling,  general  and  administrative  expenses  increased  from  $8.2
million in 1996 to $9.7  million  in 1997 of which  approximately  $0.6  million
related  to  costs  associated  with  the  addition  of the  Transit  operation.
Additionally,  expenses  increased  because of higher  computer  lease costs and
higher employee related benefit costs.  These increased  expenses were partially
offset  by  lower  corporate  compensation  costs  as  a  result  of  a  partial
restructuring of the corporate office.

         The decrease in depreciation and amortization  expenses in 1997 related
to the discontinuance of the Truckaway  operation  partially offset by increased
amortization from the Transit acquisition.

         Net  interest  expense  increased  from $0.4  million  to $0.7  million
primarily  due to  increases  in  debt  related  to the  Transit  operation  and
increased borrowing on the credit facility.

         In 1997,  the income  tax  provision  of $0.1  million  resulted  in an
effective  tax rate of 34%, a more  normalized  rate than the 43%  effective tax
benefit in 1996.

         Net income for the Company in 1997 was $0.2 million  (Class A $0.09 and
Class B $0.05 per basic share).  The net loss in 1996 was $2.1 million  (Class A
$0.76 loss and Class B $0.80 loss per basic share).

Year 1996 Compared to 1995

         Operating  revenues  rose by 8% to $132.2  million in 1996 from  $122.3
million in 1995. Prior to giving effect to the TDI acquisition,  which closed on
May 22, 1995,  comparable operating revenues increased 6%. Morgan's Manufactured
housing operating revenues increased 15%, outpacing the 1996 national production
growth of 9%. The growth in Manufactured  housing was partially offset by an 11%
decline in the Company's Specialized transport operations. Specialized transport
was impacted by weakened  demand which drove down the Company's  utilization  of
equipment  and rates.  The  Truckaway  operation of  Specialized  transport  was
discontinued in 1997.

         During 1996,  the Company  reported an operating  loss,  after  special
charges of $3.3  million and a net loss of $2.1  million.  In 1995,  the Company
reported  operating income of $3.4 million and net income of $2.3 million (Class
A $0.81 and Class B $0.77 per basic share). The special charge for 1996 amounted
to $3.5 million before taxes ($2.1 million after tax or $0.78 per share of Class
A and Class B) and resulted from the  discontinuance of the Truckaway  operation
and the write down of four properties.

         The Truckaway  operation  generated  approximately 10% of the Company's
1996 total revenue.  The operating  loss from this  operation was  approximately
$1.8 million in 1996.  During 1996, the Company also initiated a plan to dispose
of certain land and buildings,  two of which were  associated with the Truckaway
operation, that were carried at values which prove to be higher than fair market
value.


<PAGE>

         Excluding  the  special  charges  of  $3.5  million,  operating  income
declined  from $3.4  million  in 1995 to $0.2  million in 1996.  The  decline in
operating  income in 1996 was  attributed to (i) weakened  freight demand in the
Specialized  transport,   (ii)  increases  of  $1.3  million  in  claims  costs,
especially in the Driver  outsourcing  and Specialized  transport,  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 $7.3 million in 1995 to $8.2
million  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 $0.1  million  to $0.4  million
primarily  due to increases in debt related to the TDI  acquisition  and reduced
cash on hand during the year.

         In 1996, the income tax benefit of $1.5 million,  including federal and
state tax  benefits,  resulted in an effective tax benefit of 43% compared to an
effective tax rate of 31 % in 1995.

Liquidity and Capital Resources

         Operating activities used $0.3 million of cash in 1997. Net income plus
the non-cash special charge and  depreciation  and  amortization  were more than
offset by  increases  primarily in trade  accounts  receivable.  Trade  accounts
receivables  increased  $2.1 million due to the increase in 1997 fourth  quarter
operating revenues of 17% and an increase in days sales outstanding to 37 days.

         The Company is focused on reducing overhead, including selling, general
and administration  expense, and redundant operating costs.  Management has also
initiated  processes to expedite  customer  billings and  collections to improve
cash flow.

         Investing  activities  provided cash of $0.7 million in 1997.  Proceeds
from the sale of property and equipment principally from the Truckaway operation
were greater than  capital  expenditures  and  acquisitions  expenditures.  1997
capital expenditures were $0.9 million.  Presently, the 1998 capital expenditure
plan  approximates $1.0 million which will be primarily funded through revolving
credit notes.



<PAGE>

         Net cash used in  financing  activities  increased  to $1.3  million in
1997.  An  increase  of $1.0  million  in  revolving  credit  notes,  additional
financing  of $0.7  million,  and  cash  were  used  for  payments  on term  and
promissory  notes,  purchases of 47,600 shares of Class A common stock,  and the
regular  dividend  payments.  Payments  on term and  promissory  notes were $2.4
million in 1997. Payments on term and promissory notes for 1998 will approximate
$1.2 million.

         Outstanding  revolving  credit  notes  increased  to  $2.5  million  at
December 31,  1997.  The Company,  at December  31, 1997,  had total  borrowings
available for revolving credit notes and letters of credit of $10.0 million,  of
which there was $3.3 million available.  On March 25, 1998, the Company replaced
this facility with a $15.0  million  revolving  line of credit with a bank which
matures on April 30, 2001. Additionally, the Company also obtained from the same
bank an $8.0 million  facility for letters of credit which  expires on April 30,
1999. Revolving credit borrowings are limited to 80% of qualified trade accounts
receivable.  These  facilities  provide  financing  for working  capital  needs,
letters of credit, and general corporate needs.

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

         It  is  management's  opinion  that  the  Company's   foreseeable  cash
requirement will be met through a combination of improved  internally  generated
funds and the credit available from the new facility.

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  operating  revenues in the first and fourth quarters of the year. Motor
home and travel  trailer  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
operating  revenues,  therefore,  tend to be  stronger  in the  second and third
quarters.

Impact of Year 2000

         Some  of the  Company's  older  purchased  software  applications  were
written using two digits rather than four digits to define the applicable  year.
As a result,  that  software  may  interpret  a date using "00" as the year 1900
rather  than the year  2000.  This  could  possibly  cause a system  failure  or
miscalculations,  causing  disruptions  of  operations,  including,  among other
things,  a  temporary  inability  to process  transactions,  or engage in normal
business activities.

         The Company is in the process of completing an assessment and will have
to modify or  replace  portions  of its  software  to ensure  that its  computer
systems  will  function  properly  with  respect  to dates in the year  2000 and
thereafter.  The  total  cost of this  year  2000  project  has not  been  fully
quantified,  but  preliminary  assessments  are that  conversion  costs  will be
immaterial  to the  Company.  The  Company  believes  that  with  the  necessary
modifications  to  existing  software  and  any  necessary  conversions  to  new
software, the year 2000 issue does not pose significant operational problems for
its computer systems.

         The cost of the project  and the date on which the Company  believes it
will  complete  the year  2000  modifications  are  based on  management's  best
estimates,  which were derived utilizing numerous  assumptions of future events,
including the continued  availability  of certain  resources and other  factors.
However,  there can be no guarantee  that these  estimates  will be achieved and
actual results could differ materially from those anticipated.  Specific factors
that might cause such material  differences include, but are not limited to, the
availability  and cost of personnel  trained in this area, the ability to locate
and correct all relevant computer codes and similar uncertainties.

         The Company has not completed an evaluation of its major  customers and
suppliers  to  determine  if they have taken  adequate  measures  to ensure that
necessary modifications are made to their software prior to the year 2000. While
the Company is not  dependent on any one  customer or supplier,  failure to make
necessary year 2000  modifications  by any large group of customers or suppliers
could result in a material adverse impact on the Company.


<PAGE>

Forward-Looking Discussion

         This report contains a number of forward-looking  statements. From time
to time, the Company may make other oral or written  forward-looking  statements
regarding its anticipated  operating revenues,  costs and expenses,  earning and
other matters  affecting its  operations  and  condition.  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 1997 under Part I, Item
1, Business.7

<PAGE>


Item 8.  Financial Statements and Supplementary Data

                     The Morgan Group, Inc. and Subsidiaries
                           Consolidated Balance Sheets
                  (Dollars in thousands, except share amounts)

<TABLE>
<CAPTION>
                                                                   December 31
                                                                1997          1996
ASSETS
Current assets:
<S>                                                           <C>           <C>     
   Cash and cash equivalents                                  $    380      $  1,308
   Trade accounts receivable, less allowance for doubtful       13,362        11,312
      accounts of $183 in 1997 and $59 in 1996
   Accounts receivable, other                                      126           274
   Refundable taxes                                                263           584
   Prepaid expenses and other current assets                     2,523         2,985
   Deferred income taxes                                         1,095            --
                                                              --------      --------
Total current assets                                            17,749        16,463

Property and equipment, net                                      4,315         2,763
Assets held for sale                                                --         2,375
Intangible assets, net                                           8,451         8,911
Deferred income taxes                                              767         1,683
Other assets                                                     1,464           871
                                                              --------      --------
Total assets                                                  $ 32,746      $ 33,066

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
   Note payable to bank                                       $  2,250      $  1,250
   Trade accounts payable                                        3,410         3,226
   Accrued liabilities                                           4,966         4,808
   Accrued claims payable                                        2,175         1,744
   Refundable deposits                                           1,666         1,908
   Current portion of long-term debt                             1,153         1,892
                                                              --------      --------
Total current liabilities                                       15,620        14,828


Long-term debt, less current portion                             1,360         2,314
Long-term accrued claims payable                                 3,042         2,820
Commitments and contingencies                                       --            --

Shareholders' equity:
   Common stock, $.015 par value
   Class A:  Authorized shares - 7,500,000                          23            23
   Issued shares - 1,605,553

   Class B: Authorized shares - 2,500,000                           18            18
   Issued and outstanding shares - 1,200,000
   Additional paid-in capital                                   12,453        12,441
   Retained earnings                                             2,160         2,126
                                                              --------      --------
Total capital and retained earnings                             14,654        14,608

Less - treasury stock at cost; 167,643 and                      (1,426)       (1,000)
      120,043 Class A shares
         - loan to officer for stock purchase                     (504)         (504)
                                                              --------      --------
Total shareholders' equity                                      12,724        13,104
                                                              --------      --------

Total liabilities and shareholders' equity                    $ 32,746      $ 33,066
                                                              ========      ========
</TABLE>

See accompanying notes.

<PAGE>

                     The Morgan Group, Inc. and Subsidiaries
                      Consolidated Statements of Operations
                  (Dollars in thousands, except share amounts)


<TABLE>
<CAPTION>
                                                       For the twelve months ended
                                                                December 31

                                                     1997           1996           1995
                                                  ---------      ---------      ---------
Operating revenues:
<S>                                               <C>            <C>            <C>      
        Manufactured housing                      $  93,092      $  72,616      $  63,353
        Driver outsourcing                           20,163         23,090         19,842
        Specialized transport                        19,173         26,169         29,494
        Other service revenues                       13,726         10,333          9,614
                                                  ---------      ---------      ---------
                                                    146,154        132,208        122,303

Costs and expenses:
        Operating costs                             133,732        122,238        110,408
        Special charges                                 624          3,500             --
        Selling, general and administration           9,708          8,235          7,260
        Depreciation and amortization                 1,075          1,498          1,264
                                                  ---------      ---------      ---------
                                                    145,139        135,471        118,932
                                                  ---------      ---------      ---------
Operating income (loss)                               1,015         (3,263)         3,371
Net interest expense                                    719            352             87
                                                  ---------      ---------      ---------
Income (loss) before income taxes                       296         (3,615)         3,284

Total Income tax expense (benefit):
        Current                                         279            268            859
        Deferred                                       (179)        (1,813)           156
                                                  ---------      ---------      ---------
Total income tax expense (benefit)                      100         (1,545)         1,015
                                                  ---------      ---------      ---------
Net income (loss)                                       196         (2,070)         2,269
Less preferred dividends                                 --             --            221
                                                  ---------      ---------      ---------
Net income (loss) applicable to common stocks     $     196      ($  2,070)     $   2,048
                                                  =========      =========      =========

Net income (loss) per common share:
      Basic:
        Class A common stock                      $    0.09      ($   0.76)     $    0.81
        Class B common stock                      $    0.05      ($   0.80)     $    0.77
      Diluted:                    
        Class A common stock                      $    0.09      ($   0.76)     $    0.79
        Class B common stock                      $    0.05      ($   0.80)     $    0.77
</TABLE>                       
See accompanying notes.


<PAGE>


                     The Morgan Group, Inc. and Subsidiaries
           Consolidated Statements of Changes in Redeemable Preferred
              Stock, Common Stocks, 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       Total
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>              <C>         <C>    <C>                                  <C>         <C>     
Balance at December 31, 1994         $  3,104         $20         $18    $ 10,459                             $  2,483    $ 16,084
   Net income                                                                                                    2,269       2,269
   Redeemable preferred
      Stock dividends:
         Accrued                          221                                                                     (221)         --
         Paid                            (337)                                                                                (337)
   Redemption of Series A
      Preferred stock                  (2,988)          2                   1,686                                           (1,300)
   Conversion of warrants,
      including tax benefit                             1                     296                                              297
   Purchase of treasury stock                                                                      (1,274)                  (1,274)
   Common stock dividends:
      Class A ($.08 per share)                                                                                    (113)       (113)
      Class B ($.04 per share)                                                                                     (48)        (48)
- -----------------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1995                           23          18      12,441                  (1,274)       4,370      15,578
   Net (loss)                                                                                                   (2,070)     (2,070)
   Sale of treasury stock, net                                                           (504)        274                     (230)
   Common stock dividends:
      Class A ($.08 per share)                                                                                    (126)       (126)
      Class B ($.04 per share)                                                                                     (48)        (48)
- -----------------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1996                           23          18      12,441        (504)     (1,000)       2,126      13,104
   Net income                                                                                                      196         196
   Purchase of treasury stock                                                                        (426)                    (426)
   Common stock dividends:
      Class A ($.08 per share)                                                                                    (114)       (114)
      Class B ($.04 per share)                                                                                     (48)        (48)
    Issuance of a director's 
      stock options                                                            12                                               12
- -----------------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1997                     $     23    $     18    $ 12,453    ($   504)   ($ 1,426)    $  2,160    $ 12,724
===================================================================================================================================
</TABLE>

See accompanying notes.


<PAGE>

                     The Morgan Group, Inc. and Subsidiaries
                      Consolidated Statements of Cash Flows
                             (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      For the twelve months ended
                                                                             December 31
                                                                     1997        1996        1995
                                                                    -------     -------     -------
Operating activities:
<S>                                                                 <C>         <C>         <C>    
Net income (loss)                                                   $   196     ($2,070)    $ 2,269
Adjustments to reconcile net income (loss) to net cash (used in)
provided by operating activities:
          Depreciation and amortization                               1,108       1,533       1,304
          Deferred income taxes                                        (179)     (1,719)        156
          Special charges                                               624       3,500          --
          Non-cash compensation expense for stock options                12
          (Gain) loss on disposal of property and equipment             (37)         37         (19)

Changes in operating assets and liabilities:
          Trade accounts receivable                                  (2,050)        (27)     (1,743)
          Other accounts receivable                                     148         240         (92)
          Refundable taxes                                              321        (584)         --
          Prepaid expenses and other current assets                     429        (431)       (372)
          Other assets                                                 (593)       (374)        (44)
          Trade accounts payable                                        184        (779)         45
          Accrued liabilities                                          (890)         86         433
          Accrued claims payable                                        653         341         297
          Refundable deposits                                          (242)        363         157
                                                                    -------     -------     -------
          Net cash (used in) provided by operating activities          (316)        116       2,391

Investing activities:
          Purchases of property and equipment                          (919)       (780)     (1,955)
          Proceeds from sale of property and equipment                  159          94          28
          Proceeds from disposal of assets held                       1,656          --          --
          Business acquisitions                                        (227)       (895)     (1,018)
                                                                    -------     -------     -------
          Net cash provided by (used in) investing activities           669      (1,581)     (2,945)

Financing activities:
          Net proceeds from notes payable to bank                     1,000       1,250          --
          Principle payments on long-term debt                       (2,366)       (924)       (514)
          Proceeds from long-term debt                                  673          --          --
          Conversion of warrants                                         --          --         297
          Purchase of treasury stock                                   (426)       (286)     (1,274)
          Proceeds from sale of treasury stock                           --          56          --
          Redemption of series A preferred stock                         --          --      (1,300)
          Common stock dividends paid                                  (162)       (174)       (161)
          Redeemable preferred stock dividends paid                      --          --        (337)
                                                                    -------     -------     -------
          Net cash used in financing activities                      (1,281)        (78)     (3,289)
                                                                    -------     -------     -------

          Net decrease in cash and cash equivalents                    (928)     (1,543)     (3,843)

          Cash and cash equivalents at beginning of period            1,308       2,851       6,694
                                                                    -------     -------     -------

          Cash and cash equivalents at end of period                $   380     $ 1,308     $ 2,851
===================================================================================================
</TABLE>
See accompanying notes.


<PAGE>

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Description of Business

         The  Morgan  Group,   Inc.   ("Company"),   through  its  wholly  owned
subsidiaries, Morgan Drive Away, Inc. ("Morgan") and TDI, Inc. ("TDI"), provides
outsourced  transportation and logistical  services to the manufactured  housing
and motor home industries and is a leading provider of delivery  services to the
commercial truck and trailer industries in the United States.  Lynch Corporation
("Lynch") owns all of the 1,200,000 shares of the Company's Class B Common stock
and 155,000 shares of the Company's Class A Common stock, which in the aggregate
represents  67% of the  combined  voting  power of the  combined  classes of the
Company's Common Stock.

         The  Company's  services also include  certain  insurance and financing
services  to  its  owner  operators   through   Interstate   Indemnity   Company
("Interstate")  and  Morgan  Finance,  Inc.   ("Finance"),   both  wholly  owned
subsidiaries.  Operating  revenues,  operating profits,  or identified assets of
these  subsidiaries  do not  account  for  over 10% of the  Company's  operating
revenues, operating profits, or identifiable assets, and accordingly, no
segment information is required.

         A majority of the Company's accounts  receivable are due from companies
in the  manufactured  housing,  motor  home,  and  commercial  truck and trailer
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 21%, 20%, and 24% of
operating  revenues in 1997,  1996,  and 1995 and 15% and 12% of gross  accounts
receivables at December 31, 1997 and 1996,  respectively.  In addition,  Oakwood
Homes Corporation accounted for approximately 16% of operating revenues in 1997,
and 10% of gross accounts receivables at December 31, 1997.

Principles of Consolidation

         The  consolidated  financial  statements  include  the  accounts of the
Company and its subsidiaries,  Morgan, TDI, Interstate, and Finance. Significant
inter-company accounts and transactions have been eliminated in consolidation.

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  operating  revenues and expenses
during the reporting  period.  Actual results could materially differ from those
estimates.



<PAGE>
Recognition of Operating Revenues

         Operating  revenues and related driver pay are recognized when movement
of the product is  completed.  Other  operating  expenses  are  recognized  when
incurred.

Cash Equivalents

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

Property and Equipment

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

Intangible Assets

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

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 the 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 17, the
Company recognized an adjustment during 1996 for write-downs of certain assets.

Insurance and Claim Reserves

         The Company maintains liability insurance coverage of up to $25,000,000
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
$50,000.  Claims and insurance  accruals reflect the estimated  ultimate cost of
claims for cargo  loss and  damage,  personal  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 these reserves have not been discounted.

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. 

Net Income (Loss) Per Common Share

         Effective for the Company's  consolidated  financial statements for the
year ended  December  31,  1997,  the Company  adopted  Statement  of  Financial
Accounting  Standards  (SFAS) No. 128,  "Earnings per Share," which replaces the
presentation of primary  earnings per share ("EPS") and fully diluted EPS with a
presentation  of basic EPS and diluted  EPS,  respectively.  Basic EPS  excludes
dilution and is computed by dividing earnings  available to each class of common
stock by the  weighted  average  number of  common  shares  outstanding  for the
period. Similar to fully diluted EPS, diluted EPS assumes the issuance of common
stock  for  all  potentially   dilutive  equivalent  shares   outstanding.   All
prior-period  EPS data have been  restated.  The adoption of this new accounting
standard did not have a material  effect on the  Company's  reported EPS amounts
other than disclosing EPS for each class of common stock.

         Earnings  available  to each  class of  common  stock are  computed  by
reducing  net income by the amount of dividends  declared in the current  period
for each  class of stock  and by the  contractual  amounts  that must be paid to
preferred  stockholders,  if  any.  The  remaining  undistributed  earnings  are
allocated  to each  class of  common  stock  equally  per  share.  The  earnings
available to each class of common stock are  determined  by adding  together the
amount  allocated  for  dividends  and  the  amount  of  undistributed  earnings
allocated.

         The net income  (loss)  applicable to common stocks is the same for the
basic and diluted EPS  computations  for 1997 and 1996. For 1995, the difference
between the net income  applicable to common stocks used in the EPS calculations
is the reallocation of undistributed  earnings of $13,000 between Class A common
stock and Class B common stock.  The following table  reconciles the differences
between basic and diluted weighted average shares outstanding.

<TABLE>
<CAPTION>

                                          For the twelve months ended December 31
                                            1997            1996           1995
                                          ---------       ---------      ---------
Weighted average shares outstanding
Class A stock:
<S>                                       <C>             <C>            <C>      
   Basic                                  1,456,690       1,484,242      1,382,548
   Dilutive effect of stock options           6,494           2,030          4,742
   Dilutive effect of warrants                   --              --         35,155
                                          ---------       ---------      ---------
   Diluted                                1,463,184       1,486,272      1,422,445
                                          =========       =========      =========

Class B stock - basic and diluted         1,200,000       1,200,000      1,200,000
                                          =========       =========      =========
</TABLE>


Recent Accounting Pronouncements

         In June 1997, the Financial  Accounting  Standards  Board (FASB) issued
SFAS No. 130, "Reporting  Comprehensive Income," which is effective beginning in
1998.  SFAS  No.  130  establishes  standards  for  reporting  and  display  for
comprehensive  income  and  its  components  in a full  set of  general  purpose
financial  statements.  Comparative  periods are required to be  reclassified to
reflect the  provisions  of the  statement.  The  adoption of this SFAS will not
affect earnings as previously reported.

         In June 1997,  the FASB also issued SFAS No.  131,  "Disclosures  About
Segments  of  an  Enterprise  and  Related   Information."  This  SFAS  requires
disclosure of selected financial and descriptive  information for each operating
segment based on management's internal organizational decision-making structure.
Additional  information  is  required  on a  company-wide  basis  for  operating
revenues by product or service,  operating  revenues and identifiable  assets by
geographic  location and information  about significant  customers.  The Company
will begin presenting any additional  information as required by SFAS No. 131 in
its financial statements for the year ending December 31, 1998.

2.  PROPERTY AND EQUIPMENT

         Property and equipment consisted of the following (in thousands):

                                          Estimated        December 31
                                          Useful Life      1997         1996
- --------------------------------------------------------------------------------
                                           (Years)

Land                                          --            $925         $487
Buildings                                 25               1,763          524
Transportation equipment                  3 to 5             620        1,470
Office and service equipment              5 to 8           3,293        3,145
- --------------------------------------------------------------------------------
                                                           6,601        5,626
Less accumulated depreciation                              2,286        2,863
- --------------------------------------------------------------------------------
Property and equipment, net                               $4,315       $2,763
- --------------------------------------------------------------------------------

3.  INTANGIBLE ASSETS

         The components of intangible  assets and their  estimated  useful lives
are as follows (in thousands):
                                        Estimated       December 31
                                       Useful Life        1997          1996
- --------------------------------------------------------------------------------
                      (Years)

Trained work force                         3 to 12       $  880        $  880
Covenants not to compete                   5 to 15        1,206         1,170
Trade name and goodwill - original         40             1,660         1,660
Trade name and goodwill - purchased        20             6,894         6,812
- --------------------------------------------------------------------------------
                                                         10,640        10,522
Less accumulated amortization                             2,189         1,611
- --------------------------------------------------------------------------------
Intangible assets, net                                   $8,451        $8,911
- --------------------------------------------------------------------------------
<PAGE>


4.  INDEBTEDNESS

         The Company at December 31, 1997 had credit  facilities of $10,000,000,
of which  $2,250,00 of  revolving  credit  notes  (bearing  interest at 8.5% per
annum),  and  $4,490,000  of letters of credit were  outstanding.  The remaining
$3,260,000 was available for borrowing.  On March 25, 1998, the Company replaced
this facility with a $15,000,000  revolving line of credit that matures on April
30, 2001.  Additionally,  the Company  obtained from the same bank an $8,000,000
facility for letters of credit which expires on April 30, 1999. Revolving credit
borrowings  are limited to 80% of qualified  trade  accounts  receivable.  These
facilities  provide financing for working capital needs,  letters of credit, and
general corporate needs.

         Interest on the line of credit is determined at the Company's option at
the time of the borrowing,  based on the bank's prime rate or until December 31,
1998 at the London Interbank Offering Rate ("LIBOR"), plus 165 basis points. The
LIBOR rate will be adjusted  after  December 31, 1998. The letter of credit rate
is the applicable LIBOR margin rate.

         The  agreement  requires  payment  of a closing  fee of  $25,000  and a
facility fee of 25 basis points payable  quarterly on the $15,000,000  revolving
line of credit.  The Company,  beginning in 1998, is to maintain certain minimum
levels  of net  worth  and a debt to net  worth  and  interest  coverage  ratio.
Borrowings  are  secured  by  the  trade  accounts  receivable,   transportation
equipment, office and service equipment, and general intangible assets.

<PAGE>


         As of  December  31, 1997 and 1996,  long-term  debt  consisted  of the
following (in thousands):

                                                                December 31
                                                             1997          1996
                                                            ------        ------

Promissory note, principal due on January 2, 1997               --        $  697
Real estate note with principal and interest
     payable monthly through November 1, 1997                   --           330
Term note with imputed interest at 6.509%,
     principal and interest payments due
     monthly through April 25, 1998                         $  303            --
Promissory note with imputed interest at 8.0%,
     principal and interest payments due
     annually through September 1, 1998                        112           270
Term note with principal and interest payable
     monthly at 8.25% through July 31, 2000                    232           341
Promissory note with imputed interest at 7.81%,
     principal and interest payments due
     annually through August 11, 2000                          914         1,154
Promissory note with imputed interest at 7.0%,
     principal and interest payments due
     monthly through October 31, 2001                          205           256
Promissory note with imputed interest at 6.31%,
     principal and interest payments due
     quarterly  through December 31, 2001                      747         1,158
                                                            ------        ------
                                                             2,513         4,206
Less current portion                                         1,153         1,892
                                                            ------        ------
Long-term debt, net                                         $1,360        $2,314
                                                            ======        ======



Maturities on long-term debt for the five succeeding
years are as follows:

                      1998                           $1,153
                      1999                              627
                      2000                              545
                      2001                              140
                      2002                               48
                                                     ------
                                                     $2,513
                                                     ======

Cash payments for interest were $717,000 in 1997, $482,000 in 1996, and $308,000
in 1995.



<PAGE>

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):

                                      1997           1996        1995
                                      ----           ----        ----
            Current:           
              State                      --      $     28       $   180
              Federal                  $279           240           679
                                     ------       -------        ------
                                        279           268           859
            Deferred           
              State                      45          (267)           --
              Federal                  (224)       (1,546)          156
                                     ------       -------        ------
                                       (179)       (1,813)          156
                                     ------       -------        ------
                                     $  100       $(1,545)       $1,015
                                     ======       =======        ======
                         
         Deferred tax assets  (liabilities)  are  comprised of the  following at
December 31 (in thousands):

                                      1997          1996
                                    -------       ------- 
Deferred tax assets:                
   Accrued insurance claims         $ 2,080       $ 1,595
   Special charges                      734         1,260
   Minimum tax carryforward              42            96
                                    -------       -------
                                      2,856         2,951
Deferred tax liabilities:           
   Depreciation                        (684)         (709)
   Prepaid expenses                    (290)         (482)
   Other                                (20)          (77)
                                    -------       -------
                                       (994)       (1,268)
                                    -------       -------
                                    $ 1,862       $ 1,683
                                    =======       =======

         A reconciliation  of the income tax provisions and the amounts computed
by applying the statutory  federal income tax rate to income before income taxes
follows (in thousands):

                                     1997          1996          1995
                                    -------       -------       -------
Income tax provision (benefit)
  at federal statutory rate         $   101       $(1,229)      $ 1,117
Increases (decreases):
  State income tax, net of
    federal tax benefit                   3          (155)          118
  Reduction attributable to
  special election by captive
   insurance company                   (155)         (216)         (223)
Permanent differences                    94            50            --
Other                                    57             5             3
                                    -------       -------       -------
                                    $   100       $(1,545)      $ 1,015
                                    =======       =======       =======

         Cash payments for income taxes were $54,000 in 1997,  $934,000 in 1996,
and $736,000 in 1995.


<PAGE>

6.    COMMON STOCKS

         The Company has two classes of common  stock  outstanding,  Class A and
Class B. Under the bylaws of the Company:  (i) each share of Class A is entitled
to one vote and each share of Class B is  entitled  to two  votes;  (ii) Class A
stockholders  are  entitled  to a  dividend  ranging  from one to two  times the
dividend declared on Class B stock; (iii) any stock  distributions will maintain
the same  relative  percentages  outstanding  of Class A and  Class B;  (iv) any
liquidation  of the  Company  will  be  ratably  made  to  Class  A and  Class B
stockholders  after  satisfaction  of the Company's other  obligations;  and (v)
Class B stock is convertible into Class A stock at the discretion of the holder;
Class A stock is not convertible into Class B stock.

7.   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 Series A Redeemable  Preferred Stock cash dividends pursuant
to its terms. Accordingly,  $337,000 of cash dividends were paid to Lynch during
1995.

8.  STOCK WARRANTS

         In June 1995, an officer  exercised  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 cancelled.

         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.

9.  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.  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 grantee's employment
terminates  prior to  exercise  for reasons  other than  retirement,  death,  or
disability.  Stock options vest over a four year period pursuant to the terms of
the plan, except for stock options granted to a non-employee director, which are
immediately vested.

         Employees  have been granted  non-qualified  stock  options to purchase
118,000 shares of Class A Common stock, net of cancellations  and exercises,  at
prices ranging from $7.38 to $9.38 per share.  Non-employee  directors have been
granted  non-qualified stock options to purchase 49,000 shares of Class A Common
stock, net of cancellations and exercises, at prices ranging from $6.20 to $9.00
per share.  As of December  31,  1997,  there were  110,625  options to purchase
shares granted to employees and  non-employee  directors which were  exercisable
based upon the vesting  terms,  of which all shares had option  prices less than
the December 31, 1997 closing  price of $9.25.  The following  table  summarizes
activity under the option plan:

                                                Shares          Option Price
- --------------------------------------------------------------------------------
   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
                   Grants                       25,500          $6.20 - $9.38
                   Exercises                    ------
                   Cancellations               (34,000)
- --------------------------------------------------------------------------------
   Outstanding at December 31, 1997            167,000


<PAGE>
10.  SPECIAL EMPLOYEE STOCK PURCHASE PLAN

         In  February  of 1996,  the Company  adopted a Special  Employee  Stock
Purchase Plan ("Plan") under which an 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. Interest for 1997 was forgiven.
The Plan allows for repayment of the note using shares at $8.00 per share.

11.  TREASURY STOCK

         The  Company's  Board of  Directors  has approved the purchase of up to
250,000  shares of Class A Common  stock for its  Treasury at various  dates and
market prices.  As of December 31, 1997,  149,255 shares had been repurchased at
prices between $7.25 and $10.25 per share for a total of $1,266,000. In addition
to these purchases, the 22,660 shares tendered to the Company as a result of the
exercise  of  warrants  (see Note 8) were  placed in the  Treasury at a value of
$190,000.  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 $530,000.

12.  BENEFIT PLAN

         The  Company  has a 401(k)  Savings  Plan  covering  substantially  all
employees,  which matches 25% of the employee  contributions  up to a designated
amount. The Company's contributions to the Plan were $38,000 in 1997, $27,000 in
1996, and $23,000 in 1995.

13.  TRANSACTIONS WITH LYNCH

         The Company pays Lynch an annual service fee of $100,000 for executive,
financial  and  accounting,  planning,  budgeting,  tax,  legal,  and  insurance
services.  Additionally,  Lynch charged the Company for officers' and directors'
liability  insurance  $16,000 in 1997,  $15,000 in 1996, and $15,000 in 1995. As
discussed in Note 7, the Redeemable  Preferred Stock owned by Lynch  Corporation
was redeemed during 1995 at a discount.

         The  Company's  Class A and  Class B  Common  Stock  owned  by Lynch is
pledged to secure a Lynch Corporation line of credit.

14.  LEASES

         The  Company  leases  certain  land,  buildings,   computer  equipment,
computer  software,  and motor equipment under  non-cancelable  operating leases
that expire in various  years  through  2002.  Several land and building  leases
contain monthly renewal options.  Total rental expenses were $2,531,000 in 1997,
$2,087,000 in 1996, and $1,804,000 in 1995.

         Future  payments  under  non-cancelable  operating  leases with initial
terms of one year or more  consisted  of the  following at December 31, 1997 (in
thousands):

                   1998                                  $1,732
                   1999                                     813
                   2000                                     260
                   2001                                       6
                   2002                                       1
                   --------------------------------------------
                   Total lease payments                  $2,812
                   ============================================

15.  ACQUISITIONS

         Effective  May 22,  1995,  the Company  purchased  the assets of TDI, a
market leader in the driver outsourcing services business focusing on relocating
rental  equipment for a total purchase price of $2,750,000.  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.  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 from 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 $914,000 at December 31, 1997.


<PAGE>

         Effective  December  30,  1996,  the  Company  purchased  the assets of
Transit  Homes of  America,  Inc.,  a provider  of  outsourcing  services to the
manufactured  housing  and  specialized  transport  industries.   The  aggregate
purchase price was $4,417,000  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 $300,000 and $200,000 in years 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
$4,091,000  and is being  amortized  over twenty years.  In connection  with the
acquisition, liabilities assumed were as follows (in thousands):


         Fair value of assets acquired                         $326
         Goodwill acquired                                    4,091
         Cash paid                                             (940)
         Note issued due January 2, 1997                       (697)
         Note issued at acquisition date                     (1,158)
                                                            -------
         Liabilities assumed                                $ 1,622
                                                            =======

16.   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.

17.  SPECIAL CHARGES

         In the fourth quarter of 1996, the Company  recorded special charges of
$2,675,000   ($1,605,000  after  tax)  associated  with  exiting  the  truckaway
operation.  The special  charges were comprised  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.  Additionally,  the Company
recognized an adjustment  to the carrying  value of four  properties of $825,000
($495,000 after tax).

         A pretax  special  charge for 1997 of $624,000  ($412,000  after tax or
$0.16  per Class A and  Class B share)  is  comprised  of gains in excess of the
estimated net realizable value  associated with exiting the truckaway  operation
discussed  above of $361,000,  offset by charges  related to driver pay.  During
1997,  management  concluded  that certain  components  of driver pay were being
accounted for on a cash basis.  Accordingly,  the Company recorded total charges
of $1.2 million ($985,000 in special charges and $215,000 as operating costs) in
the fourth  quarter of 1997 to account  for all  components  of driver pay on an
accrual basis.  It is the opinion of management  that the effects of this change
in accounting  are immaterial to the results of operations of the previous years
presented.


<PAGE>

18.  OPERATING COSTS AND EXPENSES (in thousands)

<TABLE>
<CAPTION>
                                                        1997             1996              1995
- ------------------------------------------------------------------------------------------------
<S>                                                  <C>              <C>                <C>    
Purchased transportation costs                       $100,453         $ 92,037           $84,315
Operating taxes and licenses                            7,284            6,460             6,052
Insurance                                               3,524            3,502             4,000
Claims                                                  6,913            6,080             4,797
Dispatch costs                                          9,492            8,204             6,997
Regional costs                                          4,917            3,733             2,900
Repairs and maintenance                                   350              918               770
Other                                                     799            1,304               577
- ------------------------------------------------------------------------------------------------
                                                     $133,732         $122,238          $110,408
================================================================================================
</TABLE>


19.  QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

         The following is a summary of unaudited quarterly results of operations
for the years ended  December  31,  1997 and 1996 (in  thousands,  except  share
data):

<TABLE>
<CAPTION>
                                           1997  -----  Three Months Ended
                                          March 31      June 30      Sept. 30      Dec. 31
                                          --------      -------      --------      -------
<S>                                        <C>           <C>           <C>         <C>    
Operating revenues                         $33,633       $39,211       $38,290     $35,020
Operating income (loss)                        431         1,286         1,251      (1,953)
Net income (loss)                              266           699           705      (1,474)
Net income (loss) per common share:

Class A common stock
   Basic                                      0.10          0.27          0.27       (0.55)
   Diluted                                    0.10          0.27          0.26       (0.55)

Class B common stock
   Basic                                      0.09          0.26          0.26       (0.56)
   Diluted                                    0.09          0.26          0.25       (0.56)
</TABLE>

<TABLE>
<CAPTION>
                                          1996  -----  Three Months Ended
                                          March 31      June 30       Sept. 30      Dec. 31
                                          --------      -------       --------      -------
<S>                                        <C>           <C>           <C>          <C>    
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)
Net income (loss) per common share:

Class A common stock
   Basic                                      0.01          0.16          0.19       (1.11)
   Diluted                                    0.01          0.16          0.19       (1.11)

Class B common stock
   Basic                                      0.00          0.15          0.18       (1.12)
   Diluted                                    0.00          0.15          0.18       (1.12)
</TABLE>

         In the fourth quarter of 1997, the Company  recorded special charges of
$624,000  ($412,000  after tax, or $0.16 per Class A and Class B share).  In the
fourth  quarter of 1996,  the Company  recorded  special  charges of  $3,500,000
($2,100,000 after taxes, or $0.78 per Class A and Class B share). See Note 17.

<PAGE>



                         Report of Independent Auditors

The Board of Directors
The Morgan Group, Inc.

We have  audited  the  accompanying  consolidated  balance  sheets of The Morgan
Group,  Inc. and  subsidiaries as of December 31, 1997 and 1996, and the related
consolidated  statements of operations,  changes in redeemable  preferred stock,
common stocks and other shareholders'  equity and cash flows for each of the two
years in the period  ended  December  31,  1997.  Our audits also  included  the
financial  statement schedule listed in Item 14(a).  These financial  statements
and  schedule  are  the   responsibility  of  the  Company's   management.   Our
responsibility  is to  express  an opinion  on these  financial  statements  and
schedule based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the consolidated financial position of The Morgan Group,
Inc.  and  subsidiaries  at  December  31, 1997 and 1996,  and the  consolidated
results  of their  operations  and their cash flows for each of the two years in
the period ended  December 31,  1997,  in  conformity  with  generally  accepted
accounting  principles.  Also, in our opinion,  the related financial  statement
schedule, when considered in relation to the basic financial statements taken as
a whole,  presents  fairly in all material  respects the  information  set forth
therein.



Greensboro, North Carolina
March 4, 1998, except for Note 4,
  as to which the date is
  March 25, 1998

<PAGE>

To the Shareholders and Board of Directors of
The Morgan Group, Inc.:

         We have audited the accompanying consolidated statements of operations,
changes in redeemable  preferred  stock,  common stocks and other  shareholders'
equity and cash flows of The Morgan  Group,  Inc. (a Delaware  Corporation)  and
Subsidiaries  for the year ended December 31, 1995.  These financial  statements
are the  responsibility of the Company's  management.  Our  responsibility is to
express an opinion on these financial statements based on our 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 results of operations and cash flows of
The Morgan Group,  Inc. and Subsidiaries for the year ended December 31, 1995 in
conformity with generally accepted accounting principles.

                                                    /s/ ARTHUR ANDERSEN LLP

Chicago, Illinois
February 5, 1996

<PAGE>




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

PART III

Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

         The  information  required by this item is incorporated by reference to
the section  entitled  "Proposal  One - Election of  Directors" of the Company's
Proxy Statement for its 1998 Annual Meeting of Stockholders expected to be filed
with the Commission on or about April 30, 1998 (the "1998 Proxy Statement").

Item 11.  EXECUTIVE COMPENSATION

         The  information  required  by this  item  with  respect  to  executive
compensation is incorporated  by reference to the section  entitled  "Management
Remuneration" of the 1998 Proxy Statement.

Item 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
         MANAGEMENT

         The  information  required by this item is incorporated by reference to
the sections  entitled  "Voting  Securities and Principal  Holders  Thereof" and
entitled "Proposal One - Election of Directors" of the 1998 Proxy
Statement.

Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         The  information  required by this item is incorporated by reference to
the section  entitled  "Certain  Transactions  with Related Persons" of the 1998
Proxy Statement.


<PAGE>



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

(a)(1)   Financial Statements

         The following consolidated financial statements are included in Item 8:

         Consolidated Balance Sheets

         Consolidated Statements of Operations

         Consolidated Statements of Change in Redeemable Preferred
              Stock, Common Stocks and Other Shareholders' Equity

         Consolidated Statements of Cash Flows

         Notes to Consolidated Financial Statements

         Reports of Independent Auditors

(a)(2)   Financial Statement Schedules
         Schedule II - Valuation and Qualifying Accounts

(a)(3)   Exhibits Filed.

         The exhibits filed herewith or incorporated by reference herein
         are set forth on the Exhibit Index. Included in those exhibits
         are management contracts and compensatory plans and arrangements
         which are identified as Exhibits 10.1 through 10.10.

(b)      Reports on Form 8-K
         Registrant filed no reports on Form 8-K during the
         quarter ending December 31, 1997.

(c)      The exhibits filed herewith or incorporated by reference
         herein are set forth on the Exhibit Index.



<PAGE>

                                   Schedule II


                     The Morgan Group Inc. and Subsidiaries
                        Valuation and Qualifying Accounts

<TABLE>
<CAPTION>
                                                                    Allowance for Doubtful Accounts
                                           -----------------------------------------------------------------------------------
                                                                   Additions               Amounts
                                               Beginning      Charged to Costs            Written Off            Ending
Description                                     Balance          and Expenses        Net of Recoveries          Balance
- ------------------------------------------------------------------------------------------------------------------------------

<S>                                             <C>                  <C>                   <C>                  <C>     
Year ended December 31, 1997                    $59,000              $336,000              $212,000             $183,000

Year ended December 31, 1996                    $102,000             $244,000              $287,000             $59,000

Year ended December 31, 1995                    $171,000             $184,000              $253,000             $102,000
</TABLE>


<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 31, 1998                    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 27th day of March, 1998.

1)       Chief Executive Officer:


         By:      /s/ Charles C. Baum
                  -------------------------------
                  Charles C. Baum

2)    Chief Financial Officer and
       Chief Accounting Officer

         By:      /s/ Dennis R. Duerksen
                  -------------------------------
                  Dennis R. Duerksen

3)    A Majority of the Board of Directors:

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

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

                                                                  Director
                  -------------------------------
                  Richard B. Black

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

                  /s/ Robert S. Prather, Jr.                      Director
                  -------------------------------
                  Robert S. Prather, Jr.


<PAGE>


EXHIBIT INDEX

Exhibit No.               Description                                  Page
- --------------------------------------------------------------------------------
3.1      Registrant's  Restated Certificate of Incorporation,  as
         amended,  is incorporated by reference to Exhibit 3.1 to
         the  Registrant's  Registration  Statement  on Form S-1,
         File No. 33-641-22, effective July 22, 1993.

3.2      Registrant's  Code of By-Laws,  as restated and amended,
         is  incorporated  by  reference  to  Exhibit  3.2 of the
         Registrant's  Registration  Statement on Form S-1,  File
         No. 33-641-22, effective July 22, 1993.

4.1      Form of Class A Stock  Certificate  is  incorporated  by
         reference   to   Exhibit   3.3   of   the   Registrant's
         Registration  Statement on Form S-1, File No. 33-641-22,
         effective July 22, 1993.

4.2      Fourth  Article  - "Common  Stock"  of the  Registrant's
         Certificate  of   Incorporation,   is   incorporated  by
         reference   to   the    Registrant's    Certificate   of
         Incorporation,  as amended,  filed as Exhibit 3.1 to the
         Registrant's  Registration  Statement on Form S-1,  File
         No. 33-641-22, effective July 22, 1993.

4.3      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  as  Exhibit  3.2  to  the
         Registrant's  Registration  Statement on Form S-1,  File
         No. 33-641-22, effective July 22, 1993.

4.4      Loan Agreements,  dated September 13, 1994,  between the
         Registrant and  Subsidiaries  and Society National Bank,
         are  incorporated  by  reference  to Exhibit  4.4 to the
         Registrant's  Quarterly  Report  on  Form  10-Q  for the
         period  ended  September  30, 1994,  filed  November 15,
         1994.

4.5      Amended  and  Restated  Credit and  Security  Agreement,
         effective March 25, 1998,  among the Registrant,  Morgan
         Drive  Away,  Inc.,  TDI,  Inc.,   Interstate  Indemnity
         Company and KeyBank National Association.                     _____ 

4.6      Revolving Credit Facility Agreement, effective March 27,
         1997,   among  Morgan  Drive  Away,   Inc.,  TDI,  Inc.,
         Interstate   Indemnity   Company  and  KeyBank  National
         Association  is  incorporated  by  reference  to Exhibit
         4.5(a) to the  Registrant's  Annual  Report on Form 10-K
         for the year ended  December 31,  1996,  filed March 31,
         1997.

4.7      Master  Revolving  Note,  dated  March 27,  1997,  among
         Morgan  Drive  Away, Inc.,  TDI,  Inc.,  and  Interstate
         Indemnity  Company to KeyBank  National  Association  is
         incorporated  by  reference  to  Exhibit  4.5(b)  to the
         Registrant's  Annual  Report  on Form  10-K for the year
         ended December 31, 1996, filed March 31, 1997.

4.8      Amended and Restated  Revolving Credit Note, dated March
         31,  1998,  among Morgan Drive Away,  Inc.,  TDI,  Inc.,
         Interstate   Indemnity   Company  to  KeyBank   National
         Association is incorporated by reference to Exhibit A to
         the Amended and Restated Credit and Security  Agreement,
         effective March 25, 1998,  among the Registrant,  Morgan
         Drive  Away,  Inc.,  TDI,  Inc.,   Interstate  Indemnity
         Company and KeyBank National Association, filed herewith
         as Exhibit 4.5.

4.9      Security  Agreement,  effective  as of March  27,  1997,
         between  Morgan Drive Away,  Inc.  and KeyBank  National
         Association  is  incorporated  by  reference  to Exhibit
         4.5(c) to the  Registrant's  Annual  Report on Form 10-K
         for the year ended  December 31,  1996,  filed March 31,
         1997.

4.10     Absolute,   Unconditional   and   Continuing   Guaranty,
         effective as of March 27, 1997, by the Registrant to Key
         Bank National  Association is  incorporated by reference
         to Exhibit 4.5(d) to the  Registrant's  Annual Report on
         Form 10-K for the year ended  December 31,  1996,  filed
         March 31, 1997.

4.11     Amended and Restated Continuing  Guaranty,  effective as
         of  March  31,  1998,  by the  Registrant  to  KeyBank
         National  Association  is  incorporated  by reference to
         Exhibit  D  to  the  Amended  and  Restated  Credit  and
         Security Agreement,  effective March 25, 1998, among the
         Registrant,   Morgan  Drive  Away,   Inc.,   TDI,  Inc.,
         Interstate   Indemnity   Company  and  KeyBank  National
         Association, filed herewith as Exhibit 4.5.                   _____


<PAGE>

10.1     The  Morgan  Group,   Inc.   Incentive   Stock  Plan  is
         incorporated   by  reference  to  Exhibit  10.1  to  the
         Registrant's  Registration  Statement on Form S-1,  File
         No. 33-641-22, effective July 22, 1993.

10.2     First  Amendment  to the Morgan  Group,  Inc.  Incentive
         Stock Plan is  incorporated by reference to Exhibit 10.1
         to the  Registrant's  Quarterly  Report on Form 10-Q for
         the period ended September 30, 1997,  filed November 14,
         1997.

10.3     Memorandum  to Charles  Baum and Philip Ringo from Lynch
         Corporation,  dated December 8, 1992,  respecting  Bonus
         Pool,  is  incorporated  by reference to Exhibit 10.2 to
         the  Registrant's  Registration  Statement  on Form S-1,
         File No. 33-641-22, effective July 22, 1993.

10.4     Term Life Policy from Northwestern Mutual Life Insurance
         Company  insuring  Paul D.  Borghesani,  dated August 1,
         1991,  is  incorporated  by reference to Exhibit 10.4 to
         the  Registrant's  Registration  Statement  on Form S-1,
         File No. 33-641-22, effective July 22, 1993.

10.5     Long Term Disability  Insurance Policy from Northwestern
         Mutual Life Insurance  Company,  dated March 1, 1990, is
         incorporated   by   reference   to   the    Registrant's
         Registration  Statement on Form S-1, File No. 33-641-22,
         effective July 22, 1993.

10.6     Long Term Disability Insurance Policy from CNA Insurance
         Companies, effective January 1, 1998.                         _____ 

10.7     The Morgan Group,  Inc. Employee Stock Purchase Plan, as
         amended,  is  incorporated by reference to Exhibit 10.16
         to the  Registrant's  Annual Report on Form 10-K for the
         year ended December 31, 1994, filed on March 30, 1995.

10.8     Consulting Agreement between Morgan Drive Away, Inc. and
         Paul D.  Borghesani,  effective as of April 1, 1996,  is
         incorporated   by   reference   to  Exhibit   10.19  the
         Registrant's  Annual  Report  on Form  10-K for the year
         ended December 31, 1995, filed on April 1, 1996.

10.9     Employment Agreement between Morgan Drive Away, Inc. and
         Terence  L.  Russell is  incorporated  by  reference  to
         Exhibit 10.20 to the Registrant's  Annual Report on Form
         10-K for the year  ended  December  31,  1995,  filed on
         April 1, 1996.

10.10    Stock Purchase Agreement between Morgan Drive Away, Inc.
         and Terence L. Russell is  incorporated  by reference to
         Exhibit 10.21 to the Registrant's  Annual Report on Form
         10-K for the year  ended  December  31,  1995,  filed on
         April 1, 1996.

10.11    Asset Purchase  Agreement,  dated May 21, 1993,  between
         Registrant, Transamerican Carriers, Inc., Ruby and Billy
         Davis and Morgan Drive Away,  Inc., is  incorporated  by
         reference   to   Exhibit   10.10  to  the   Registrant's
         Registration  Statement on Form S-1, File No. 33-641-22,
         effective July 22, 1993.

10.12    Management  Agreement between Skandia  International and
         Risk Management (Vermont), Inc. and Interstate Indemnity
         Company,  dated  December 15, 1992, is  incorporated  by
         reference   to   Exhibit   10.12  to  the   Registrant's
         Registration  Statement on Form S-1, File No. 33-641-22,
         effective July 22, 1993.

10.13    Agreement  for the  Allocation  of Income Tax  Liability
         between   Lynch   Corporation   and   its   Consolidated
         Subsidiaries,  including the Registrant  (formerly Lynch
         Services  Corporation),  dated  December  13,  1988,  as
         amended,  is  incorporated by reference to Exhibit 10.13
         the  Registrant's  Registration  Statement  on Form S-1,
         File No. 33-641-22, effective July 22, 1993.

10.14    MCI  Corporate  Service  Agreement,  dated  December 12,
         1994,  between MCI  Telecommunications  Corporation  and
         Morgan Drive Away, Inc., is incorporated by reference to
         Exhibit 10.17 to the Registrant's  Annual Report on Form
         10-K for the year  ended  December  31,  1994,  filed on
         March 30, 1995.

10.15    First Amendment to MCI Corporate  Service Plan and other
         service  agreements  dated May 7, 1996 and September 30,
         1997.                                                         _____ 


<PAGE>

10.16    Certain  Services  Agreement,  dated  January  1,  1995,
         between  Lynch   Corporation   and  the   Registrant  is
         incorporated  by  reference  to  Exhibit  10.18  to  the
         Registrant's  Annual  Report  on Form  10-K for the year
         ended December 31, 1994, filed on March 30, 1995.

10.17    Asset Purchase  Agreement for Transfer  Drivers Inc. and
         List  of  Schedules  is  incorporated  by  reference  to
         Exhibit 10.22 to the Registrant's  Annual Report on Form
         10-K for the year  ended  December  31,  1995,  filed on
         April 1, 1996.

10.18    Asset Purchase  Agreement between Registrant and Transit
         Homes of America,  Inc.,  dated as of November 19, 1996,
         as amended as of December 30, 1996, is  incorporated  by
         reference to Exhibit (2)-1 to the Registrant's  Form 8-K
         filed January 14, 1997.

10.19    Amendment to Asset Purchase Agreement between Registrant
         and  Transit,  Inc.,  dated as of  December  29, 1996 is
         incorporated  by  reference  to  Exhibit  (2)-2  to  the
         Registrant's Form 8-K filed January 14, 1997.

11       Statement Re: Computation of Per Share Earnings               _____

21       Subsidiaries of the Registrant                                _____

23.1     Consent of Arthur Andersen LLP                                _____
                    
23.2     Consent of Ernst & Young LLP                                  _____

27.1     Financial Data Schedule (1997)                                _____

27.2     Restated Financial Data Schedule (1996)                       _____






               AMENDED AND RESTATED CREDIT AND SECURITY AGREEMENT


         THIS AMENDED AND RESTATED CREDIT AND SECURITY  AGREEMENT  ("Agreement")
is made as of the  25th  day of  March,  1998,  by and  among  KEYBANK  NATIONAL
ASSOCIATION,  a national banking association (the "Bank"), with an office at 127
Public  Square,  Cleveland,  Ohio 44114;  MORGAN  DRIVE AWAY,  INC.,  an Indiana
corporation with offices at 2746 Old U.S. Route 20 West, Elkhart,  Indiana 46515
("Morgan");  TDI,  INC.,  an Indiana  corporation  with offices at 2746 Old U.S.
Route 20 West, Elkhart,  Indiana 46515 ("TDI") and INTERSTATE INDEMNITY COMPANY,
a Vermont  corporation  with  offices at 2746 Old U.S.  Route 20 West,  Elkhart,
Indiana  46515  ("Interstate"  and,   collectively  with  Morgan  and  TDI,  the
"Borrowers",  with each being a  "Borrower");  and THE  MORGAN  GROUP,  INC.,  a
Delaware  corporation  with  offices  at 2746 Old U.S.  Route 20 West,  Elkhart,
Indiana 46515 ("Group").

                                R E C I T A L S:

         A. The Borrowers and the Bank are the parties to that certain Revolving
Credit Facility  Agreement dated March 27, 1997 (as amended by a First Amendment
thereto dated March 6, 1998, the "Original Credit Agreement").

         B.  The  Borrowers'  loan  indebtedness  to the  Bank  pursuant  to the
Original Credit  Agreement,  is evidenced by a Master Revolving Note dated March
27, 1997 and amended March 6, 1998 in the principal  amount of $13,000,000  (the
"Existing  Revolving Loans"),  and such loan indebtedness,  together with all of
the Borrowers' other indebtedness and obligations to the Bank, is secured by the
Security  Agreements  of Morgan and TDI in favor of the Bank and dated March 27,
1997 (collectively, as amended, the "Existing Security Agreements").

         C. The  Borrowers  have  requested  the Bank to increase the  aggregate
principal amount of loans available to the Borrowers,  to extend the maturity of
such  indebtedness to the Bank and to amend and restate the terms and conditions
of the Original Credit Agreement.

         D. Subject to the terms and conditions  hereinafter set forth, the Bank
has indicated its  willingness  to increase  such  availability,  to extend said
maturity and amend and restate the Original Credit Agreement.

         E. In addition to the  foregoing,  from time to time the  Borrowers may
request  the Bank to issue  letters  of  credit  on behalf of some or all of the
Borrowers; however, the Bank has made no commitment to do so.



<PAGE>

         F. None of the Borrowers'  indebtedness  and  obligations in respect of
the Existing  Revolving Loans  outstanding as of the date hereof shall be deemed
repaid or otherwise satisfied upon the execution and closing of the transactions
contemplated by this Agreement;  but, instead, the loans hereunder are and shall
be  deemed  to be the  same  indebtedness  as that of the  Borrowers  under  the
Existing Revolving Loans.

                              A G R E E M E N T S:

         NOW, THEREFORE,  in consideration of the terms and conditions contained
herein, and of any extension of credit heretofore,  now or hereafter made by the
Bank to or for the benefit of the Borrowers and Group, the parties hereto hereby
agree that the Original Credit  Agreement and the Existing  Security  Agreements
are hereby amended and restated in their entirety to provide as follows:

1.       GENERAL DEFINITIONS

         When  used  herein,  the  following  terms  shall  have  the  following
meanings:

         Account(s): Account(s) and any other right to payment for goods sold or
leased or for services  rendered which is not a General  Intangible or evidenced
by an Instrument,  Document or Chattel Paper,  whether or not it has been earned
by performance,  and includes,  without limitation, all rights to payment earned
or unearned  under a charter or other  contract  involving  the use or hire of a
vessel and all rights incident to the charter or contract.

         Account Debtor: Any Person who, or any of whose property,  shall at the
time in question be obligated  in respect of all or any part of a Receivable  or
any  part  thereof  and  includes,  without  limitation,  co-makers,  indorsers,
guarantors,  pledgors,  hypothecators,  mortgagors,  and any  other  Person  who
agrees,  conditionally  or  otherwise,  to make any loan to,  purchase  from, or
investment in, any other Account Debtor or otherwise  assure or guaranty against
loss on any  Receivable  in which a Borrower now has or  hereafter  acquires any
rights.

         Adjusted  LIBOR:  A rate  per  annum  equal  to the  quotient  obtained
(rounded  upwards,  if necessary,  to the nearest 1/100th of 1%) by dividing (i)
the applicable LIBOR rate by (ii) 1.00 minus the Reserve  Percentage,  and which
Adjusted LIBOR shall be  automatically  adjusted on and as of the effective date
of any change in the Reserve Percentage.



<PAGE>




         Affiliate:  When used with reference to any Person (the  "subject"),  a
Person that is in control of,  under the  control  of, or under  common  control
with,  the  subject,  the term  "control"  meaning the  possession,  directly or
indirectly,  legally or  beneficially,  of the power to direct the management or
policies of a Person,  whether  through the ownership of voting  securities,  by
contract, or otherwise. For the purposes of this Agreement, and without limiting
the  generality  of the  foregoing,  any holder of Stock in a Borrower  or their
parent, Group, shall be deemed to be an Affiliate of a Borrower.


         Annualized  EBIT:  As of the end of any fiscal  quarter,  EBIT for such
fiscal  quarter,  plus  EBIT for the  three  (3)  immediately  preceding  fiscal
quarters; provided, however, that (i) as at the end of the fiscal quarter ending
June 30, 1998 only, Annualized EBIT shall be deemed to mean EBIT for such fiscal
quarter,  plus EBIT for the immediately preceding fiscal quarter, and (ii) as at
the end of the fiscal quarter ending  September 30, 1998 only,  Annualized  EBIT
shall be deemed to mean EBIT for such fiscal quarter,  plus EBIT for the two (2)
immediately preceding fiscal quarters.

         Annualized Interest Expense:  As of the end of any fiscal quarter,  the
aggregate of Consolidated  interest expense (including without limitation,  that
attributable to capitalized  leases in accordance with GAAP) on all Funded Debt,
on a Consolidated  basis, for such fiscal quarter,  plus  Consolidated  interest
expense  for the three (3)  immediately  preceding  fiscal  quarters;  provided,
however, that (i) as at the end of the fiscal quarter ending June 30, 1998 only,
Annualized  Interest  Expense  shall be  deemed  to mean  Consolidated  interest
expense for such fiscal  quarter,  plus  Consolidated  interest  expense for the
immediately  preceding  fiscal  quarter,  and  (ii) as at the end of the  fiscal
quarter ending  September 30, 1998 only,  Annualized  Interest  Expense shall be
deemed to mean  Consolidated  interest  expense  for such fiscal  quarter,  plus
Consolidated  interest  expense  for the two (2)  immediately  preceding  fiscal
quarters.



<PAGE>




         Bank Debt: Collectively, all Debt of the Borrowers to the Bank, whether
incurred  directly  to the  Bank  or  acquired  by it by  purchase,  pledge,  or
otherwise,  and  whether  participated  to or from the Bank in whole or in part,
including,  without  limitation,  the Borrowers'  Debt to the Bank in respect of
letters of credit from time to time issued for a Borrower and any  reimbursement
agreement in connection therewith,  interest, charges, expenses, attorneys' fees
and other sums  chargeable to the Borrowers by the Bank and future advances made
to or for the benefit of a Borrower, whether arising under this Agreement, under
any of the Other  Agreements  or  acquired  by the Bank  from any other  source,
whether evidenced by the Revolving Note or any other instrument,  or any note or
instrument in  modification,  replacement,  supplement or substitution  thereof,
whether  heretofore,  now or hereafter owing,  arising,  due or payable from any
Borrower to the Bank and howsoever  evidenced,  created,  incurred,  acquired or
owing,  whether  primary,  secondary,  direct,  contingent,  fixed or otherwise,
including obligations of performance.


         Banking Day:  Any day of the week,  other than  Saturday or Sunday,  on
which the Bank is open for business in Cleveland, Ohio; provided, however, that,
when used in connection with a LIBOR Loan (other than in the definition of LIBOR
Margin),  "Banking  Day"  shall  mean any such day on which  banks  are open for
dealings in or quoting deposit rates for dollar deposits in the London interbank
market.

         Basis Point: One one-hundredth of one percent (0.01%) per annum.

         Borrowing  Base:  At any time and from time to time, an amount equal to
eighty  percent  (80%)  of the  sum of  (i)  the  aggregate  face  value  of the
Borrowers'  Eligible  Accounts at such time,  plus (ii) the amount  equal to the
remainder  of (a) the In  Transit  Amount at such time,  minus (b) the  Eligible
Reserve at such time.

         Change in Control:  After the Closing Date, (i) the  acquisition by any
Person or group of  Persons  (within  the  meaning  of  Section  13 or 14 of the
Securities  Exchange Act of 1934, as amended),  of beneficial  ownership (within
the meaning of Rule 13d-3 of the Securities and Exchange  Commission  under such
Act) or  control  of __% or more of the  outstanding  shares  of the Stock (on a
fully  diluted  basis) of any  Obligor or (b)  during any period of twelve  (12)
consecutive  calendar  months,  the ceasing of individuals who were directors of
Group on the first day of such period to  constitute  a majority of the board of
directors of Group.

         Charges:  As defined in Section 6.1(D).

         Chattel  Paper:  A writing or  writings  (other than a charter or other
contract  involving the use or hire of a vessel) which  evidence both a monetary
obligation and a security  interest in or a lease of specific goods, and, when a
transaction  is evidenced  both by such a security  agreement or lease and by an
Instrument  or  series of  Instruments,  the group of  writings  taken  together
constitutes Chattel Paper.

         Closing Date:  As defined in Section 3.3.

         Collateral:  All of the property and interests in property described in
Section 5.1 and all other property and interests in property  which shall,  from
time to time, secure the Bank Debt, including,  without limitation, the Accounts
and  other  Receivables,   the  General  Intangibles,  the  Inventory,  and  the
Equipment.



<PAGE>




         Consolidated:   Group   and  its   Subsidiaries,   including,   without
limitation, the Borrowers, taken as a whole.


         Consolidated  Net  Worth:  The  excess of the net book value of Group's
Consolidated assets over all of Group's Consolidated liabilities,  as determined
on an accrual basis and in accordance with GAAP.

         Controlled Group: All members of a controlled group of corporations and
all trades or businesses  (whether or not  incorporated),  if any,  under common
control which, together with a Borrower,  are treated as a single employer under
Section 414(b) or 414(c) of the Internal Revenue Code of 1986, as amended.

         Debt: Collectively, all liabilities, indebtedness and other obligations
of the Person or Persons in question,  including, without limitation, every such
obligation  whether  owing by one such  Person  alone or with one or more  other
Persons in a joint, several, or joint and several capacity, whether now owing or
hereafter arising, whether owing absolutely or contingently,  whether created by
lease,  loan,  overdraft,   guaranty  of  payment,  or  other  contract,  or  by
quasi-contract,  tort, statute, other operation of law, or otherwise. Without in
any  way  limiting  the  generality  of  the  foregoing,   Debt  of  an  Obligor
specifically  includes (i) all obligations or liabilities of any Person that are
secured  by any Lien upon  property  owned by such  Obligor,  even  though  such
Obligor  has not  assumed or become  liable for the  payment  thereof;  (ii) all
obligations  or  liabilities  created  or  arising  under  any  lease of real or
personal  property,  or conditional  sale or other title retention  agreement in
respect of property used and/or acquired by such Obligor, even though the rights
and  remedies of the lessor,  seller  and/or  lender  thereunder  are limited to
repossession of such property;  (iii) all unfunded  pension fund obligations and
liabilities; and (iv) deferred taxes.

         Debt Service: For any period, the sum of all interest,  principal, fees
and other charges,  if any,  including the current maturities  thereof,  due and
payable by an Obligor during such period on Funded Debt.

         Default Interest Rate:  As defined in Section 8.4.



<PAGE>




         Document:  (a) A document that purports to be issued by or addressed to
a bailee and that  purports to cover goods that are in the  bailee's  possession
that are either  identified  or fungible  portions of an  identified  mass,  and
includes a bill of lading,  dock warrant,  dock receipt,  warehouse receipt,  or
order for the  delivery  of goods,  and any other  document  that in the regular
course of business or financing  is treated as  adequately  evidencing  that the
Person in  possession  of it is entitled to  receive,  hold,  and dispose of the
document  and the goods it covers or (b) a receipt  issued by the owner of goods
including distilled spirits or agricultural  commodities that are stored under a
statute  requiring a bond  against  withdrawal  or a license for the issuance of
receipts in the nature of a warehouse receipt


         EBIT:  For any period,  net income of Group and its  Subsidiaries  on a
Consolidated  basis  determined in accordance with GAAP but (i) before deduction
for interest  expense on all Funded Debt, (ii) before  provision for taxes based
on income,  if any,  and (iii)  excluding  the effect of any (a)  non-recurring,
non-cash  gains and (b) gains and losses from the sale or other  disposition  of
assets, other than Inventory in the ordinary course of business.

         Eligible Accounts: Those Accounts determined by the Bank to be Eligible
Accounts as provided in Section 4.1.

         Eligible Reserve:  As of any date on which a Borrowing Base certificate
or report of Accounts is delivered  to the Bank that  portion of those  Accounts
included in the In Transit Amount contained in such certificate or report which,
in the  Borrowers'  reasonable  and prudent  judgment  based upon the Borrowers'
experience  with Accounts of such type (but at all times subject to the approval
of the Bank in its sole  discretion)  are out of period (i.e.,  as to which,  on
such  delivery  date,  the  applicable  transportation  services  have  not been
completed,  necessary  Documents in respect thereof have not been delivered,  or
both) and which were identified in the Borrower's  Borrowing Base Certificate or
report of Accounts (as required by Section  7.1(B)(iv)  hereof) as of the end of
the immediately preceding month.

         Equipment:  All goods that (a) are used or bought for use  primarily in
business, including, without limitation, farming or a profession, or by a Person
who is a non-profit organization or a governmental  subdivision or agency or (b)
are not Inventory, farm products, or consumer goods, it being the intention that
the term Equipment include,  without limitation,  machinery,  equipment,  tools,
furniture,  furnishings  and  fixtures,  including,  but  not  limited  to,  all
manufacturing,  fabricating,  processing,  transporting and packaging equipment,
power  systems,   heating,   cooling  and  ventilating  systems,   lighting  and
communication  systems,  fire prevention,  alarm and security  systems,  laundry
systems, and computing and data processing systems.

         ERISA: Title IV of the Employee Retirement Income Security Act of 1974,
as amended.

         Eurocurrency  Liabilities:  As that term is defined in  Regulation D of
the Board of Governors of the Federal Reserve System,  as in effect from time to
time.



<PAGE>




         Event of Default:  As defined in Section 8.1.


         Existing Revolving Loans:  As defined in Recital B, above.

         Existing Security Agreements:  As defined in Recital B above.

         Fed Funds Rate: For any period,  a fluctuating  interest rate per annum
equal for each day during  such period to the  weighted  average of the rates on
overnight Federal funds  transactions with members of the Federal Reserve System
arranged by federal funds brokers, as published for such day (or, if such day is
not a Banking Day, for the next  preceding  Banking Day) by the Federal  Reserve
Bank of New York,  or, if such rate is not so  published  for any day which is a
Banking Day,  the average of the  quotations  for such day on such  transactions
received by the Bank from three (3) federal funds brokers of recognized standing
selected by it.

         Financials:  Those financial statements of Borrowers listed on Schedule
1A hereto, all of which financial  statements have been delivered to the Bank in
connection with its review of the Borrowers' request for credit.

         Funded  Debt:  With  respect to any Person,  without  duplication,  (a)
obligations for money borrowed including,  without  limitation,  all capitalized
leases,  notes  payable,  drafts  accepted  representing  extensions  of credit,
obligations evidenced by bonds, debentures,  notes or other similar instruments,
and obligations  upon which interest charges are customarily paid or discounted,
(b) obligations to pay the deferred purchase price of property or services,  (c)
obligations  secured by any Lien on the properties or assets of the Person,  (d)
obligations  of such  Person in respect of  currency  or  interest  rate swap or
comparable  transactions and (e) obligations under direct or indirect guaranties
in respect  of,  and  obligations  (contingent  or  otherwise)  to  purchase  or
otherwise acquire, or otherwise to assure a creditor against loss in respect of,
indebtedness  or  obligations  of others of the kinds referred to in clauses (a)
through (d) above,  the amount of which  indebtedness  or obligation  under this
clause (e) shall be deemed to be an amount  equal to the stated or  determinable
amount  of such  primary  obligation,  or if less,  the  maximum  amount of such
primary  obligation  for which such  Person  may be liable,  or if not stated or
determinable,  the maximum  reasonably  anticipated in respect thereof (assuming
such Person is required to perform thereunder).

         GAAP: Generally accepted accounting  principles as from time to time in
effect which shall include the official interpretations thereof by the Financial
Accounting  Standards Board or any successor  accounting authority of comparable
standing, consistently applied.



<PAGE>




         General Intangible: Any personal property,  including things in action,
other than goods, Accounts,  Chattel Paper, Documents,  Instruments,  money, and
all other contract rights, choses in action, causes of action,  company or other
business records, inventions, designs, patents, patent applications, trademarks,
trade names,  trade secrets,  good will,  copyrights,  registrations,  licenses,
franchises,  permits, tax claims,  computer programs,  and any guarantee claims,
security  interests or other security held by or granted to a Borrower to secure
payment by an Account  Debtor of any of the  Accounts  and all other  intangible
personal property of every kind and nature  whatsoever.  All licenses,  patents,
patent  applications,  copyrights,  trademarks  and trade names now owned by the
Borrowers which, as of the date hereof,  shall serve as Collateral are listed on
Schedule 1B hereto.


         Guaranty:  As defined in Section 3.1(Q).

         In Transit  Amount:  As of any date during a month,  an amount equal to
the lesser of (i) the aggregate amount of Accounts for  transportation  services
of a  Borrower  which  the  Borrowers  have  included  in their  Borrowing  Base
certificate or report of Accounts (as required by Section  7.1(B)(iv) hereof) as
of the end of the immediately  preceding month,  which otherwise meet all of the
criteria  to be  Eligible  Accounts,  but as to which,  although  transportation
services in respect thereof were commenced to be performed as of such month end,
not all such transportation  services were completed as of such month end or, if
such services were  completed as of such month end, not all necessary  Documents
were received as of such month end by such Borrower or (ii) $3,500,000.

         Instrument: A negotiable instrument, or a certificated security, or any
other writing which  evidences a right to the payment of money and is not itself
a security  agreement or lease and is of a type which is in the ordinary  course
of  business   transferred  by  delivery  with  any  necessary   indorsement  or
assignment.

         Interest  Coverage  Ratio:  As of any date, the ratio of (i) Annualized
EBIT as of such date to (ii) Annualized Interest Expense as of such date.



<PAGE>

         Interest Period: For each LIBOR Loan, the period commencing on the date
of such LIBOR Loan or the date of the Rate Conversion or Rate  Continuation of a
Revolving Loan into such LIBOR Loan and ending on the numerically  corresponding
day of the period  selected by the Borrowers  pursuant to the provisions  hereof
and  each  subsequent  period  commencing  on the  last  day of the  immediately
preceding  Interest  Period in respect of such  Revolving Loan and ending on the
last day of the period  selected by the  Borrowers  pursuant  to the  provisions
hereof.  The  duration of each such  Interest  Period shall be one (1), two (2),
three (3) or six (6) months,  in each case as the  Borrowers  may  select,  upon
delivery to the Bank of a notice  therefor in  accordance  with this  Agreement;
provided, however, that:


                  (i)      no  Interest  Period may end on a date later than the
                           Revolving Facility Termination Date;

                  (ii)     if there is no such numerically  corresponding day in
                           the month  that is such,  as the case may be,  first,
                           second,  third or sixth month after the  commencement
                           of an Interest Period, such Interest Period shall end
                           on the last day of such month; and

                  (iii)    whenever  the  last  day of any  Interest  Period  in
                           respect of a LIBOR Loan  would  otherwise  occur on a
                           day other  than a Banking  Day,  the last day of such
                           Interest  Period  shall be  extended  to occur on the
                           next succeeding Banking Day; provided,  however, that
                           if such  extension  would  cause the last day of such
                           Interest  Period  to  occur  in  the  next  following
                           calendar month,  the last day of such Interest Period
                           shall occur on the immediately preceding Banking Day.

         Inventory:  Goods  that are held by a Person who holds them for sale or
lease or to be  furnished  under  contracts  of service or if that Person has so
furnished them, or if they are parts, supplies, raw materials,  work in process,
or materials used or consumed in a business,  repossessed goods,  returned goods
and goods in transit, except that Inventory does not include Equipment.

         Leverage Ratio: As of any date, the percentage equivalent of the number
resulting from dividing (i) the amount of Consolidated  Funded Debt on such date
by (ii) an amount equal to the sum of (a) the amount of Consolidated Funded Debt
on such date, plus (b) Consolidated Net Worth on such date.



<PAGE>




         LIBOR: With respect to any LIBOR Loan for any Interest Period,  the per
annum rate of  interest,  determined  by the Bank in  accordance  with its usual
procedures (which determination shall be conclusive absent manifest error) as of
approximately  11:00  A.M.  (London  time)  two (2)  Banking  Days  prior to the
beginning of such Interest  Period  pertaining to such LIBOR Loan,  appearing on
page 3750 of the Telerate  Service (or any  successor to or  substitute  page of
such Service,  or any successor to or substitute for such Service providing rate
quotations  comparable to those currently provided on such page of such Service,
as determined by the Bank from time to time for purposes of providing quotations
of interest rates applicable to dollar deposits in the London interbank  market)
as the rate in the London  interbank  market for dollar  deposits in immediately
available funds with a maturity comparable to such Interest Period. In the event
that such a rate quotation is not available for any reason,  then the rate shall
be the rate, determined by the Bank as of approximately 11:00 A.M. (London time)
two (2) Banking Days prior to the beginning of such Interest  Period  pertaining
to such LIBOR Loan, to be the average  (rounded  upwards,  if necessary,  to the
nearest one  sixteenth  of one percent  (1/16th of 1%) of the per annum rates of
interest at which dollar deposits in immediately  available funds  approximately
equal in principal  amount to such LIBOR Loan and for a maturity  comparable  to
the  Interest  Period are  offered to the  Reference  Bank by prime banks in the
London interbank market.


         LIBOR Loan:  Those Revolving Loans described in Sections 2.1(A) and 2.3
hereof on which the Borrowers shall pay interest at a rate based on LIBOR.

         LIBOR Margin: (a) Until five (5) Banking Days (or such lesser period as
the Bank may determine in its discretion)  after the Borrowers have delivered to
the Bank the  Consolidated  financial  statements  and related  certificates  in
respect of the fiscal year ending  December 31, 1998 pursuant to Section 7.1(B),
below, one hundred  sixty-five (165) Basis Points,  and (b) thereafter,  at such
time(s),  and from time to time, as Interest Coverage Ratio as at the end of the
immediately  preceding fiscal quarter (commencing with the fiscal quarter ending
December 31, 1998) is any of the  following  ratios,  the number of Basis Points
set forth opposite such ratio:

Interest Coverage Ratio                              LIBOR Margin

Less than 3.00 to 1                                  LIBOR Loans not available

Equal to or greater than 3.00 to
   1 and less than 3.50 to 1                         One hundred fifty (150)
                                                        Basis Points

Equal to or greater than 3.50 to
   1 and less than 4.50 to 1                         One hundred twenty-five
                                                        (125) Basis Points

Equal to or greater than 4.50 to 1                   One hundred (100) Basis
                                                        Points.



<PAGE>




Decreases in the LIBOR Margin shall be made  effective five (5) Banking Days (or
such lesser period as the Bank may determine in its discretion) after the Bank's
receipt of the Obligors' financial statements and related certificates  pursuant
to Section 7.1(B), below,; increases in the LIBOR Margin shall be made effective
as of the  earlier of (i) five (5) Banking  Days (or such  lesser  period as the
Bank may determine in its discretion)  after the Bank's receipt of the Obligors'
financial statements and related certificates pursuant to Section 7.1(B), below,
or (ii) the date on which such  statements  are due to be  delivered to the Bank
pursuant to said Section.


         LIBOR Prepayment Compensation Rate: As defined in Section 2.8, below.

         Lien:  Any  mortgage,   pledge,   assignment,   lien,  claim,   charge,
encumbrance,  or security  interest of any kind,  or the interest of a vendor or
lessor  under any  conditional  sale  agreement,  capital  lease or other  title
retention agreement.

         Lock box Agreement:  As defined in Section 5.9(D).

         Maximum  Commitment:  Fifteen  Million Dollars  ($15,000,000),  as such
amount may from time to time be reduced pursuant to Section 2.5, below.

         Maximum Revolving Credit: At any time and from time to time, the lesser
of (i) the Maximum Commitment or (ii) the Borrowing Base at such time.

         Multiemployer  Plan:  A  "multiemployer  plan" as  defined  in  Section
4001(a)(3) of ERISA, under which a Borrower is an employer.

         Obligors: Collectively,  Morgan, TDI, Interstate, and Group, each being
an "Obligor".

         Original Credit Agreement: As defined in Recital A, above.

         Other  Agreements:  The Revolving Note, the Guaranty,  subordination or
intercreditor  agreements,  patent and  trademark  security  agreements  and all
Supplemental Documentation and all other documents or writings executed by or on
behalf  of any  Obligor  or  delivered  to  the  Bank  in  connection  with  the
transaction contemplated hereby.

         PBGC: Pension Benefit Guaranty  Corporation or any governmental  entity
succeeding to the functions thereof.

         Permitted Encumbrances: As defined in Section 6.1(B).

         Person:  Any  individual,  sole  proprietorship,   partnership,   joint
venture, trust, unincorporated organization,  association,  corporation, limited
liability company, institution,  entity, party, or government (whether national,
federal,  state,  county,  city,  municipal  or  otherwise,  including,  without
limitation, any instrumentality, division, agency body or department thereof).



<PAGE>




         Plan: Any employee pension benefit plan subject to ERISA established or
maintained by a Borrower or any member of the Controlled Group, or any such Plan
to which such  Borrower  or any member of the  Controlled  Group is  required to
contribute on behalf of any of its employees.


         Possible Default:  Any event,  situation or thing which, with the lapse
of any applicable grace period or the giving of notice or both, would constitute
an Event of Default and which has not been consented to by the Bank in writing.

         Prepayment LIBOR: As defined in Section 2.8, below.

         Previous  Minimum:  As at the end of any fiscal  quarter,  the  minimum
Consolidated  Net Worth  required to be maintained by the Obligors as at the end
of the  immediately  preceding  fiscal  quarter  pursuant to the  provisions  of
Section 7.2(G), below.

         Prime Rate: The higher of (i) the per annum rate equal to the Fed Funds
Rate plus one hundred  fifty (150) Basis Points or (ii) that  variable  interest
rate  established  from time to time by the Bank as the  Bank's  Prime  Rate (or
equivalent  rate  otherwise  named),  whether  or  not  such  rate  is  publicly
announced;  the Prime  Rate may not  necessarily  be the  lowest  interest  rate
charged by Bank for commercial or other extensions of credit.

         Prime Rate Loans:  Those  loans  described  in Sections  2.1(A) and 2.3
hereof on which the Borrowers  shall pay interest at the rate based on the Prime
Rate.

         Proceeds:  Whatever  is  received or  receivable  upon sale,  exchange,
collection, or other disposition of any property (including, without limitation,
Collateral) or Proceeds,  whether directly or indirectly,  and includes, without
limitation, the proceeds of any casualty, liability, or title insurance relating
to any such  property and any goods or other  property  returned  after any such
sale, exchange, collection, or other disposition.

         Products:   Property   directly  or  indirectly   resulting   from  any
manufacturing, processing, assembling, or commingling of any goods.

         Quarterly Increase: As at the end of any fiscal quarter, the greater of
(i) an amount equal to fifty percent (50%) of  Consolidated  net income for such
quarter determined in accordance with GAAP or (ii) zero dollars ($0).

         Rate  Continuation:  A continuation of a LIBOR Loan having a particular
Interest  Period as a LIBOR Loan having an Interest  Period of the same duration
pursuant to Section 2.1(B) hereof.



<PAGE>




         Rate Conversion: A conversion pursuant to Section 2.1(B) of a Revolving
Loan of one Type into a  Revolving  Loan of another  Type and,  with  respect to
LIBOR  Loans,  from one  permissible  Interest  Period  to  another  permissible
Interest Period.


         Rate Conversion/Continuation  Request: A request for Rate Conversion or
Rate Continuation made pursuant to Section 2.1(B).

         Receivable: Any claim for or right to payment, however arising, whether
classified as an Account, a General Intangible, or otherwise, whether contingent
or fixed, whether or not evidenced by any writing, and, if so evidenced, whether
evidenced by Chattel Paper, one or more Instruments, or otherwise.

         Reference Bank:  The Cayman Islands branch office of the Bank.

         Regulatory Change: As to the Bank, any change in United States federal,
state  or  foreign  laws  or  regulations  or  the  adoption  or  making  of any
interpretations,  directives or requests of or under any United States  federal,
state or foreign laws or regulations (whether or not having the force of law) by
any  court  or  governmental   authority  charged  with  the  interpretation  or
administration thereof.

         Request: Any of the borrowing request for a Revolving Loan described in
Section 2.1(A), below., or a Rate Conversion or Rate Continuation Request.

         Reserve  Percentage:  For any  day,  that  percentage  (expressed  as a
decimal) which is in effect on such day, as prescribed by the Board of Governors
of the Federal  Reserve System (or any successor)  for  determining  the maximum
reserve requirement  (including,  without limitation,  all basic,  supplemental,
marginal and other reserves and taking into account any transitional adjustments
or other  scheduled  changes in reserve  requirements)  for a member bank of the
Federal  Reserve  System  in  Cleveland,   Ohio,  in  respect  of  "Eurocurrency
Liabilities".

         Revolving Credit Facility:  As defined in Section 2.1(A).

         Revolving Facility Termination Date:  As defined in Section 2.1(E).

         Revolving Loan(s):  As defined in Section 2.1(A).

         Revolving Note:  As defined in Section 2.1(D).

         Special Collateral:  As defined in Section 5.2.



<PAGE>




         Stock:  All  shares,   options,   membership   interests,   partnership
interests,  participation or other  equivalents or equity  interests  (howsoever
designated) of or in, as the case may be, a corporation  or a limited  liability
company, whether voting or non-voting,  including without limitation,  warrants,
convertible   debentures   and  all   agreements,   instruments   and  documents
convertible, in whole or in part, into any one or more or all of the foregoing.


         Subordinated  Debt:  That  portion of the Debt of an  Obligor  which is
subordinated  in a manner  satisfactory  in form and substance to the Bank as to
right and time of payment of principal  and  interest  thereon to any and all of
the Bank Debt.

         Subsidiary:  Any corporation,  limited liability company,  partnership,
entity or other Person of which more than 50% of the  outstanding  capital Stock
having ordinary voting power to vote for directors of such Person  (irrespective
of  whether,  at the time,  stock of any other  class or classes of such  Person
shall  have or  might  have  voting  power by  reason  of the  happening  of any
contingency)  is at the time,  directly or indirectly,  owned by a Person and/or
one or more Subsidiaries of such Person.

         Supplemental   Documentation:   Agreements,   instruments,   documents,
certificates  of  title,  financing  statements,  warehouse  receipts,  bills of
lading,  notices of  assignment  of accounts,  schedules  of accounts  assigned,
mortgages and other written matter necessary or requested by the Bank to perfect
and maintain perfected the Bank's Liens in the Collateral.

         Type: When used in respect of any Revolving  Loan,  LIBOR or Prime Rate
as applicable to such Revolving Loan.

         Other Terms. Other terms contained in this Agreement shall,  unless the
context  indicates  otherwise,  have the  meanings  provided  for by the Uniform
Commercial  Code (the  "Code")  of the State of Ohio to the  extent the same are
used or defined  therein.  Any accounting terms used in this Agreement which are
not specifically  defined herein shall have the meanings  customarily given such
terms in accordance  with GAAP.  The terms  "fiscal  year" and "fiscal  quarter"
shall refer to the fiscal year of the Obligors  ending  December 31 of each year
and the quarters  thereof ending March 31, June 30, September 30 and December 31
of each year. Unless otherwise expressly stated, all references to a time of day
shall be deemed to mean Cleveland, Ohio time.

2.       LOANS:  GENERAL TERMS

         2.1.  Revolving Credit; Revolving Note.



<PAGE>




         (A)  Advance  of Loans.  Subject  to the terms and  conditions  of this
Agreement,  on the Closing Date the terms and conditions of the Original  Credit
Agreement and the Existing Security  Agreements shall be amended and restated in
their entirety to provide for an amended and restated  revolving credit facility
(the  "Revolving  Credit  Facility")  under  which,  subject  to the  terms  and
conditions  hereof,  the Bank  shall,  from time to time,  upon  written or oral
(confirmed promptly in writing) request of a Borrower therefor, advance loans to
one or more of the Borrowers  (each a "Revolving  Loan" and,  collectively,  the
"Revolving  Loans")  in the  maximum  aggregate  principal  amount  at any  time
outstanding  of not more  than the  Maximum  Revolving  Credit.  The  Borrowers'
requests  for  Revolving  Loans shall be in form and  content  from time to time
prescribed  by the Bank and shall be  delivered to the Bank not later than 12:00
noon of the  Banking  Day on which a Prime Rate Loan is to be  advanced  and not
later than 12:00 noon three (3) Banking Days prior to the Banking Day on which a
LIBOR Loan is to be  advanced.  Unless  otherwise  requested  by a  Borrower  in
writing (and approved by the Bank),  all Revolving  Loans shall be advanced into
demand deposit account No. ___________, maintained by the Borrowers at an office
of the Bank  designated by the Bank and  reasonably  satisfactory  to Borrowers.
Subject to the terms and conditions set forth in this  Agreement,  the Borrowers
shall have the option to request  Revolving  Loans  comprised  of (i) Prime Rate
Loans  maturing  on or  before  the  Revolving  Facility  Termination  Date,  in
aggregate  amounts of not less than One Hundred Thousand  Dollars  ($100,000) or
(ii)  LIBOR  Loans in  aggregate  amounts  of not less  than Two  Hundred  Fifty
Thousand  Dollars  ($250,000).  Subject  to the  terms  and  conditions  of this
Agreement,  the Borrowers may, during the term of the Revolving Credit Facility,
repay and reborrow the Revolving Loans advanced thereunder.


         (B) Rate  Conversion  and  Continuation.  The Borrowers  shall have the
right to cause a Rate  Conversion or Rate  Continuation  in respect of Revolving
Loans then outstanding,  upon request delivered by the Borrowers to the Bank not
later than 12:00 noon (i) on the day which is the Banking Day that the Borrowers
desire to convert any LIBOR  Loans into a Prime Rate Loan,  (ii) on the day that
is three (3)  Banking  Days prior to the  Banking  Day upon which the  Borrowers
desire to convert  any Prime  Rate Loan into a LIBOR  Loan for a given  Interest
Period,  (iii) on the day which is three (3)  Banking  Days prior to the Banking
Day upon which the  Borrowers  desire to continue any LIBOR Loan as a LIBOR Loan
for an additional Interest Period of the same duration, (iv) on the day which is
three (3) Banking Days prior to the Banking Day upon which the Borrowers  desire
to convert any LIBOR Loan having a particular  Interest Period into a LIBOR Loan
having a different  permissible Interest Period,  provided,  however,  that each
such Rate Conversion or Rate Continuation shall be subject to the following:



<PAGE>




                  (1) if less  than all the  outstanding  principal  amount of a
         Revolving  Loan is  converted or  continued,  the  aggregate  principal
         amount of such Revolving  Credit Loans converted or continued shall be,
         (i) in the  case of  LIBOR  Loans,  not less  than  Two  Hundred  Fifty
         Thousand Dollars ($250,000),  and (ii) in the case of Prime Rate Loans,
         not less than One Hundred Thousand Dollars ($100,000);


                  (2)  each  Rate  Conversion  or  Rate  Continuation  shall  be
         effected by the Bank's  applying  the  proceeds of the  Revolving  Loan
         resulting  from  such  Rate  Conversion  or  Rate  Continuation  to the
         Revolving  Loan being  converted or continued,  as the case may be, and
         the accrued  interest on any such Revolving  Loan (or portion  thereof)
         being converted or continued shall be paid to the Bank by the Borrowers
         at the time of such Rate Conversion or Rate Continuation;

                  (3) LIBOR Loans may not be  converted  or  continued at a time
         other than the end of the Interest Period applicable thereto unless the
         Borrowers shall pay, upon demand,  any amounts due to the Bank pursuant
         to Section 2.8;

                  (4) Revolving  Loans may not be converted into or continued as
         LIBOR  Loans (a) at any time  during  which an Event of Default  exists
         (provided  that this clause  shall not be  construed to limit any other
         right or remedy  of the  Bank) or (b) less than one month  prior to the
         Revolving  Facility  Termination  Date or for an Interest  Period which
         would continue after the Revolving Facility Termination Date;

                  (5) any LIBOR Loan that cannot be converted  into or continued
         as a LIBOR  Loan  by  reason  of  clause  (4)  shall  be  automatically
         converted  at the end of the  Interest  Period in effect for such LIBOR
         Loan into a Prime Rate Loan.



<PAGE>




Each   such   request   for   a   conversion    or    continuation    (a   "Rate
Conversion/Continuation  Request")  in  respect  of a  Revolving  Loan  shall be
transmitted by the Borrowers to the Bank, by telecopier,  telex or cable (in the
case of telex or cable,  confirmed in writing prior to the effective date of the
Rate Conversion or Rate Continuation requested),  in form and content prescribed
by the Bank,  specifying  (i) the identity and amount of the Revolving Loan that
the  Borrowers  request be  converted or  continued,  (ii) the Type of Revolving
Credit Loan into which such  Revolving  Loan is to be  converted  or  continued,
(iii) if such notice requests a Rate Conversion, the date of the Rate Conversion
(which  shall be a Banking  Day) and (iv) in the case of a Revolving  Loan being
converted into or continued as a LIBOR Loan, the Interest  Period for such LIBOR
Loan.   The   Borrowers   may  make  a  Rate   Conversion/Continuation   Request
telephonically so long as written  confirmation  thereof is received by the Bank
by 1:00 p.m.  on the same day of such  telephonic  Rate  Conversion/Continuation
Request.  The  Bank  may rely on such  telephonic  Rate  Conversion/Continuation
Request to the same extent that the Bank may rely on a written Rate  Conversion/
Continuation  Request.  Each  Rate   Conversion/Continuation   Request,  whether
telephonic  or written,  shall be  irrevocable  and binding on the Borrowers and
subject to the indemnification provisions of this Article 2. The Borrowers shall
bear all risks related to their giving any Rate Conversion/Continuation  Request
telephonically  or by such other method of  transmission  as any Borrower  shall
elect.


         (C) Failure Of Borrowers To Elect.  If no Interest  Period is specified
in any Request for a LIBOR Loan, the Borrowers  shall be deemed to have selected
an Interest  Period with a duration of one (1) month with  respect to such LIBOR
Loan.  If the Borrowers  shall not have given notice in accordance  with Section
2.1(B) to continue any LIBOR Loan into a subsequent  Interest  Period (and shall
not  have  otherwise  delivered  a  Rate   Conversion/Continuation   Request  in
accordance  with  Section  2.1(B) to convert  such LIBOR  Loan),  subject to the
limitations set forth in Sections 2.1 and 2.3, such LIBOR Loan shall, at the end
of the Interest Period  applicable  thereto (unless repaid pursuant to the terms
hereof), automatically shall be converted to a Prime Rate Loan.

         (D) Revolving  Note.  The  Borrowers'  joint and several Debt under the
Revolving  Loans shall be evidenced by an amended and restated  promissory  note
executed and  delivered by the  Borrowers to evidence the  Revolving  Loans (the
"Revolving  Note",  which term, for the purposes of this Agreement and the Other
Agreements, shall include any and all amendments,  modifications,  replacements,
supplements and substitutions thereof),  which shall be in the form of Exhibit A
attached hereto and made a part hereof.

         (E) Term.  The  Revolving  Credit  Facility  shall have an initial term
commencing on the Closing Date and  terminating  on April 30, 2001 (as such date
may be extended pursuant to a writing executed by the Borrowers and the Bank, in
the Bank's sole and absolute  discretion,  the "Revolving  Facility  Termination
Date").

         2.2.  Security;  Guaranty.  The  payment of the Bank  Debt,  including,
without  limitation,  the Revolving Loans, shall be secured by Liens in favor of
the Bank in the  Collateral  and shall be  guaranteed  by Group  pursuant to the
Guaranty.

         2.3.  Interest  Rates.  The Revolving  Loans shall be advanced as Prime
Rate Loans or LIBOR Loans pursuant to Section 2.1,  above.  The Borrowers  shall
pay interest on the unpaid  principal  amount of each Revolving Loan made by the
Bank from the date of such Revolving  Loan until such principal  amount shall be
paid in full at the following times and rates per annum:



<PAGE>




      (i)         Prime Rate Loans. During such periods as a Revolving Loan is a
                  Prime  Rate Loan,  a rate per annum  equal at all times to the
                  Prime Rate, payable quarterly,  in arrears, on the last day of
                  each  calendar  quarter and at maturity  (whether by reason of
                  acceleration or otherwise).


     (ii)         LIBOR  Loans.  During such  periods as a  Revolving  Loan is a
                  LIBOR Loan,  a rate per annum equal to the sum of the Adjusted
                  LIBOR,  plus the LIBOR  Margin  from  time to time in  effect,
                  payable (a) on the last day of each Interest Period and (b) if
                  such Interest Period has a duration of more than three months,
                  three months after the first day of such  Interest  Period and
                  (c) on the date such LIBOR Loan shall be  converted to a Prime
                  Rate Loan or to a LIBOR Loan of a different Interest Period or
                  paid  in  full  and  at   maturity   (whether   by  reason  of
                  acceleration or otherwise).

Interest on Prime Rate Loans shall be calculated daily on the basis of a 365-day
year, or when  applicable  366-day year (that is,  computed by obtaining a daily
interest  factor at the  applicable  rate based upon a 365-day (or 366-day) year
and  multiplying  such factor by the actual number of days elapsed)  Interest on
LIBOR Loans shall be  calculated  daily on the basis of a 360-day year (that is,
computed by obtaining a daily interest  factor at the applicable rate based upon
a  360-day  year and  multiplying  such  factor  by the  actual  number  of days
elapsed).   Subject  to  any  maximum  interest  rate  limitation  specified  by
applicable  law, the variable rate of interest  provided for herein shall change
automatically  without  notice to the  Borrowers  with each  change in the Prime
Rate.  In no  contingency  or event  whatsoever  shall the interest rate charged
pursuant  to the terms of this  Agreement  exceed the highest  rate  permissible
under  any  law  which a  court  of  competent  jurisdiction  shall,  in a final
determination, deem applicable hereto. In the event that such a court determines
that  the  Bank  has  received  interest  hereunder  in  excess  of the  highest
applicable  rate,  the Bank shall  promptly  refund such excess  interest to the
Borrowers;  and the Borrowers hereby agrees that the refund of such excess shall
be the Borrowers' sole remedy or claim, at law and in equity,  in respect of the
Bank's charging or receipt of interest in excess of that permitted by law.

         2.4.  Payments.  Except as  otherwise  provided  in  Section  5.9,  all
payments  to the Bank shall be payable at the Bank's  address set forth above or
at such  other  place or places as the Bank may  designate  from time to time in
writing to the  Borrowers.  Subject  always to the  provisions of Article 8, the
Bank Debt shall be payable as follows:



<PAGE>




         (A) Interest.  Interest payable pursuant to this Agreement shall be due
on the dates  specified in Section 2.3,  above,  or, at the Bank's  option,  the
amount of  interest  payable  under  the  Revolving  Note  shall be added to the
principal  balance of the Revolving  Note and be deemed an additional  Revolving
Loan thereunder;  provided,  however,  that, in addition, all accrued and unpaid
interest in respect of the Revolving Note not theretofore  paid shall be due and
payable at maturity, whether by acceleration or otherwise;


         (B) Costs,  Fees.  Costs,  fees and expenses  payable  pursuant to this
Agreement  shall be payable as and when provided in this  Agreement  and, if not
specified, then on demand;

         (C) Principal.  From and after the Closing Date,  principal  payable on
account of  Revolving  Loans  shall be due and  payable  to the extent  required
pursuant to Section  7.1(A),  below;  and,  without  limiting  any other  remedy
available to the Bank,  upon and during the  continuance of an Event of Default,
to the extent and on the date of any  collections  received  with respect to any
Proceeds of the  Collateral  and not applied to interest,  and the entire unpaid
principal  balance  of all  Revolving  Loans  shall  be  payable  in full on the
Revolving Facility Termination Date;

         (D) Other Bank Debt.  The  balance of the Bank Debt,  if any,  shall be
payable as and when provided in this Agreement or the Other  Agreements  and, if
not specified, then on demand.

To the extent,  if any, that the Bank renders  statements of account relating to
the  Revolving  Loans and other Bank Debt (and the Bank shall have no obligation
to do so),  such  statements  shall be presumed  correct and accurate and shall,
except for the Bank's right to reapply  payments,  constitute an account  stated
between the Borrowers and the Bank,  unless  thereafter waived in writing by the
Bank or unless,  within thirty (30) days after the Bank's mailing  thereof,  the
Borrowers  deliver  to the  Bank,  by  registered  or  certified  mail,  written
objection  thereto  specifying the error or errors, if any,  contained  therein.
Except as provided in the definition of Interest Period, whenever any payment to
be made hereunder,  including  without  limitation any payment to be made on the
Revolving  Note,  shall be stated to be due on a day which is not a Banking Day,
such payment shall be made on the next succeeding Banking Day and such extension
of time  shall in each  case be  included  in the  computation  of the  interest
payable  on the  Revolving  Note.  Each  Borrower  hereby  authorizes  the Bank,
automatically  and without further  instruction from such Borrower,  to withdraw
from and charge any demand deposit or other account of such Borrower  maintained
at the Bank to pay to the Bank any principal, interest or other Bank Debt on the
date on which  the same are due and  payable,  whether  at  stated  maturity  or
acceleration.



<PAGE>




         2.5.  Optional  Reduction of  Commitment.  The Borrowers  may, at their
option  from time to time,  reduce the amount of the  Maximum  Commitment  by an
amount  which  is One  Million  Dollars  ($1,000,000)  or an  integral  multiple
thereof;  provided  that (i) the  Borrowers  shall  deliver to the Bank  written
notice of the amount and  effective  date of any  requested  reduction  at least
three (3) Banking Days prior to such proposed effective, and (ii) on or prior to
the date on which such reduction is effective, the Borrowers shall have (a) paid
to the Bank such  portion  of the  principal  of the  Revolving  Loans as may be
required by the terms of Section  7.1(A) of this  Agreement and (b) executed and
delivered to the Bank such amendments to this Agreement,  the Revolving Note and
the  Other  Agreements  as the Bank  may  reasonably  request  to  reflect  such
reduction.


         2.6.  Closing Fee. On the Closing Date, the Borrowers  shall pay to the
Bank a closing fee in the amount of Twenty-five Thousand Dollars ($25,000).

         2.7. Facility Fee. The Borrowers  agree to pay to the Bank, on the last
day of each calendar  quarter during the term of the Revolving  Credit  Facility
and at earlier  maturity,  whether by acceleration  or otherwise,  as a facility
fee,  in  arrears in respect  of the  immediately  preceding  quarter or portion
thereof,  an amount  equal to  twenty-five  (25)  Basis  Points  of the  Maximum
Commitment,  calculated  on the basis of a 360-day  year (that is,  computed  by
obtaining  a daily  factor at such per annum rate based upon a 360-day  year and
multiplying  such factor by the actual number of days  elapsed).  In addition to
the  foregoing,  the Borrowers  shall pay, on the quarter end next following the
Closing  Date,  any and all  unpaid  facility  fee  payments  accrued  under the
Original Credit Agreement as of the Closing Date.



<PAGE>




         2.8. Prepayment Compensation for LIBOR Loans. In any case of prepayment
of any LIBOR Loan,  the Borrowers  agree that if Adjusted LIBOR as determined as
of 11:00 a.m.  London time, two (2) Banking Days prior to the date of prepayment
of any LIBOR Loan (hereafter,  "Prepayment  LIBOR") shall be lower than the last
Adjusted LIBOR  previously  determined for such LIBOR Loan with respect to which
prepayment  is  intended  to be  made  (hereinafter,  "Last  LIBOR"),  then  the
Borrowers shall,  upon written notice by the Bank,  promptly pay to the Bank, in
immediately available funds, compensation for such prepayment measured by a rate
(the  "LIBOR  Prepayment  Compensation  Rate")  which  shall  be  equal  to  the
difference  between the Last LIBOR and the Prepayment  LIBOR. In determining the
Prepayment  LIBOR,  the Bank shall  apply a rate equal to  Adjusted  LIBOR for a
deposit  approximately  equal to the amount of such  prepayment  which  would be
applicable to an Interest  Period  commencing on the date of such prepayment and
having a duration as nearly equal as  practicable  to the remaining  duration of
the actual Interest Period during which such prepayment is to be made. The LIBOR
Prepayment  Compensation  Rate  shall  be  applied  to all or  such  part of the
principal  amount of the  Revolving  Note as  related  to the  LIBOR  Loan to be
prepaid,  and the  prepayment  compensation  shall be  computed  for the  period
commencing  with the date on which  such  prepayment  is to be made to that date
which coincides with the last day of the Interest Period previously  established
when the LIBOR  Loan which is to be  prepaid  was made.  In the event a Borrower
cancels a Request with respect to a LIBOR Loan subsequent to the delivery to the
Bank of such notice,  such  cancellation  shall be treated as a prepayment as to
which the Bank shall be entitled to the aforementioned  prepayment  compensation
for the full  Interest  Period  which would have been in effect had such Request
not been  canceled;  provided  that,  in such case,  Prepayment  LIBOR  shall be
measured on the date on which the Bank receives notice of  cancellation  and not
two (2) Banking Days prior thereto.



         2.9  Reserves; Taxes; Indemnities.

         (A) Reserves or Deposit Requirements. If at any time any law, treaty or
regulation  (including,  without  limitation,  Regulation  D  of  the  Board  of
Governors of the Federal  Reserve System) or the  interpretation  thereof by any
governmental  authority charged with the  administration  thereof or any central
bank or other fiscal,  monetary or other  authority shall impose (whether or not
having the force of law),  modify or deem  applicable any reserve and/or special
deposit requirement (other than reserves included in the Reserve Percentage, the
effect of which is  reflected in the  interest  rate(s) of the LIBOR  Loan(s) in
question)  against assets held by, or deposits in or for the amount of any loans
by, the Bank,  and the result of the  foregoing is to increase the cost (whether
by  incurring  a cost or adding to a cost) to the Bank of making or  maintaining
hereunder LIBOR Loans or to reduce the amount of principal or interest  received
by the Bank with respect to such LIBOR  Loans,  then upon demand by the Bank the
Borrowers shall pay to the Bank from time to time on the dates on which interest
is  otherwise  due with  respect  to such  loans,  as  additional  consideration
hereunder,  additional  amounts sufficient to fully compensate and indemnify the
Bank for such increased cost or reduced amount,  assuming (which  assumption the
Bank need not corroborate)  such additional cost or reduced amount was allocable
to such LIBOR Loans. A certificate as to the increased cost or reduced amount as
a result  of any event  mentioned  in this  Section  2.9(A),  setting  forth the
calculations therefor,  shall be promptly submitted by the Bank to the Borrowers
and shall, in the absence of manifest error, be conclusive and binding as to the
amount thereof. Notwithstanding any other provision of this Agreement, after any
such demand for compensation by the Bank, the Borrowers, upon at least three (3)
Banking Days' prior written  notice to the Bank,  may prepay the affected  LIBOR
Loans in full or convert all LIBOR Loans to Prime Rate Loans  regardless  of the
Interest Period of any thereof.  Any such prepayment or conversion shall entitle
the Bank to the prepayment  compensation provided for in Section 2.8 hereof. The
Bank will notify the  Borrowers as promptly as  practicable  of the existence of
any event which will likely  require  the payment by the  Borrowers  of any such
additional amount under this Section.


<PAGE>




         (B)  Imposition  Of  Taxes.  In the  event  that by  reason of any law,
regulation  or  requirement  or in the  interpretation  thereof  by an  official
authority,  or the imposition of any  requirement of any central bank whether or
not having the force of law, the Bank shall,  with respect to this  Agreement or
any  transaction  under this Agreement,  be subjected to any tax, levy,  impost,
charge,  fee, duty,  deduction or withholding of any kind whatsoever (other than
any tax imposed upon the total net income of the Bank) and if any such  measures
or any other similar measure shall result in an increase in the cost to the Bank
of making or  maintaining  any LIBOR  Loan or in a  reduction  in the  amount of
principal, interest or commitment fee receivable by the Bank in respect thereof,
then the Bank shall promptly notify the Borrowers  stating the reasons therefor.
The Borrowers shall  thereafter pay to the Bank upon demand from time to time on
the dates on which  interest is otherwise  due with respect to such LIBOR Loans,
as additional  consideration  hereunder,  such additional  amounts as will fully
compensate the Bank for such increased cost or reduced amount.  A certificate as
to any such increased  cost or reduced  amount,  setting forth the  calculations
therefor,  shall be submitted  by the Bank to the  Borrowers  and shall,  in the
absence of manifest  error,  be conclusive and binding as to the amount thereof.
Notwithstanding any other provision of this Agreement, after any such demand for
compensation  by the Bank, the  Borrowers,  upon at least three (3) Banking Days
prior written notice to the Bank, may prepay the affected LIBOR Loans in full or
convert all LIBOR Loans to Prime Rate Loans regardless of the Interest Period of
any  thereof.  Any such  prepayment  or  conversion  shall  entitle  the Bank to
prepayment compensation provided for in Section 2.8 hereof.


         (C) Eurodollar Deposit Unavailable or Interest Rate Unascertainable. In
respect of any LIBOR Loan, in the event that the Bank shall have determined that
dollar deposits of the relevant amount for the relevant Interest Period for such
LIBOR Loan are not available to the Reference Bank in the applicable  Eurodollar
market or that, by reason of circumstances  affecting such market,  adequate and
reasonable means do not exist for ascertaining the LIBOR rate applicable to such
Interest  Period,  the Bank shall promptly give notice of such  determination to
the  Borrowers  and (i)  any  notice  of a new  LIBOR  Loan  (or  conversion  or
continuation  of an  existing  loan to a LIBOR  Loan)  previously  given  by the
Borrowers and not yet borrowed (or  converted or continued,  as the case may be)
shall be deemed a notice to make a Prime Rate Loan, and (ii) the Borrowers shall
be obligated  either to prepay or to convert any outstanding  LIBOR Loans on the
last day of the then current  Interest  Period or Periods with respect  thereto.
Any  such  prepayment  or  conversion  shall  entitle  the  Bank  to  prepayment
compensation provided for in Section 2.8 hereof.



<PAGE>




         (D)  Indemnity.  Without  prejudice  to any  other  provisions  of this
Article 2, the Borrowers  hereby  jointly and  severally  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  Borrowers  in payment when due of any amount
due hereunder in respect of any LIBOR 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  such LIBOR  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 Borrowers and shall, in the absence of manifest error, be conclusive
and binding as to the amount thereof.


         (E) Changes in Law Rendering LIBOR Loans  Unlawful.  If at any time any
new law,  treaty or  regulation,  or any change in any existing  law,  treaty or
regulation,   or  any  interpretation  thereof  by  any  governmental  or  other
regulatory  authority  charged with the  administration  thereof,  shall make it
unlawful  for the Bank to fund any  LIBOR  Loan  which it is  committed  to make
hereunder with moneys obtained in the Eurodollar  market,  the commitment of the
Bank to fund LIBOR Loans shall,  upon the  happening of such event  forthwith be
suspended  for the  duration of such  illegality,  and the Bank shall by written
notice to the Borrowers  declare that its commitment  with respect to such LIBOR
Loans has been so suspended;  and, if and when such illegality  ceases to exist,
such suspension  shall cease, and the Bank shall similarly notify the Borrowers.
If any such change shall make it unlawful for the Bank to continue in effect the
funding in the applicable Eurodollar market of any LIBOR Loan previously made by
it  hereunder,  the Bank shall,  upon the  happening  of such event,  notify the
Borrowers  thereof in writing  stating the reasons  therefor,  and the Borrowers
shall, on the earlier of (i) the last day of the then current Interest Period or
(ii) if  required by such law,  regulation  or  interpretation,  on such date as
shall be specified in such notice,  either convert all LIBOR Loans to Prime Rate
Loans to the extent  permissible  under this Agreement or prepay all LIBOR Loans
to the Bank in full. Any such prepayment or conversion shall entitle the Bank to
prepayment compensation as provided in Section 2.8 hereof.

         (F)  Funding.  The Bank may,  but shall not be required  to, make LIBOR
Loans hereunder with funds obtained outside the United States.



<PAGE>




         2.10.  Capital  Adequacy.  If the Bank  shall  have  determined,  that,
whether in effect at the date of this  Agreement  or  hereafter  in effect,  any
applicable law, rule, regulation or guideline regarding capital adequacy, or any
change therein, or any change in the interpretation or administration thereof by
any governmental  authority,  central bank or comparable agency charged with the
interpretation  or  administration  thereof,  or compliance by the Bank with any
request or directive regarding capital adequacy (whether or not having the force
of law) of any such authority,  central bank or comparable  agency, has or would
have the effect of reducing the rate of return on the Bank's  capital  allocated
to the  transactions  contemplated  by this  Agreement  (or the  capital  of its
holding company) as a consequence of its obligations  hereunder to a level below
that which the Bank (or its holding  company)  could have  achieved but for such
adoption, change or compliance (taking into consideration the Bank's policies or
the  policies of its holding  company  with  respect to capital  adequacy) by an
amount deemed by the Bank to be material, then from time to time, within fifteen
(15) days after  demand by the Bank,  the  Borrowers  shall pay to the Bank such
additional  amount  or  amounts  as will  compensate  the Bank  (or its  holding
company) for such reduction.  The Bank will designate a different lending office
if such  designation  will avoid the need for,  or reduce  the  amount of,  such
compensation   and  will  not,  in  the  judgment  of  the  Bank,  be  otherwise
disadvantageous  to the Bank. A certificate  of the Bank  claiming  compensation
under this Section and setting forth the additional amount or amounts to be paid
to it  hereunder  shall be  conclusive  in the  absence of  manifest  error.  In
determining  such  amount,  the  Bank  may  use  any  reasonable  averaging  and
attribution methods.  Failure on the part of the Bank to demand compensation for
any  reduction  in  return on  capital  with  respect  to any  period  shall not
constitute  a  waiver  of the  Bank's  rights  to  demand  compensation  for any
reduction  in return on  capital  in such  period  or in any other  period.  The
protection of this Section 2.10 shall be available to the Bank regardless of any
possible  contention of the invalidity or inapplicability of the law, regulation
or other condition which shall have been imposed.


         2.11.  All Advances to Constitute One Debt; Same Debt.

         (A) Single  Indebtedness.  All  Revolving  Loans and other  advances of
credit by the Bank to or for the  benefit of any or all of the  Borrowers  under
this Agreement and the Other  Agreements shall constitute one Debt, and all Debt
and  obligations of the Borrowers to the Bank under this Agreement and all Other
Agreements  shall constitute one general  obligation,  (i) secured by the Bank's
Lien in the  Collateral  and by other Liens  heretofore,  now, or at any time or
times  hereafter  granted  to the  Bank by the  Borrowers  or  others,  and (ii)
guaranteed by the Guaranty. The Borrowers and Group agree that all of the rights
of the Bank set forth in this Agreement  shall apply to any  modification  of or
supplement to this  Agreement and the Other  Agreements,  unless such rights are
expressly modified by any such modification or supplement.



<PAGE>




         (B) Same  Indebtedness.  This Agreement and the Other  Agreements shall
not be deemed to provide for or effect a repayment and re-advance of any portion
of the Existing Revolving Loans now outstanding,  it being the intention of both
the  Borrowers  and the Bank  hereby  that the  Indebtedness  owing  under  this
Agreement  be and  hereby  is the same  Indebtedness  as that  owing  under  the
Original Credit Agreement immediately prior to the effectiveness hereof.


3.       CONDITIONS TO ADVANCE OF LOANS

         3.1.  Conditions  to Initial  Advance of Revolving  Loans.  The initial
advance of Revolving Loans, and the performance by the Bank of the other actions
to be taken by it hereunder,  are subject to the  fulfillment  (unless waived by
the Bank) of each of the following conditions precedent:

         (A)  Representations  and Warranties.  All of the  representations  and
warranties  in Article 6 shall have been true on the date when made and shall be
true on and as of the Closing Date.

         (B)  Compliance.  The  Borrowers  shall be in compliance on the Closing
Date with all the  applicable  terms and  provisions  of this  Agreement and the
Other  Agreements  to be observed or performed by it, and no Event of Default or
Possible Default shall have occurred and be continuing.

         (C) Closing Certificate. The Borrowers shall have delivered to the Bank
a  certificate,  dated as of the  Closing  Date and  signed by their  respective
President or Treasurer certifying  compliance with the conditions of subsections
3.1(A) and (B).

         (D) Note.  The Borrowers  shall have executed and delivered to the Bank
the Revolving Note.

         (E) Opinion. The Bank shall have received the favorable written opinion
of Barnes &  Thornburg,  counsel to the  Obligors,  dated the  Closing  Date and
addressed  to the Bank and  substantially  to the  effect set forth in Exhibit B
hereto, and covering such other matters as the Bank may reasonably request.

         (F) Perfection.  The Bank shall have received evidence  satisfactory to
it of the  perfection  and  priority  of the  Bank's  security  interest  in the
Collateral  by  the  filing  of  appropriate   financing   statements  with  the
Secretaries of State of Indiana and Vermont and the Recorder of Elkhart  County,
Indiana.

         (G)  Insurance.  The Borrowers  shall have  furnished a certificate  or
other  satisfactory  evidence that the  insurance  required by Section 7.4 is in
full force and effect.



<PAGE>

         (H) Entity  Certificates.  On or before the Closing Date,  each Obligor
shall deliver to the Bank the following (provided,  however,  that at the option
of the Borrowers,  the documents required by clauses (ii) and (iii),  below, may
be  delivered to the Bank not later than sixty (60) days  following  the Closing
Date):


                   (i)     a certificate  of existence for such Obligor from the
                           Secretary  of  the  state  of its  incorporation  and
                           certificates of  qualification  for such Obligor from
                           the Secretary of State of each other state with which
                           such Obligor is required to qualify to do business as
                           a foreign corporation, all dated as of a date as near
                           to the Closing Date as practicable;

                  (ii)     a true and complete copy of such  Obligor's  Articles
                           of  Incorporation/Charter  certified by the Secretary
                           of State of the  state of its  incorporation  as of a
                           date as near to the Closing Date as practicable;

                  (iii)    a certificate of such Obligor signed by its Secretary
                           dated as of the Closing Date certifying that attached
                           thereto are true and  complete  copies of its Code of
                           Regulations/Bylaws;

                  (iv)     a certificate of such Obligor signed by its Secretary
                           dated  as of the  Closing  Date  certifying  (a) that
                           attached  thereto is a complete  copy of  resolutions
                           adopted by the directors of such Obligor, authorizing
                           the  execution,  delivery  and  performance  of  this
                           Agreement and the Other Agreements to be performed by
                           such Obligor hereunder, (b) that such resolutions are
                           in  full  force  and  effect,   without  modification
                           thereto  and  (c) the  names  and  signatures  of the
                           officers of such Obligor; and

                  (v)      such  other  documents  as the  Bank  may  reasonably
                           request in  connection  with the company  proceedings
                           taken by such Obligor  authorizing this Agreement and
                           the transactions contemplated hereby.

         (I) Special  Counsel.  All legal matters incident to this Agreement and
the  consummation of the  transactions  contemplated  hereby shall be reasonably
satisfactory to Berick, Pearlman & Mills Co., L.P.A.,  Cleveland,  Ohio, special
counsel to the Bank.

         (J) Landlord Waivers.  Each Borrower shall have delivered to the Bank a
landlord  consent and waiver agreement in the form of Exhibit C hereto from each
lessor or licensor of real  property  occupied by such  Borrower or at which any
Collateral is located.



<PAGE>




         (K)  Guaranty.  Group shall have executed and delivered to the Bank its
Amended and  Restated  Continuing  Guaranty in the form of Exhibit D hereto (the
"Guaranty").


         (L) Opening  Eligible  Accounts.  The Borrowers shall have delivered to
the Bank an opening borrowing base certificate,  in form prescribed by the Bank,
attached  to which  shall be an aging of the  Borrowers'  Accounts  meeting  the
criteria set forth in Section  7.1(B)(iv),  reflecting  such  Accounts as of the
close of business February 28, 1998.

         (M) Closing Fee. The Bank shall have  received the closing fee required
by Section 2.6 hereof in immediately available funds.

         (N)  Other   Matters.   The  Bank  shall  have   received   such  other
certificates,   opinions,  agreements  and  documents,  in  form  and  substance
satisfactory to it, as the Bank may request.

         3.2. Conditions Precedent to Subsequent Revolving Loans. The advance of
Revolving  Loans after the Closing Date shall be subject to the  fulfillment  of
each of the following conditions precedent:

         (A) Representations and Warranties.  The representations and warranties
contained in this Agreement shall be true in all material  respects on and as of
the date of such  subsequent  Revolving Loan, with the same effect as if made on
and as of such date.

         (B) No  Default.  No Event of Default or  Possible  Default  shall have
occurred and be continuing.

         (C)  Documents.  The Bank  shall have  received  such  Requests,  other
certificates (including, without limitation, borrowing certificates), agreements
and  documents,  in form  and  substance  satisfactory  to it,  as the  Bank may
reasonably request.

         3.3.  Closing.  The closing of the initial  advance of Revolving  Loans
hereunder  shall,  subject  to the  terms  and  conditions  of  this  Agreement,
including, without limitation, Section 3.1, take place at the offices of Berick,
Pearlman  &  Mills  Co.,  L.P.A.,  1350  Eaton  Center,  1111  Superior  Avenue,
Cleveland,  Ohio, on a date mutually  agreed upon by the Borrowers and the Bank,
but not later than April 3, 1998, at 11:00 a.m., or at such other time and place
as the parties may agree (such date of initial  advance being referred to as the
"Closing Date").


<PAGE>

4.       ELIGIBLE ACCOUNTS

         4.1.  Eligible  Accounts.  On the report of Accounts  (delivered to the
Bank monthly pursuant to Section 7.1(B)(iv) and as provided in Section 5.6), the
Borrowers  shall  designate  which of the Accounts  listed thereon the Borrowers
believe to be Eligible  Accounts  pursuant to the criteria  (other than that set
forth on clause (J), below). The Bank shall review such report and determine, in
its sole  discretion  (exercised in good faith),  which Accounts  listed thereon
shall be  deemed  an  "Eligible  Account";  the Bank  shall  have no  obligation
whatsoever to accept the designations of the Borrowers.

         In  determining  which Accounts will be "Eligible  Accounts",  the Bank
may, inter alia, consider the following requirements:

         The Account is subject to a perfected  first  priority Lien in favor of
the Bank and is due no more than thirty (30) days from the date of invoice under
the original terms of shipment or service,  arises from the delivery of goods or
performance  of services by a Borrower in the ordinary  course of its  business,
conforms to the warranties and representations set forth in Section 6.2 and:

         (A) is an Account upon which such  Borrower's  right to receive payment
is absolute and not contingent  upon any further  performance or delivery or the
fulfillment of any condition  whatsoever (e.g.,  consignment or guaranteed sale)
and does not include any sales or other taxes,  and such Borrower has possession
of, or has delivered or will deliver as required  hereunder to the Bank,  copies
of invoices,  shipping and delivery  receipts  evidencing  such  performance  or
shipment;

         (B) is unpaid for not more than thirty (30) days following the due date
of the invoice therefor;

         (C) does not  arise  from a sale or  sales  to an  Affiliate  or from a
consumer  transaction  (being one for  primarily  personal,  family or household
purposes);

         (D) is not the  obligation  of an Account  Debtor  located in a foreign
country other than Canada,  except those foreign Accounts  supported by a letter
of credit  acceptable  to the Bank which letter of credit is confirmed or issued
by a United  States bank or other bank  acceptable to the Bank or is an Eligible
Account insured by the Foreign Credit Insurance  Association,  provided that the
letter of credit or insurance in respect of such foreign Accounts is assigned to
the Bank by assignments in form and substance satisfactory to the Bank;

         (E) does not arise from a contract containing a prohibition against the
assignment or grant of a security interest therein;



<PAGE>




         (F) is not an Account  from the  United  States of America or any state
thereof,  or any department,  administration,  agency or  instrumentality of any
thereof, unless the Bank is satisfied that its security interest in such Account
has  been  perfected  pursuant  to  the  Federal  Assignment  of  Claims  Act or
equivalent state statute;


         (G) is not an Account of an Account Debtor who has suspended  business,
made a general  assignment  for the benefit of  creditors,  committed any act of
insolvency,  filed or has had filed against it any petition under any bankruptcy
law or any other law or laws for the relief of debtors;

         (H) is not evidenced by an  Instrument,  Chattel Paper or other written
agreement  (other  than  invoices),  unless  the  Instrument  or  Chattel  Paper
evidencing the Account has been delivered to and endorsed in favor of the Bank;

         (I) is not an Account of an Account  Debtor who shall have  objected to
paying such Account,  or any portion thereof, as a result of an objection to the
quality or  quantity of goods or services  provided by such  Borrower,  or shall
have rejected, returned or refused to accept such goods or services;

         (J) is not an Account which is, in the Bank's good faith judgment,  (i)
the Account of an Account Debtor which is an undue credit risk or (ii) otherwise
unacceptable to the Bank.

5.       COLLATERAL:  GENERAL TERMS

         5.1.  Security Interest.

         (A) Grant.  To secure the prompt payment to the Bank and performance of
the Bank  Debt,  on the  Closing  Date,  (1) all of the  terms,  conditions  and
provisions  of each Security  Agreement are hereby merged into,  and amended and
restated in their  entirety by, this  Agreement,  and (2) each  Borrower  hereby
regrants  (or,  in the case of  Interstate,  grants)  to the  Bank a  continuing
security  interest in and to all of the  following  property  and  interests  in
property of such Borrower, whether now owned or existing,  hereafter acquired or
arising,  or in  which  such  Borrower  now or  hereafter  has any  rights,  and
wheresoever located:

                  (i)      All  Accounts  and  other  Receivables,  Instruments,
                           Documents, Chattel Paper and General Intangibles;

                  (ii)     All Equipment;

                  (iii)    All Inventory;

                  (iv)     All monies, residues and property of any kind, now or
                           at any time or times hereafter,  in the possession or
                           under control of the Bank or a bailee of the Bank;



<PAGE>




                  (v)      All   accessions  to,   substitutions   for  and  all
                           replacements, Products and Proceeds of the foregoing,
                           including, without limitation,  proceeds of insurance
                           policies insuring the Collateral; and


                  (vi)     All books and records (including, without limitation,
                           customer  lists,  credit  files,  computer  programs,
                           print-outs and other computer  materials and records)
                           of such Borrower pertaining to any of the foregoing.

         5.2. Special Collateral.  Immediately upon a Borrower's receipt of that
portion  of the  Collateral  which  is or  becomes  evidenced  by an  agreement,
instrument and/or document,  including,  without  limitation,  promissory notes,
trade  acceptances,  documents of title and  warehouse  receipts  (the  "Special
Collateral"),  such  Borrower  shall  deliver the original  thereof to the Bank,
together with appropriate  endorsements  and/or other specific evidence (in form
and substance acceptable to the Bank) of assignment thereof to the Bank.

         5.3.  Further  Assurances.  At the Bank's request,  each Borrower shall
execute  and/or  deliver to the Bank, at any time  hereafter,  all  Supplemental
Documentation  that the  Bank  may  reasonably  request,  in form and  substance
acceptable  to the  Bank,  and pay the costs of any  recording  or filing of the
same.  Without limiting the generality of the foregoing,  at the Bank's request,
each  Borrower  shall  execute  and  deliver  for filing a Patent and  Trademark
Security  Agreement  in form and  substance  satisfactory  to the Bank upon such
Borrower's  acquisition of any patent or registered mark or interest  therein or
rights  thereto.  The  Borrowers  agree  that a carbon,  photographic,  or other
reproduction of a financing  statement,  is sufficient as a financing statement.
Each Borrower  immediately on demand therefor by the Bank,  shall deliver to the
Bank evidence of ownership, if any, of any of the Collateral.

         5.4. Preservation of Collateral. The Borrowers will keep the Collateral
and all rights with  respect  thereto and proceeds of both free from any adverse
Lien, except for Permitted Encumbrances,  and, subject to ordinary wear and tear
and  obsolescence,  in good condition,  and will not waste or destroy any of the
same.  The Borrowers  will not use the Collateral in violation of any applicable
statute or ordinance.

         5.5.  Verification of Collateral; Inspections; Audit.



<PAGE>




         (A) Any of the  Bank's  officers,  employees  or agents  shall have the
right,  at any time or times  hereafter,  in the Bank's name or in the name of a
Borrower  to verify the  validity,  amount or any other  matter  relating to any
Collateral by mail, telephone,  telegraph or otherwise.  The Bank shall endeavor
to give the Borrowers  prompt  notice of the names of Account  Debtors with whom
the Bank has conducted such verification, provided that the Bank's failure to do
so shall not give rise to any claim or defense against the Bank.


         (B) The Bank (by any of its officers,  employees  and/or  agents) shall
have the right, at any time or times during usual business hours, to inspect the
Collateral, all records related thereto (and to make extracts from such records)
and the  premises  upon  which any of the  Collateral  is  located,  to  discuss
Borrower's affairs and finances with any attorney, accountant, Account Debtor or
creditor of a Borrower and to verify the amount,  quality,  quantity,  value and
condition of, or any other matter relating to, the Collateral.

         5.6. Assignments;  Records and Reports of Accounts. Each Borrower shall
keep accurate and complete  records of its Accounts;  and, on the date specified
in  Section  7.1(B)(iii)  below  (and upon  earlier  demand by the  Bank),  each
Borrower  shall  deliver to the Bank,  in form and  substance  acceptable to the
Bank, a detailed aged trial balance of all then existing Accounts specifying the
names,  face value and dates of invoice(s) for each Account Debtor  obligated on
an Account so listed and,  upon  demand by the Bank,  the  original  copy of all
documents, including, without limitation, repayment histories and present status
reports,  relating  to the  Accounts  so  scheduled  and such other  matters and
information  relating  to the  status of the  Accounts  as the Bank shall in its
discretion request.

         5.7. Federal and State Accounts. Upon the Bank's request, the Borrowers
shall,  if any Accounts arise out of contracts with the United States of America
or  any   state   thereof   or  any   department,   administration,   agency  or
instrumentality  of any thereof,  immediately notify the Bank thereof in writing
and execute any and all  instruments  and take all steps required by the Bank in
order  that all  monies  due and to become  due  under  such  contract  shall be
assigned  to the Bank and  notice  thereof  given to the  Government  under  the
Federal Assignment of Claims Act, as amended. Or equivalent state statute.

         5.8.  Inventory and  Equipment.  The Borrowers  shall at all reasonable
times and from time to time allow the Bank,  by or through any of its  officers,
agents,  attorneys or  accountants,  to examine or inspect the Inventory and the
Equipment and all records concerning the same wherever located and shall furnish
to the  Bank  such  other  information  with  respect  thereto  as the  Bank may
reasonably request.



<PAGE>




         5.9.  Collections;  Notice of Assignment; Lock Box. Upon and during the
continuance of an Event of Default,  without limiting or otherwise impairing the
Bank's right to exercise any other right or remedy which may be available to the
Bank,  the Bank may,  upon notice to the  Borrowers,  require that the following
provisions shall become effective:


                  (A) So long as the Bank  does  not  request  that the  Account
         Debtors on the  Accounts be notified of the  assignment  thereof to the
         Bank, the Borrowers may make collections on the Accounts,  and hold the
         proceeds for the Bank in the exact form in which they are received from
         collections  in trust for the Bank,  and turn over such proceeds to the
         Bank in the  exact  form in which  they  are  received,  together  with
         endorsements  in favor of the Bank and a  collection  report  in a form
         acceptable to the Bank.  Said proceeds shall be deposited with the Bank
         in  a  collections   account(s)  maintained  with  the  Bank  or  other
         nationally  chartered  bank  acceptable to the Bank over which the Bank
         alone shall have power of withdrawal,  pursuant to an account agreement
         in form and  substance  satisfactory  to the Bank.  The Bank may in its
         discretion  at least once a Banking  Day apply the whole or any part of
         the  funds  on  deposit  in such  collections  account(s)  against  the
         principal and/or interest of any Revolving Loans or any other Bank Debt
         which is then due,  and any  portion  of said  funds on deposit in such
         collection  account(s)  which the Bank elects not to apply to such Bank
         Debt  shall be paid over and  deposited  by the Bank to the  Borrowers'
         commercial account,  provided,  however, that no such transfer from the
         collections   account(s)  will  be  made  of  funds  deposited  in  the
         collections account(s) less than one (1) Banking Day before the date of
         such transfer.

                  (B) The Bank may notify  Account  Debtors on any Accounts that
         the  Accounts  have been  assigned to the Bank and shall be paid to the
         Bank.  Upon  request  of the Bank at any time,  the  Borrowers  will so
         notify such Account  Debtors and will  indicate on all billings to such
         Account  Debtors that the Accounts are payable to the Bank. The Bank is
         hereby  authorized  to make  any  endorsement  on any  collection  on a
         Borrower's behalf.

                  (C) To evidence the Bank's  rights  hereunder,  each  Borrower
         will  upon  request  of the Bank  assign or  endorse  the  Accounts  or
         proceeds  thereof to the Bank as the Bank may  request.  The Bank shall
         have full power to collect, compromise, endorse, sell or otherwise deal
         with the  Accounts  or  proceeds  thereof  in its own name or that of a
         Borrower.  The cost of collection and  enforcement of Accounts,  or any
         Instrument belonging to a Borrower for goods sold or services rendered,
         including  attorneys' fees and out-of-pocket  expenses,  shall be borne
         solely by the Borrowers, whether the same are incurred by the Bank or a
         Borrower.



<PAGE>




                  (D) Each  Borrower  shall cause all  Accounts to be  collected
         through  a  lock-box  arrangement  with the Bank and  shall  execute  a
         lock-box agreement in form and substance  satisfactory to the Bank (the
         "Lock-box  Agreement").  In the event that a Borrower  shall default on
         its   obligation  to  have  Accounts   collected   through  a  lock-box
         arrangement,  the Bank may forthwith  notify all or any Account Debtors
         of the security  interest  granted to the Bank and request said Account
         Debtors to send all  payments to be made in respect of Accounts to said
         lock box, or to otherwise  remit the same to the Bank. The Bank in such
         event shall have full power and authority to endorse Borrower's name on
         any check,  draft,  note or other  instrument  for the payment of money
         which shall be received  from an Account  Debtor.  Each  Borrower  also
         agrees  upon the Bank's  request to execute  and  deliver to the Bank a
         power of  attorney in form  satisfactory  to the Bank  authorizing  any
         officer of the Bank to notify postal  authorities to change the address
         for delivery of such  Borrower's  mail to an address  designated by the
         Bank, and  authorizing  the Bank to open all such mail delivered to the
         designated  address with full power to endorse such  Borrower's name on
         any check,  draft or other  instrument for the payment of money from an
         Account Debtor for collection, provided that the Bank promptly provides
         a list of all such instruments for the payment of money endorsed by the
         Bank and delivers all other unrelated mail promptly to such Borrower.




<PAGE>




         5.10. Additional Collateral.  Any and all deposits or other sums at any
time  credited by or due from the Bank to the  Borrowers or any of them shall at
all times  constitute  additional  security for the Bank Debt and may be set off
against  any such  Bank  Debt at any time,  whether  or not it is then  due,  or
whether or not other  security  held by the Bank is considered by the Bank to be
adequate.  Any  and  all  Instruments,   documents,  policies,  certificates  of
insurance,  securities,  goods, accounts receivable,  choses in action,  Chattel
Paper,  cash,  property  and the proceeds  thereof  (whether or not the same are
Collateral or the proceeds  thereof)  owned by a Borrower or in which a Borrower
has an interest, which now or hereafter are at any time in possession or control
of the Bank,  in  transit  by mail or  carrier  to or from the  Bank,  or in the
possession  of any third party acting in the Bank's  behalf,  without  regard to
whether  the Bank  received  the same in pledge  for  safekeeping,  as agent for
collection or transmission or otherwise,  or whether the Bank has  conditionally
released the same,  shall constitute  additional  security for the Bank Debt and
may be applied  at any time to any such Bank Debt which is then due,  whether by
acceleration or otherwise. In addition, all other collateral security given by a
Borrower  in favor of the Bank,  whether by pledge,  mortgage  lien or  security
interest,  shall  secure  all of the Bank  Debt as if  expressly  stated  in the
agreement or document relating to such collateral security.


         5.11.  Proceeds of  Collateral.  The Borrowers  shall not,  without the
prior written consent of the Bank, sell, lease,  grant a security interest in or
otherwise  dispose  of or  encumber  (other  than  Permitted  Encumbrances)  the
Collateral,  or any part  thereof or  interest  therein,  except for the sale of
Inventory in the normal course of the Borrowers'  business and the sale or other
disposition of Equipment  which is obsolete or otherwise in need of replacement.
In the event any  Collateral is sold,  transferred  or otherwise  disposed of as
herein  provided,  the  Borrowers  shall deliver all of the cash proceeds of any
such sale,  transfer or disposition to the Bank, which proceeds shall be applied
to the  repayment  of the Bank  Debt in such  order  as the Bank may  determine;
provided  that, so long as no Event of Default or Possible  Default then exists,
the  Borrowers  may utilize such  proceeds for the  acquisition  of  replacement
Equipment of like kind and utility.

6.       WARRANTIES AND REPRESENTATIONS

         6.1.  General  Warranties  and  Representations.  Each  Obligor  hereby
warrants and represents that:

         (A) Organization. Each Obligor is a corporation duly organized, validly
existing and in good standing  under the laws of the State of its  incorporation
and is  qualified  or licensed to do business  and is in good  standing in every
other  jurisdiction  wherein failure to so qualify would have a material adverse
effect on the  financial  condition,  operations,  business  or property of such
Obligor;

         (B) Title. Each Borrower has good,  indefeasible and merchantable title
to and ownership of all Collateral,  free and clear of all Liens except those of
the Bank and those,  if any,  listed on Schedule  6.1(B) hereto (the  "Permitted
Encumbrances");

         (C) ERISA.  No Obligor has received any notice to the effect that it is
not  in  full  compliance  with  any of  the  requirements  of  ERISA,  and  the
regulations  promulgated  thereunder  and,  to the best of its  knowledge  there
exists no event described in Section 4043(b)(3) thereof ("Reportable Event"). No
Obligor  now  has,  or  ever  has  had,  any   obligation  to  contribute  to  a
Multiemployer Plan;



<PAGE>




         (D) Taxes.  Each  Obligor  has filed all  federal,  state and local tax
returns and other  reports  required by law and has paid,  to the extent due and
payable,  all  federal,  state,  county,   municipal,   and  other  governmental
(including, but not limited to, the PBGC) taxes, levies,  assessments,  or Liens
upon or relating  to the  Collateral,  the Bank Debt,  its  employees,  payroll,
income and gross  receipts,  its ownership or use of any of its assets,  and any
other  aspect of its  business  (hereinafter  referred  to  collectively  as the
"Charges");


         (E) Locations.  The offices and/or  locations where each Borrower keeps
its  respective   Inventory,   Equipment  and  books  and  records  relating  to
Collateral,  including,  without  limitation,  computer programs,  printouts and
other  computer  materials and records  concerning  the  Collateral,  are at the
locations  listed on Schedule 6.1(E) hereto;  the chief executive office of each
Borrower  is located at 2746 Old U.S.  Route 20 West,  Elkhart,  Indiana  46515,
except that c/o Skandia International Risk Management,  346 Shelburne Road, P.O.
Box 64649,  Burlington,  Vermont  05406-4649 is also an address at which certain
records of Interstate may be located from time to time.

         (F) Other Names.  No Borrower has, during the preceding five (5) years,
been known as or used any other company or fictitious  name; no Borrower has any
Subsidiaries;

         (G)  Stock.  100% of all  outstanding  shares or units of Stock of each
Borrower  are  owned by  Group,  and all such  shares  or units  have  been duly
authorized and are validly issued,  fully paid for and  non-assessable  and have
been issued in compliance with all applicable  federal and state laws, rules and
regulations, including, without limitation, all so-called "Blue-Sky" laws;

         (H)  Real  Property.  Certain  of the  Borrowers  own  parcels  of real
property at various  locations  throughout the United States;  however,  none is
deemed by the Borrowers to be material on a Consolidated  basis,  other than the
premises owned by Morgan known as 2746 Old U.S. Route 20 West, Elkhart,  Indiana
46515; and no Borrower is a party to any material lease for real property;

         (I) Authorization;  Valid and Binding.  Each Obligor has full power and
authority and is duly authorized and empowered to enter into,  execute,  deliver
and perform this Agreement and the Other  Agreements to which it is a party, and
its officers  executing and delivering  this Agreement and the Other  Agreements
are duly  authorized  and empowered to do so; and each of this Agreement and the
Other Agreements upon delivery to the Bank, will be valid and binding obligation
of such Obligor  enforceable in accordance with its respective terms;  provided,
however,  such  enforceability  may be (i)  limited  by  applicable  bankruptcy,
insolvency, reorganization, moratorium or similar laws affecting the enforcement
of creditors'  rights generally (except that the Bank Debt and Liens in favor of
the Bank  described or set forth in or created by this  Agreement  and the Other
Agreements  are not void ab initio or  voidable),  and (ii)  subject  to general
principles of equity (regardless of whether such enforceability is considered in
a proceeding in equity or at law);



<PAGE>




         (J) No  Violation.  The  execution,  delivery and  performance  by each
Obligor of this Agreement and the Other  Agreements to which it is a party shall
not,  by the lapse of time,  the  giving of notice or  otherwise,  constitute  a
violation of any applicable  law or a breach of any provision  contained in such
Obligor's Articles of  Incorporation/Charter  or Code of  Regulations/Bylaws  or
contained in any agreement,  instrument or document to which such Obligor is now
a party or by which it is bound;


         (K)  Financials.  The Financials  have been prepared in accordance with
GAAP and fairly  present in all material  respects the assets,  liabilities  and
financial  condition  and results of operations of each Borrower and Group as of
the dates thereof;  there are no omissions or other facts or circumstances which
are or may be material and there has been no material and adverse  change in the
assets,  liabilities or financial condition of any Obligor since the date of the
Financials;  there exist no equity or long-term  investments  in, or outstanding
advances to, any Person by any Obligor not  reflected in the  Financials;  there
exist no actions or proceedings  pending or threatened against any Obligor,  nor
has any Obligor guaranteed the obligations of any other Person;

         (L)  Judgments;  Decrees.  No  Obligor  is in default in respect of any
judgment, order, writ, injunction,  decree or decision of any governmental body,
which default would have a material  adverse effect on the financial  condition,
operations,  business  or  property  of such  Obligor;  and each  Obligor  is in
compliance  in  all  material   respects  with  all   applicable   statutes  and
regulations,  a violation of which would have a material adverse effect upon the
financial condition, operations, business or property of such Obligor;

         (M) Valid Liens.  Upon execution and delivery of this Agreement and the
Other  Agreements,  the Liens in favor of the Bank  provided for  hereunder  and
thereunder  will constitute a duly perfected first priority Lien in the property
described  therein (to the  extent,  as to  personal  property,  that a security
interest therein can be perfected by the filing of financing statements) subject
to no prior or equal Liens, except for the Permitted Encumbrances; and

         (N) Fed  Regulations.  Each  Obligor's  execution  and delivery of this
Agreement  and the Other  Agreements to which it is a party does not directly or
indirectly  violate or result in a  violation  of  Regulations  G, U or X of the
Board of  Governors  of the Federal  Reserve  System,  and no Borrower  owns nor
intends  to  purchase  or  carry  any  "margin  security",  as  defined  in said
Regulations.



<PAGE>




         6.2.  Account  Warranties  and  Representations.  Each Borrower  hereby
warrants and  represents to the Bank,  that the Bank may, in  determining  which
Accounts  listed on or included or reflected  in any  borrowing  certificate  or
report  of  Accounts  are  Eligible   Accounts,   rely  on  all   statements  or
representations made by the Borrowers on or with respect to any such Certificate
or report and, unless otherwise indicated in writing by a Borrower, that:


         (A) Genuine. They are genuine, are in all respects what they purport to
be, are not  evidenced  by a judgment  and are  evidenced  by only one,  if any,
executed original instrument,  agreement,  contract or document,  which has been
delivered to the Bank;

         (B)  Complete  Transactions.  Except for  Accounts  included  in the In
Transit Amount,  they represent bona fide  transactions  completed in accordance
with the terms and provisions contained in any documents related thereto;

         (C) Due and  Owing.  The  face  amounts  included  in or  shown  on any
schedule of Accounts  provided to the Bank,  and/or all invoices and  statements
delivered  to the Bank with  respect to any  Account  are,  except for  Accounts
included in the In Transit Amount,  actually and absolutely  owing to a Borrower
and are not contingent for any reason;

         (D) No Setoff. To the best of such Borrower's  knowledge,  there are no
setoffs,  counterclaims or disputes existing or asserted in respect thereof, and
such Borrower has not made any agreement with any Account Debtor  thereunder for
any deduction therefrom,  except a discount or allowance allowed in the ordinary
course of business for prompt payment,  all of which discounts or allowances are
reflected  in the  calculation  of the  face  value of each  respective  invoice
related thereto;

         (E) No Impairment. To the best of such Borrower's knowledge, except for
Accounts  included  in the  Eligible  Reserve,  there  are no  facts,  events or
occurrences which in any way impair the validity or enforcement  thereof or tend
to reduce the amount  payable  thereunder  included in or shown on any borrowing
certificate or report of Accounts, and on all contracts, invoices and statements
delivered to the Bank in respect thereof;

         (F) Capacity.  To the best of such  Borrower's  knowledge,  all Account
Debtors  thereunder  had the  capacity to  contract at the time any  contract or
other document giving rise to the Account was executed;

         (G) No Liens.  They are not subject to any Lien except for the security
interest in favor of the Bank created hereby; and

         (H) Valid.  Such Borrower has no knowledge of any fact of  circumstance
which would impair the validity or collectibility  thereof,  except for Accounts
included in the Eligible Reserve.



<PAGE>




         6.3.  Warranty and  Reaffirmation  of Warranties  and  Representations;
Survival of Warranties  and  Representations.  Except as otherwise  disclosed in
writing by the  Borrowers  to the Bank,  each  request for an advance  made by a
Borrower  pursuant  to  this  Agreement  shall  constitute  (i) a  warranty  and
representation  by the  Borrowers  to the Bank that there does not then exist an
Event of Default or Possible Default,  and (ii) a reaffirmation by the Borrowers
as of the date of said request of the representations  and warranties  contained
in  Sections  6.1  and  6.2  with  respect  to  Collateral  then  existing.  All
representations and warranties of the Borrowers and the other Obligors contained
in this Agreement and the Other Agreements shall survive the execution, delivery
and  acceptance   thereof  by  the  parties  thereto  and  the  closing  of  the
transactions described therein or related thereto.


7.       COVENANTS AND CONTINUING AGREEMENTS

         7.1.  Affirmative  Covenants.   The  Borrowers  jointly  and  severally
covenant and agree, and where indicated the other Obligors jointly and severally
covenant and agree, that they shall:

         (A)  Collateral  Maintenance.  The Borrowers  shall maintain as minimum
security for the Revolving Loans, Eligible Accounts having, in the aggregate,  a
Borrowing Base (as determined  pursuant to the  definition  thereof,  above) not
less than the aggregate unpaid  principal of all Revolving  Loans;  and, if not,
immediately  pay to the Bank the  difference  between the Borrowing Base at such
time and the aggregate unpaid principal amount of the Revolving Loans;

         (B) Financial Reporting.  The Obligors shall keep and maintain accurate
books of account and financial records in respect of their respective businesses
and property and cause to be furnished to the Bank the following:

                  (i)      as soon as available,  but not later than ninety (90)
                           days  after  the close of each  fiscal  year of Group
                           hereafter, audited financial statements of Group on a
                           Consolidated basis and of Interstate as at the end of
                           such  year  prepared  in  accordance  with  generally
                           accepted auditing principles by a firm of independent
                           certified public accountants of recognized  standing,
                           acceptable  to the  Bank  and  selected  by  Group or
                           Interstate,  as the  case  may  be,  which  financial
                           statements shall include a balance sheet,  statements
                           of income and  surplus,  statements  of cash flow,  a
                           reconciliation  of capital  accounts,  any management
                           letters written by such accountants and consolidating
                           financial statements for each of the other Obligors;



<PAGE>

                  (ii)     concurrently  with  the  delivery  of  the  financial
                           statements  described  in  Subsection  (i)  above,  a
                           certificate  of  such  certified  public  accountants
                           certifying  to  the  Bank  that,   based  upon  their
                           examination   of  the   affairs   of  Group  and  its
                           Subsidiaries  or of  Interstate,  as the case may be,
                           performed in connection  with the preparation of said
                           financial  statements,  they  are  not  aware  of the
                           existence   of  any  Event  of  Default  or  Possible
                           Default,  or, if they are aware of such  condition or
                           event, the nature thereof;


                  (iii)    as soon as available,  but not later than  forty-five
                           (45) days  after the end of each  fiscal  quarter  of
                           Group,  as of the end of such  quarter (a)  unaudited
                           interim   financial   statements   of   Group   on  a
                           Consolidated  basis,  including  a balance  sheet and
                           statements  of  income  and  surplus  (together  with
                           consolidating   statements  for  each  of  the  other
                           Obligors),   fairly   representing  in  all  material
                           respects Group's Consolidated  financial condition as
                           of the end of such  month  and (b) a  certificate  in
                           form and substance  satisfactory to the Bank executed
                           by the  chief  financial  officer  of each  Borrower,
                           certifying as to compliance by the Borrowers with the
                           covenants  contained in Sections 7.2 (F), (G) and (H)
                           of this Agreement,  which certificate shall set forth
                           in  detail  satisfactory  to  the  Bank  calculations
                           evidencing such compliance;

                  (iv)     as soon as available,  but not later than twenty (20)
                           days  after the end of each  month,  (a) a  Borrowing
                           Base certificate (in form and substance designated by
                           the Bank from time to time) duly  completed and which
                           shall contain the In Transit  Amount and the Eligible
                           Reserve  as of such month end and (b) upon the Bank's
                           request, a report as to each Borrower's Accounts with
                           a  supporting  aged trial  balance  listing  for each
                           Account  Debtor,  the number and dollar amount of the
                           Accounts due from such  Account  Debtor that are past
                           due for not more than thirty (30) days,  past due for
                           not more than sixty (60) days,  past due for not more
                           than  ninety  (90)  days,  and past due for more than
                           ninety  (90) days,  with the total  dollar  amount of
                           each of the foregoing;

                  (v)      not later than thirty (30) days after the end of each
                           fiscal year of the Borrowers, a business plan of each
                           Borrower  in  respect of the  immediately  succeeding
                           fiscal  year,  which shall have been  approved by the
                           Board of Directors of such Borrower,  and which shall
                           include  a  projection  of  such  Borrower's  balance
                           sheet,  earnings/loss  and cash flow for each  fiscal
                           quarter during such succeeding fiscal year;

                  (vi)     immediately  upon becoming  aware of the existence of
                           an Event of Default,  a written notice specifying the
                           nature  and  period  of  existence  thereof  and what
                           action the Obligor in question is taking or proposing
                           to take in respect thereof; and



<PAGE>




                  (vii)    promptly,  such other data and information (financial
                           and  otherwise)  as the  Bank,  from  time  to  time,
                           reasonably may require;


         (C)  Existence;  Qualification.  Each  Obligor  shall  maintain (i) its
corporate   existence  in  the  jurisdiction  of  its  formation  and  (ii)  its
qualification  in each other  jurisdiction  in which the  failure so to do would
have a material adverse effect on its financial condition,  business, operations
or property;

         (D) Charges. The Obligors shall pay and discharge promptly when due (i)
all  Charges  and (ii) all  lawful  Debt,  obligations  and  claims  for  labor,
materials  and supplies or  otherwise  which,  if unpaid,  might have a material
adverse  effect on its financial  condition,  operations,  business or property,
provided that Obligors shall not be required to pay and discharge or cause to be
paid and  discharged  any  such  Charges,  Debt  (other  than  the  Bank  Debt),
obligations or claims so long as the validity thereof shall be contested in good
faith and by appropriate proceedings diligently conducted,  and further provided
that a reserve or other  appropriate  provision as shall be in  accordance  with
GAAP shall have been made therefor;

         (E) Compliance  with Laws. The Obligors shall observe and comply in all
material  respects  with  all  laws  (including  ERISA),   ordinances,   orders,
judgments, rules, regulations,  certifications,  franchises,  permits, licenses,
directions and requirements of all governmental bodies, which now or at any time
hereafter  may be  applicable  to it, a violation of which might have a material
adverse effect on its financial condition, operations, business or property;

         (F) Inspection.  Each Obligor shall permit  representatives of the Bank
to visit its  offices  during  normal  business  hours to examine  the books and
records thereof and accountants' reports relating thereto, and to make copies or
extracts therefrom, and to discuss the affairs of such Obligor with the officers
thereof,  at all reasonable  times,  and, at all reasonable  times,  to meet and
discuss the affairs of such Obligor with Group's accountants;

         (G) Material  Commitments.  Each Borrower  shall maintain in full force
and effect, all material agreements,  including, without limitation, all leases,
franchises,  copyrights,  patents,  licenses,  permits,  applications,  reports,
authorizations  and  other  rights,  as are  necessary  for the  conduct  of its
business;



<PAGE>




         (H) Account  Notification.  The  Borrowers  shall,  immediately  upon a
Borrower's  learning thereof,  inform the Bank, in writing,  of (i) any material
delay in a  Borrower's  performance  of any of its  obligations  to any  Account
Debtor and of any assertion of any material claims,  offsets or counterclaims by
any Account  Debtor and of any  allowances,  credits (other than as permitted in
Section  6.2(D)) or other  monies  granted by a Borrower to any Account  Debtor;
(ii) all material adverse information relating to the financial condition of any
Account  Debtor;  (iii) any facts  relating  to any Account  which would  render
untrue, in any material  respects,  any representation or warranty made pursuant
to Section 6.2;  (iv) any  litigation  affecting a Borrower,  whether or not the
claim is  considered  by the  Borrowers to be covered by  insurance,  and of the
institution of any suit or  administrative  proceeding  which may materially and
adversely affect the operations,  financial  condition or business of a Borrower
or the Bank's security interest in the Collateral;


         (I)  Taxes.  The  Borrowers  shall pay all stamp and any other  similar
excise taxes claimed  payable by any Federal or state  authority with respect to
this  Agreement  or the  Revolving  Note,  which  obligation  shall  survive the
termination of this Agreement and payment of the Bank Debt;

         (J) Discharge  Liens.  The Borrowers  shall promptly after discovery of
existence  discharge any Liens against the Collateral,  other than the Permitted
Encumbrances;

         (K)  Repair.  The  Borrowers  shall  keep  and  maintain  all  tangible
Collateral  in good  operating  order  and  repair,  ordinary  wear and tear and
obsolescence excepted; and

         (L) Other  Covenants.  The Borrowers shall perform,  observe and comply
with such other covenants as the Bank may from time to time  reasonably  require
of the  Borrowers to assure the repayment in full of all of the Bank Debt or the
complete and timely  performance  by the Borrowers of all the  provisions of the
Borrowers hereunder.

         7.2. Negative  Covenants.  The Borrowers jointly and severally covenant
and agree, and where indicated the other Obligors jointly and severally covenant
and agree, that they shall not:

         (A) Other Debt.  No  Borrower  shall  incur,  create,  assume,  or have
outstanding  any  Funded  Debt,  except (i)  instruments  creating  or  securing
Permitted Encumbrances,  (ii) the Revolving Note, (iii) notes for Debt otherwise
owing to the Bank, (iv) Subordinated  Debt, (v) Funded Debt shown as liabilities
of one or more of the Obligors on the Consolidated  balance sheet of Group as of
December  31, 1997  delivered  to the Bank prior to the Closing  Date,  and (vi)
Funded Debt,  in addition to that  described in clauses (i) through (v),  above,
which does not at any time in the aggregate  exceed  $750,000 on a  Consolidated
basis;



<PAGE>




         (B) Sale and Leaseback;  Liens.  Except as provided in Section 5.11, no
Borrower shall enter into any sale and leaseback transaction or arrangement with
any  Person  with  respect  to  any  of  the  assets  of  such  Borrower  or its
Subsidiaries,  or grant a security interest,  mortgage,  pledge,  hypothecate or
otherwise  voluntarily  place a Lien upon any assets for any  obligation of such
Borrower, except for Permitted Encumbrances;


         (C) Merger; Consolidation;  Sale. No Obligor shall merge or consolidate
with or into,  or enter  into any merger  agreement  with any other  entity,  or
lease,  sell or  transfer  all or  substantially  all its  property,  assets and
business to any other entity, other than another Obligor;

         (D) Investments. No Obligor shall make any advance to, or investment of
any kind in,  or loan any money to, or  guarantee  any  obligation  of any other
Person or purchase any evidence of Debt or securities  (including  Stock) or the
business or  substantially  all of the property of any other Person or hereafter
make   prepayments  or  advances  to  others  except  for  (i)  endorsements  of
instruments  or items of  payment  for  deposit to the  general  account of such
Obligor  in the  ordinary  course of  business  or for  delivery  to the Bank on
account of the Bank Debt,  (ii) loans to officers of a Borrower  the proceeds of
which  are used to fund his or her  obligations  in  connection  with his or her
exercise of rights under an employee stock option plan, so long as the aggregate
amount of all such loans at any time  outstanding  does not exceed $600,000 on a
Consolidated  basis,  (iii)  advances  to  employees  (other  than  of the  type
described in clause (ii),  above) made in the ordinary  course of such Obligor's
business  in the  aggregate  amount  of  not  more  than  $150,000  at any  time
outstanding on a Consolidated  basis, (iv) the obligations of such Obligor under
and pursuant to this Agreement and the Other  Agreements and (v) Subsidiaries of
Group which are  guarantors  of the Bank Debt pursuant to a Guaranty in the form
of Exhibit D hereto;

         (E) Assignment of Accounts.  No Obligor shall sell,  assign or transfer
any notes,  accounts receivable or money due or to become due either as security
or otherwise,  except to secure the Debt of the Obligors hereunder or other Debt
now or hereafter owing to the Bank;

         (F) Leverage. The Obligors shall not allow the Leverage Ratio as at the
end of any fiscal quarter to be greater than forty-five percent (45%).

         (G) Net Worth. The Obligors shall not allow  Consolidated Net Worth (i)
as at the end of the fiscal  quarter  ending  March 31,  1998 to be less than an
amount equal to the sum of (a) $12,000,000,  plus (b) the Quarterly Increase for
such fiscal quarter;  and (ii) as at the end of any fiscal quarter thereafter to
be less than an amount  equal to the sum of (a) the  Previous  Minimum  for such
fiscal quarter, plus (b) the Quarterly Increase for such fiscal quarter.


<PAGE>




         (H)  Interest  Coverage.  The  Obligors  shall not  allow the  Interest
Coverage Ratio as of the end of any fiscal quarter, commencing June 30, 1998, to
be less  than (a) as at the end of the  fiscal  quarters  ending  June  30,  and
September  30,  1998,  2.50 to 1,  and (b) as at the end of any  fiscal  quarter
thereafter, 3.00 to 1;


         (I) Drafts;  Trade  Acceptances.  No Obligor shall accept any drafts or
trade acceptances against it;

         (J) Records and  Collateral  Locations.  No Borrower  shall  remove its
books and  records  and/or  the  Collateral  from the  location(s)  set forth in
Schedule  6.1(E) or keep any of such books and records  and/or the Collateral at
any other  office(s)  or  location(s)  unless (i) such  Borrower  gives the Bank
written  notice thereof and of the new location of said books and records and/or
the Collateral at least thirty (30) days prior thereto and (ii) the other office
or location is within the continental United States of America; or

         (K) Plans.  No Obligor shall  terminate any Plan which would (i) result
in any  liability of any Obligor to the PBGC,  or (ii) permit the  occurrence of
any  Reportable  Event (as  defined in Section  6.1(C)),  or any other  event or
condition,  which presents a risk of such a termination by the PBGC of any Plan,
or (iii) withdraw or effect a partial  withdrawal from a  Multiemployer  Plan if
such withdrawal would result in any Obligor's incurring any withdrawal liability
in excess of $100,000.

         7.3. Payment of Charges and Claims.  If an Obligor at any time or times
hereafter,  shall  fail to pay the  Charges  when  due or  promptly  obtain  the
discharge of such Charges or of any Lien asserted  against the  Collateral,  the
Bank may,  without  waiving or  releasing  any  obligation  or  liability of the
Obligors or any Event of Default,  in its sole discretion,  at any time or times
thereafter, make such payment, or any part thereof, or obtain such discharge and
take any other action with respect thereto which the Bank deems  advisable.  All
sums  paid  by  the  Bank  hereunder  and  any  expenses,  including  reasonable
attorneys' fees, court costs, expenses and other charges relating thereto, shall
be payable,  upon demand,  by the  Borrowers to the Bank and shall be additional
Bank Debt hereunder secured by the Collateral.

         7.4.  Insurance, Payment of Premiums.



<PAGE>




         (A) Maintenance of Insurance. Each Borrower shall, at its sole cost and
expense,  keep and maintain (i) the tangible Collateral and the records relating
to the Accounts insured for their full insurable value against loss or damage by
fire (including  so-called "extended  coverage"),  theft,  explosion,  sprinkler
leakage and all other  hazards  and risks  ordinarily  insured  against by other
prudent  owners or users of such  properties  in similar  businesses  (sometimes
referred to herein as "casualty  insurance"),  and (ii)  insurance for liability
from personal injury and property  damage in such amounts as similar  businesses
maintain.  The  Borrowers  shall  notify  the  Bank  promptly  of any  event  or
occurrence  causing a material loss or decline in value of such  Collateral  and
the estimated  (or actual,  if  available)  amount of such loss or decline.  All
policies of  insurance  on such  Collateral  shall be in form and with  insurers
recognized as adequate by prudent  business  persons and all such policies shall
provide such coverages and be in such amounts as may be reasonably  satisfactory
to the Bank.


         (B) Evidence;  Requirements;  Power of Attorney. At the Bank's request,
the Borrowers shall deliver to the Bank the original (or certified copy) of each
policy of insurance  required  hereunder and evidence of payment of all premiums
therefor.  Such  policies  of  casualty  insurance  shall  contain  a  mortgagee
endorsement  or  provision,  in form and substance  acceptable to the Bank,  and
shall show loss payable to the Bank. Such policies, or an independent instrument
furnished to the Bank, shall provide that the insurance  companies will give the
Bank at least thirty (30) days prior  written  notice  before any such policy or
policies of insurance shall be altered or canceled and that no act or default of
a Borrower,  or any other  Person  shall affect the right of the Bank to recover
under such  policy or  policies  of  insurance  in case of loss or damage.  Each
Borrower  hereby directs all insurers under such policies of casualty  insurance
to pay all  proceeds  payable  thereunder  directly to the Bank.  Each  Borrower
irrevocably  makes,  constitutes  and  appoints  the  Bank  (and  all  officers,
employees or agents  designated by the Bank) as such  Borrower's true and lawful
attorney and  agent-in-fact  for the purpose of making,  settling and  adjusting
claims under such  policies of casualty  insurance,  endorsing  the name of such
Borrower  on any check,  draft,  instrument  or other  items of payment  for the
proceeds  of  such   policies  of   casualty   insurance   and  for  making  all
determinations   and  decisions  with  respect  to  such  policies  of  casualty
insurance. In the event a Borrower, at any time hereafter,  shall fail to obtain
or  maintain  any of the  policies  of  insurance  required  above or to pay any
premium in whole or in part relating thereto,  then the Bank, without waiving or
releasing any  obligations or Event of Default,  may at any time thereafter (but
shall be under no obligation  to) obtain and maintain such policies of insurance
and pay such premium and take any other action with  respect  thereto  which the
Bank deems advisable.  All sums so disbursed by the Bank,  including  reasonable
attorneys' fees, court costs, expenses and other charges relating thereto, shall
be payable on demand by the Borrowers to the Bank and shall be  additional  Bank
Debt hereunder secured by the Collateral.



<PAGE>




         7.5.  Use of  Proceeds.  The  Borrowers  covenant  and  agree  that the
proceeds of the Revolving Loans for working  capital for corporate  purposes and
the conduct of their respective businesses.


         7.6.  Survival of Obligations Upon Termination of Agreement.  Except as
otherwise  expressly provided for in this Agreement and in the Other Agreements,
no  termination  or  cancellation  (regardless  of cause or  procedure)  of this
Agreement or the Other  Agreements shall in any way affect or impair the powers,
obligations,  duties,  rights,  and  liabilities  of the  Obligors  or the  Bank
relating to any  transaction  or event  occurring  prior to such  termination or
cancellation.

8.       EVENTS OF DEFAULT; RIGHTS AND REMEDIES ON DEFAULT

         8.1.  Events  of  Default.  The  occurrence  of any  one or more of the
following events shall constitute an "Event of Default":

         (A) Payment. If the Borrowers shall fail to pay (i) when due, or within
five  (5)  days  thereafter,  any  principal  (including,   without  limitation,
principal due pursuant to Section 7.1(A), above) or interest under the Revolving
Note or (ii) any other  portion of the Bank Debt  within ten (10) days after the
Bank sends to the Borrowers written demand therefor;

         (B) Other  Covenants.  If an Obligor (i) shall fail or omit to perform,
observe or satisfy any of the  warranties,  covenants,  agreements or conditions
contained in Section 7.2,  above or (ii) shall fail or omit to perform,  observe
or satisfy any of the  warranties,  covenants,  agreements or conditions  (other
than those  referred to in Paragraph (A) or in clause (i) of this Paragraph (B))
contained in this  Agreement or any of the Other  Agreements and such failure or
omission shall not have been fully  corrected  within thirty (30) days after the
giving of written notice thereof to the Borrowers by the Bank that the specified
Possible Default is to be remedied;  provided, however, that if any such failure
or omission is not of the type which is susceptible to correction within said 30
day period, then such failure or omission shall be deemed an Event of Default as
of the date of occurrence thereof;

         (C)  Representations  and Warranties.  Any warranty,  representation or
written  statement  made or  furnished to the Bank by or on behalf of an Obligor
proves to have been false in any material respect when made or furnished;

         (D) Cross Default. If any event occurs which allows the acceleration of
the  maturity of the Debt of any Obligor for Funded Debt owing to Persons  other
than  the  Bank in  excess  of  $500,000,  including,  without  limitation,  the
Subordinated Debt;



<PAGE>




         (E)  Levy.  If any  Collateral  is  levied  upon,  seized  or  attached
judicially,  and, in any of such events,  the Bank does not immediately  receive
substitute  or  replacement  Collateral  satisfactory  to the  Bank in its  sole
discretion;


         (F) Obligor  Insolvency.  If any Obligor shall suspend business,  or if
any  Obligor  shall  become  insolvent  or shall file a  voluntary  petition  in
bankruptcy,  or shall  file a  voluntary  petition  or an answer  admitting  the
jurisdiction of the court and the material  allegations of, or shall consent to,
any  involuntary  petition  pursuant  to or  purporting  to be  pursuant  to any
bankruptcy,  reorganization or insolvency law of any jurisdiction, or shall make
an assignment for the benefit of creditors, or shall apply for or consent to the
appointment  of any  receiver  or  trustee of all or a  substantial  part of the
property of such Obligor;

         (G)  Obligor  Involuntary  Proceedings.  If an order  shall be  entered
against  any  Obligor  (without  the  application,  approval  or consent of such
Obligor) and shall not be dismissed or stayed  within  thirty (30) days from its
entry pursuant to or purporting to be pursuant to any bankruptcy, reorganization
or insolvency  law of any  jurisdiction  (i) approving an  involuntary  petition
seeking reorganization or liquidation; or (ii) approving an involuntary petition
seeking an arrangement  with creditors of such Obligor;  or (iii) appointing any
receiver  or  trustee  of all or a  substantial  part  of the  property  of such
Obligor;

         (H) Other  Insolvency.  Default by any other surety or guarantor for an
Obligor in any  obligation  or  liability to the Bank or the  occurrence  of any
event  described  in Section  8.1(F) or (G) in respect of any such  guarantor or
surety;

         (I) Loss of  Collateral.  Any  material  portion of the  Collateral  is
damaged or lost by fire,  theft or other  casualty  which is uninsured,  and the
Borrowers  do  not  immediately,   upon  demand,   furnish  additional  security
satisfactory to the Bank;

         (J) Change of Control.  A Change of Control shall occur;

         (K)  Judgments.  Final  judgment  for the payment of money in excess of
$100,000  shall be  rendered  against  any  Obligor,  and the same shall  remain
undischarged  for a period of thirty (30) days during which  execution shall not
be effectively stayed;

         (L) Subordinated  Default.  Any obligee of Subordinated  Debt shall (i)
fail to materially comply with the  subordination  provisions of the instruments
evidencing such Subordinated Debt or any separate  subordination  agreement,  or
(ii) initiate judicial proceedings against a Borrower or take any action seeking
to obtain  possession  of any assets of a Borrower  without  the  consent of the
Bank; or



<PAGE>




         (M)  ERISA.  If (i) any  Reportable  Event  occurs  and the Bank in its
reasonable  determination  deems such Reportable Event to constitute grounds (A)
for the  termination  of any Plan by the PBGC or (B) for the  appointment by the
appropriate United States district court of a trustee to administer any Plan and
such  Reportable  Event shall not have been fully  corrected  or remedied to the
full  satisfaction  of the Bank within  thirty (30) days after giving of written
notice of such determination to the Borrowers by the Bank or (ii) any Plan shall
be terminated  within the meaning of title IV of ERISA, or (iii) a trustee shall
be appointed by the  appropriate  United States district court to administer any
Plan, or (iv) the PBGC shall  institute  proceedings to terminate any Plan or to
appoint a trustee to administer any Plan.


         8.2.  Acceleration of the Bank Debt.

         (A) Optional  Acceleration.  Upon the occurrence of an Event of Default
described in Section 8.1(A), (B), (C), (D), (E), (H), (I), (J), (K), (L), or (M)
and at any  time  thereafter,  if any  such  Event  of  Default  shall  then  be
continuing,  the Revolving Loans and all other Bank Debt shall, at the option of
the Bank and without demand,  notice, or legal process of any kind, be declared,
and thereupon  immediately  shall become,  due and payable in full, and the Bank
shall have no further obligation to advance Revolving Loans hereunder.

         (B) Automatic Acceleration.  Upon the occurrence of an Event of Default
described  in Section  8.1(F) or (G),  all of the Bank Debt shall  automatically
without any declaration or other action by the Bank, and without demand,  notice
or legal process of any kind, be declared, and immediately shall become, due and
payable,  and the Bank  shall have no further  obligation  to advance  Revolving
Loans hereunder.

         8.3. Remedies. Upon, and thereafter during the continuance of, an Event
of Default, the Bank shall have the following other rights and remedies:

         (A) Cumulative  Remedies.  In addition to any other rights and remedies
contained  in this  Agreement  and in all of the  Other  Agreements,  all of the
rights and remedies of a secured party under the Code or other  applicable  law,
all of which rights and remedies  (under this Agreement,  the Other  Agreements,
the Code and at law and in equity) shall be cumulative and nonexclusive,  to the
extent permitted by law;

         (B) Mail.  The right to open the mail of the  Borrowers and collect any
and all amounts due from the Account Debtors;



<PAGE>




         (C)  Entry;  Assembly  of  Collateral.  The right to (i) enter upon the
premises of the Borrowers without any obligation to pay rent,  through self-help
and without judicial process, without first obtaining a final judgment or giving
notice and opportunity for a hearing on the validity of the Bank's claim, or any
other place or places where the  Collateral is located and kept,  and remove the
Collateral  therefrom to the premises of the Bank or any agent of the Bank,  for
such time as the Bank may desire,  in order to collect or liquidate  effectively
the  Collateral,  or (ii) require the Borrowers to assemble the  Collateral  and
make it available to the Bank at a place to be  designated  by the Bank,  in its
sole discretion;


         (D) Collection, Compromise of Accounts. The right to (i) demand payment
of the Accounts;  (ii) enforce payment of the Accounts,  by legal proceedings or
otherwise;  (iii) exercise all of a Borrower's  rights and remedies with respect
to the collection of the Accounts and Special Collateral;  (iv) settle,  adjust,
compromise,  extend or renew the Accounts;  (v) settle, adjust or compromise any
legal  proceedings  brought  to  collect  the  Accounts;  (vi) if  permitted  by
applicable  law,  sell or assign the Accounts and Special  Collateral  upon such
terms,  for such amounts and at such time or times as the Bank deems  advisable;
(vii)  discharge  and release the Accounts and Special  Collateral;  (viii) take
control,  in any  manner,  of any item of payment  or  proceeds  referred  to in
Section 5.9; (ix) prepare,  file and sign each  Borrower's  name on any Proof of
Claim in bankruptcy or similar document against any Account Debtor; (x) prepare,
file and  sign  each  Borrower's  name on any  Notice  of  Lien,  Assignment  or
Satisfaction  of Lien or similar  document in  connection  with the Accounts and
Special  Collateral;  (xi) do all acts and things  necessary  in the Bank's sole
discretion,  and at its option to fulfill each Borrower's obligations under this
Agreement;  (xii)  endorse the name of each  Borrower  upon any  chattel  paper,
document, instrument,  invoice, freight bill, bill of lading or similar document
or agreement relating to the Collateral;  (xiii) use each Borrower's  stationery
and sign the name of such Borrower to  verifications of the Accounts and notices
thereof  to  Account  Debtors  and  (xiv)  use the  information  recorded  on or
contained in any data  processing  equipment and computer  hardware and software
relating to the Collateral to which such Borrower has access; and



<PAGE>




         (E) Sale; Disposition. The right to (i) sell or to otherwise dispose of
all or any Collateral in its then condition or after any further modification or
processing  thereof, at public or private sale or sales, in lots or in bulk, for
cash or on credit, all as the Bank, in its sole discretion,  may deem advisable;
(ii) adjourn such sales from time to time with or without notice;  (iii) conduct
such sales on a Borrower's  premises or elsewhere and use a Borrower's  premises
without  charge  for such  sales for such time or times as the Bank may see fit.
The Bank is hereby granted a license or other right to use, without charge, each
Borrower's labels,  copyrights,  rights of use of any name, trade secrets, trade
names, trademarks and advertising matter, or any property of a similar nature as
it  pertains  to the  Collateral,  in  advertising  for  sale  and  selling  any
Collateral,  and each  Borrower's  rights  under all  licenses,  permits and all
franchise agreements which are Collateral shall inure to the Bank's benefit. The
Bank shall have the right to sell, lease or otherwise dispose of the Collateral,
or any part thereof,  for cash, credit or any combination  thereof, and the Bank
may  purchase  all or any part of the  Collateral  at public or, if permitted by
law,  private sale and, in lieu of actual  payment of such purchase  price,  may
setoff the amount of such price  against the Bank Debt.  The  proceeds  realized
from the sale of any Collateral shall be applied first to the reasonable  costs,
expenses and  attorneys'  fees and expenses  incurred by the Bank for collection
and for acquisition, completion, protection, removal, storage, sale and delivery
of the  Collateral;  second to interest due upon any of the Bank Debt;  third to
the principal of the Revolving  Loans; and fourth to the remaining Bank Debt, if
any. Subject to any applicable  order of court or other  requirement of law, any
surplus shall be paid to the Borrowers or other claimants as their interests may
appear.  If any deficiency shall arise, the Borrowers shall remain liable to the
Bank therefor.


         8.4.  Interest Rate in the Event of Default.  Upon the  occurrence  and
during the continuance of an Event of Default,  the rate of interest accruing on
the Bank Debt (the "Default  Interest  Rate") shall,  at the Bank's  option,  be
increased to a rate per annum which shall be three hundred (300) Basis Points in
excess of the rate of interest which would otherwise  accrue pursuant to Section
2.3.

         8.5.  Notice.  Any notice  required  to be given by the Bank of a sale,
lease,  other  disposition of the Collateral or any other intended action by the
Bank, if given five (5) days prior to such  proposed  action,  shall  constitute
commercially reasonable and fair notice thereof to the Borrowers.

         8.6.  Rights  Cumulative.  The Bank's  rights and  remedies  herein are
cumulative  and  non-exclusive;  and no such right or remedy  specified  in this
Article 8 shall be deemed to limit,  before or after the  occurrence of an Event
of Default, the exercise of any right of the Bank provided for elsewhere in this
Agreement or in the Other Agreements,  including,  without limitation Article 5,
above, or at law or in equity.

9.       MISCELLANEOUS

         9.1.  Appointment  of  the  Bank  as  Lawful  Attorney.  Each  Borrower
irrevocably  designates,  makes,  constitutes  and  appoints  the Bank  (and all
persons designated by the Bank) as such Borrower's true and lawful attorney (and
agent-in-fact)  and the Bank, or the Bank's agent,  may,  without notice to such
Borrower:


<PAGE>




         (A) At such time or times  hereafter as the Bank or said agent,  in its
sole discretion,  may determine,  in such Borrower's or the Bank's name, endorse
such Borrower's name on any checks,  notes, drafts or any other payment relating
to and/or proceeds of the Collateral  which come into the possession of the Bank
or under the Bank's control; and


         (B)  Sign  the  name  of  such  Borrower  on any  of  the  Supplemental
Documentation and deliver any of the Supplemental  Documentation to such Persons
as the Bank, in its sole discretion, may elect.

         9.2.  Modification of Agreement;  Sale of Interest.  This Agreement and
the Other  Agreements  may not be  modified,  altered or  amended,  except by an
agreement in writing  signed by the Obligors and the Bank. No Borrower may sell,
assign or  transfer  this  Agreement,  or the Other  Agreements  or any  portion
thereof, including, without limitation, such Borrower's rights, title, interest,
remedies,  powers,  and/or duties  hereunder or thereunder.  Each Obligor hereby
consents  to the  Bank's  participation,  sale,  assignment,  transfer  or other
disposition,  at any time or times  hereafter  of this  Agreement,  or the Other
Agreements, or of any portion hereof or thereof, including,  without limitation,
the Bank's rights, title, interest, remedies, powers, and/or duties hereunder or
thereunder.

         9.3. Expenses (Including Attorneys' Fees). The Borrowers shall pay, and
upon  demand  reimburse  the Bank,  for all of the  Bank's  costs  and  expenses
incidental to the  extension of credit and the  administration  or  modification
thereof (including,  without limitation, the collection of any and all Bank Debt
and the  negotiation,  preparation  and enforcement of this Agreement and all of
the Other  Agreements)  provided for in this  Agreement  or any Other  Agreement
including  reasonable  fees and  out-of-pocket  expenses of the Bank's  counsel,
title fees,  survey fees,  inspection fees,  revenue,  stamp,  excise,  note and
mortgage taxes claimed payable by any federal,  state or local  authority,  with
obligation to pay all such costs to survive the  termination  of this  Agreement
and payment of the Bank Debt. All such expenses paid by the Bank hereunder shall
be additional Bank Debt secured by the Collateral.



<PAGE>




         9.4.  Waiver  by the Bank.  The  Bank's  failure,  at any time or times
hereafter,  to require strict performance by an Obligor of any provision of this
Agreement or the Other Agreements shall not waive,  affect or diminish any right
of the  Bank  thereafter  to  demand  strict  compliance  and  performance.  Any
suspension or waiver by the Bank of an Event of Default under this  Agreement or
the Other  Agreements  shall not  suspend,  waive or affect  any other  Event of
Default under this  Agreement or the Other  Agreements,  and no Event of Default
under  this  Agreement  or the  Other  Agreements  shall be  deemed to have been
suspended  or waived  by the Bank,  unless  such  suspension  or waiver is by an
instrument  in  writing  signed  by an  officer  of the  Bank,  directed  to the
Borrowers and specifying such suspension or waiver.


         9.5. Severability.  Wherever possible, each provision of this Agreement
and the Other  Agreements shall be interpreted in such manner as to be effective
and valid under  applicable  law. If,  however,  any provision of this Agreement
shall be prohibited by or invalid under  applicable law, such provision shall be
ineffective  to  the  extent  of  such   prohibition   or  invalidity,   without
invalidating the remainder of such provision or the remaining provisions of this
Agreement, unless the ineffectiveness of such provision materially and adversely
alters the benefits accruing to any party hereunder.

         9.6. Parties.  This Agreement and the Other Agreements shall be binding
upon and inure to the benefit of the Obligors and the Bank and their  respective
successors and assigns. This provision,  however,  shall not be deemed to modify
Section 9.2 hereof.

         9.7.  Conflict of Terms.  The Other  Agreements and all Exhibits hereto
are  incorporated  in  this  Agreement  by this  reference  thereto.  Except  as
otherwise  provided in this  Agreement  and except as otherwise  provided in the
Other  Agreements  by specific  reference  to the  applicable  provision of this
Agreement,  if any provision contained in this Agreement is in conflict with, or
inconsistent  with,  any  provision  in  the  Other  Agreements,  the  provision
contained in this Agreement shall govern and control.

         9.8.  Waivers by  Obligors.  Except as  otherwise  provided for in this
Agreement, each Obligor waives (i) presentment, demand and protest and notice of
presentment,  protest,  default,  non-payment,  maturity,  release,  compromise,
settlement,  extension  or renewal  of any or all  commercial  paper,  accounts,
contract  rights,  documents,  instruments,  chattel paper and guaranties at any
time held by the Bank on which such  Obligor may in any way be liable and hereby
ratifies and confirms  whatever the Bank may do in this regard;  (ii) all rights
to notice of a hearing prior to the Bank's  taking  possession or control of, or
to the Bank's  replevy,  attachment or levy upon,  the Collateral or any bond or
security  which might be  required  by any court  prior to allowing  the Bank to
exercise  any of the Bank's  remedies;  and (iii) the benefit of all  valuation,
appraisement  and exemption  laws.  Each Obligor  acknowledges  that it has been
advised  by  counsel  of its  choice  with  respect  to this  Agreement  and the
transactions evidenced by this Agreement.



<PAGE>




         9.9.  Governing  Law.  THIS  AGREEMENT IS EXECUTED AND DELIVERED IN THE
STATE OF OHIO,  THE LAWS OF WHICH SHALL GOVERN THE  VALIDITY,  ENFORCEMENT,  AND
INTERPRETATION HEREOF AND OF THE OTHER AGREEMENTS.  EACH OBLIGOR HEREBY CONSENTS
TO THE  JURISDICTION  OF ANY STATE OR FEDERAL COURT LOCATED  WITHIN THE STATE OF
OHIO OR ANY  JURISDICTION  IN WHICH  COLLATERAL IS LOCATED,  AND WAIVES PERSONAL
SERVICE OF ANY AND ALL PROCESS UPON ITSELF,  AND CONSENTS  THAT ALL SUCH SERVICE
OF PROCESS BE MADE BY REGISTERED  OR CERTIFIED  MAIL DIRECTED TO SUCH OBLIGOR AT
THE ADDRESS OF SUCH  OBLIGOR SET FORTH IN SECTION  9.11,  BELOW,  AND SERVICE SO
MADE SHALL BE DEEMED TO BE COMPLETED UPON ACTUAL RECEIPT THEREOF.


         9.10. WAIVER OF JURY TRIAL. EACH OF THE BANK, MORGAN,  TDI,  INTERSTATE
AND  GROUP,  TO THE  EXTENT  PERMITTED  BY LAW,  WAIVES ANY RIGHT TO HAVE A JURY
PARTICIPATE  IN RESOLVING ANY DISPUTE,  WHETHER  SOUNDING IN CONTRACT,  TORT, OR
OTHERWISE,  BETWEEN  THE  BANK  AND  ANY OF THE  OBLIGORS  ARISING  OUT  OF,  IN
CONNECTION  WITH,  RELATED TO, OR  INCIDENTAL  TO THE  RELATIONSHIP  ESTABLISHED
BETWEEN  ANY AND ALL OF THE  OBLIGORS  AND THE  BANK  IN  CONNECTION  WITH  THIS
AGREEMENT OR ANY OF THE OTHER  AGREEMENTS OR THE  TRANSACTIONS  RELATED THERETO.
THIS  WAIVER  SHALL NOT IN ANY WAY  AFFECT,  WAIVE,  LIMIT,  AMEND OR MODIFY THE
BANK'S  ABILITY TO PURSUE  REMEDIES  PURSUANT TO ANY  CONFESSION  OF JUDGMENT OR
COGNOVIT  PROVISION  CONTAINED IN THE REVOLVING NOTE, ANY GUARANTY OF PAYMENT OR
ANY OTHER AGREEMENT, INSTRUMENT OR DOCUMENT RELATED THERETO.

         9.11.  Notice.  All notices,  requests,  demands,  directions and other
communications  given to or made upon any party hereto under the  provisions  of
this Agreement  shall be in writing  (including  telecopied  communication)  and
shall be hand delivered or sent by certified mail, return receipt requested,  or
first class  "Express  Mail" or  overnight  courier  service,  with  receipt for
delivery thereof, or by telex, telecopy or telegram with confirmation in writing
by certified mail, return receipt requested or Express Mail or overnight courier
service, with receipt for delivery thereof, in all cases with postage or charges
prepaid, to the applicable party, addressed as follows:

         If to the Bank:   KeyBank National Association
                                            127 Public Square
                                            Cleveland, Ohio  44114
                                            Attn: Mark A. LoSchiavo

         With a copy to:   Berick, Pearlman & Mills Co., L.P.A.
                                            1350 Eaton Center
                                            1111 Superior Avenue
                                            Cleveland, Ohio  44114
                                            Osborne Mills, Jr., Esq.

         If to an Obligor: c/o The Morgan Group, Inc.
                           2746 Old U.S. Route 20 West
                             Elkhart, Indiana 46515
                              Attn: Dennis Duerksen



<PAGE>




         With a copy to:   Barnes & Thornburg

                           600 1st Source Bank Center
                           100 North Michigan
                           South Bend, Indiana 46601
                           Attn: Brian J. Lake, Esq.

or in accordance with any unrevoked  written direction from any party to each of
the other parties hereto. Each such notice shall be deemed to have been given or
received on the date  received,  except when sent by Express  Mail or  overnight
courier service, in which case such notice shall be deemed to have been received
on the next business day  thereafter,  and except further when sent by certified
mail,  in which case such  notice  shall be deemed to have been  received on the
third business day thereafter.

         9.12.  Section Titles.  The Section titles  contained in this Agreement
are and shall be without  substantive  meaning or content of any kind whatsoever
and are not a part of the agreement between the parties hereto.

         9.13. No Assurance of Extension or Renewal.  The Borrowers confirm that
the Bank has not made or given any agreement,  understanding  or other assurance
that the Bank will  agree to extend  or renew the term of the  Revolving  Credit
Facility  beyond its maturity stated above.  Without  limiting the generality of
the foregoing  sentence,  the Borrowers  also confirm that the inclusion in this
Agreement of certain  covenants or other provisions  containing or contemplating
dates which are after such stated maturity of the Revolving Credit Facility were
included  herein solely for  convenience in the event that such term is extended
or renewed and shall not be  construed  to imply that the Bank has made or given
any  agreement,  understanding  or other  assurance that it will extend or renew
such term.
<PAGE>

10.      JOINT AND SEVERAL

         The Borrowers  agree and  acknowledge  that their  liability to pay all
Bank Debt and to perform all other  obligations  under this  Agreement  and each
Other Agreement to which they are a party is and shall be joint and several.  No
Borrower shall have any right of subrogation,  reimbursement or similar right in
respect of its  payment of any sum or its  performance  of any other  obligation
hereunder  unless and until all Bank Debt has been paid in full and the Bank has
no further obligation hereunder.  In addition,  each Borrower confirms that upon
the Bank's  advance  of the  Revolving  Loans,  it will have  received  adequate
consideration  and reasonably  equivalent  value for the Debt incurred and other
agreements made in the this Agreement and the Other Agreements in that (i) their
businesses are operated as an integrated  group,  (ii) due to the nature of such
businesses,  it  is  highly  unlikely  that  the  Borrowers  could  be  financed
separately upon terms as favorable as they are under a unified credit  facility,
and (iii) without the financing  provided by the Bank hereunder to the Borrowers
jointly,  no Borrower could reasonably expect to obtain financing  separately on
terms as favorable as those provided for herein.


         IN WITNESS WHEREOF, this Agreement has been duly executed as of the day
and year first set forth above.


BANK                                                          BORROWERS

KEYBANK NATIONAL ASSOCIATION                MORGAN DRIVE AWAY, INC.




By:/s/ Richard A. Pohle                     By:/s/ Dennis Duerksen
   --------------------------                  ----------------------------
   Richard A. Pohle,                           Dennis Duerksen,
   Vice President                              Chief Financial Officer

GUARANTOR

THE MORGAN GROUP, INC.                      TDI, INC.


By:/s/ Dennis Duerksen                     By: /s/ Dennis Duerksen
   --------------------------                  ----------------------------
   Dennis Duerksen,                            Dennis Duerksen,
   Chief Financial Officer                     Chief Financial Officer



                                           INTERSTATE INDEMNITY COMPANY


                                            By:/s/ Dennis Duerksen
                                               ----------------------------
                                               Dennis Duerksen,
                                               Vice President


<PAGE>








                             SCHEDULES AND EXHIBITS


Schedules:

Schedule 1A                Financials

Schedule 1B                Licenses, Patents, Etc.

Schedule 6.1(B)            Permitted Encumbrances

Schedule 6.1(E)            Locations of Inventory, Equipment,
                           Books and Records Relating to Collateral




Exhibits:

Exhibit A                  Form of Revolving Note

Exhibit B                  Form of Opinion of Borrower's Counsel

Exhibit C                  Form of Landlord Waiver

Exhibit D                  Form of Continuing Guaranty



<PAGE>

                                    EXHIBIT A

                   AMENDED AND RESTATED REVOLVING CREDIT NOTE


$15,000,000                                                      Cleveland, Ohio
                                                                  March 31, 1998


         FOR VALUE RECEIVED, the undersigned MORGAN DRIVE AWAY, INC., TDI, INC.,
and  INTERSTATE  INDEMNITY  COMPANY (each a "Borrower"  and,  collectively,  the
"Borrowers"),  jointly  and  severally,  promise  to pay to the order of KEYBANK
NATIONAL ASSOCIATION  (together with any subsequent holder of all or any portion
of this Note, the "Bank"), at 127 Public Square,  Cleveland,  Ohio 44114 or such
other address as the Bank may from time to time  designate in writing,  on April
30, 2001 the  principal  sum of FIFTEEN  MILLION  DOLLARS  ($15,000,000)  or the
aggregate  unpaid  principal  amount of all loans evidenced by this Note made by
the Bank to the  Borrowers or any of them  pursuant to the Credit  Agreement (as
hereinafter defined), whichever is less, in lawful money of the United States of
America.  Capitalized  terms used herein and not otherwise  defined herein shall
have the meanings  ascribed to such terms in that  certain  Amended and Restated
Credit  Agreement and Security  Agreement  dated March 25, 1998 (as the same may
from time to time be amended, supplemented,  restated or otherwise modified, the
"Credit Agreement"), among the Borrowers, the Bank and The Morgan Group, Inc.

         The  Borrowers  jointly and  severally  promise to pay  interest on the
unpaid principal amount of each Revolving Loan evidenced hereby from the date of
such  Revolving  Loan until  principal  amount is paid in full, at such interest
rates,  computed in such manner,  and payable at such times, as are specified in
the Credit  Agreement.  The Borrowers  jointly and  severally  promise to pay on
demand  interest on any overdue  principal and, to the extent  permitted by law,
overdue  interest  from  their  due  dates at the rate or rates set forth in the
Credit  Agreement;  and upon and during the  continuance of an Event of Default,
the  indebtedness  evidenced  hereby shall bear interest at the Default Interest
Rate.

         The portions of the principal sum hereof from time to time representing
Prime Rate Loans and LIBOR Loans, and payments of principal of any thereof, will
be shown on a ledger or other  record of the Bank or by such other method as the
Bank may  generally  employ;  provided,  however,  that failure to make any such
entry or any error in such entries  shall in no way detract from the  Borrowers'
obligations under this Note.



<PAGE>




         This Note is the Revolving  Note  referred to in the Credit  Agreement.
Reference is made to the Credit  Agreement for a description of the right of the
Borrowers to anticipate  payments hereof,  the right of the Bank to declare this
Note due prior to its stated maturity, and other terms and conditions upon which
this Note is issued. Without limiting the generality of the foregoing,  upon the
occurrence of an Event of Default of the type described in Section 8.1(F) or (G)
of the Credit Agreement, the maturity of the obligations evidenced hereby shall,
automatically  and  without  any action by the Bank,  be  accelerated,  and such
obligations  shall be  immediately  due and payable.  Upon the occurrence of any
other Event of Default,  the Bank may, at its option,  without notice or demand,
accelerate the maturity of the obligations  evidenced hereby,  which obligations
shall become immediately due and payable.  In the event the Bank shall institute
any  action for the  enforcement  or  collection  of the  obligations  evidenced
hereby,  the  undersigned  agrees to pay all costs and  expenses of such action,
including reasonable attorneys' fees, to the extent permitted by law.


         The  indebtedness  evidenced  by this Note is  secured by a Lien in the
Collateral pursuant to the Credit Agreement and is guaranteed by the Guaranty of
The Morgan Group, Inc.

                  This Note evidences the Borrowers'  indebtedness for Revolving
Loans and amends and  restates  in its  entirety  the Master  Revolving  Note of
Morgan  and TDI in the face  amount of  $13,000,000  in favor of the Bank  dated
March 27,  1997 (as  amended by an  amendment  dated  March 6, 1998,  the "Prior
Note")(with  Interstate  joining in this Note pursuant to the Credit Agreement),
provided  that this Note  shall  not be  construed  to  evidence  a payment  and
readvance of the  Revolving  Loans  evidenced  thereby and hereby,  it being the
intention of the Borrowers  and, by its  acceptance  hereof,  the Bank that both
such Notes evidence the same  indebtedness.  In addition to the foregoing,  this
Note also  evidences  the  indebtedness  of the Borrowers for accrued and unpaid
interest due under the Prior Note which remains  unpaid on the date hereof,  all
of which interest shall be due and payable in full on March 31, 1998.

         The Borrowers  and each  endorser,  surety and  guarantor  hereby waive
diligence,  presentment,  demand, protest and notice of any kind whatsoever. The
failure  to  exercise  or delay  in  exercise  by the Bank of any of its  rights
hereunder in any  particular  instance  shall not constitute a waiver in that or
any subsequent instance.



<PAGE>




         The joint and several  obligations of each of the Borrowers  under this
Note shall be  absolute  and  unconditional  and shall  remain in full force and
effect  until all of the  obligations  hereunder  shall have been paid or deemed
paid and, until such payment has been made,  shall not be discharged,  affected,
modified  or  impaired  upon  the  happening  from  time to  time of any  event,
including without limitation,  any of the following,  whether or not with notice
to or the consent of any of the Borrowers:


         (a)      the  waiver,  compromise,   indulgence,  settlement,  release,
                  termination,  modification  or amendment  (including,  without
                  limitation,  any  extension  or  postponement  of the time for
                  payment or  performance or renewal or  refinancing)  of any or
                  all of the obligations,  covenants or agreements of any of the
                  Borrowers under this Note, the Credit  Agreement or any of the
                  Other Agreements;

         (b)      the failure to give notice to any or all of the  Borrowers  of
                  the occurrence of an Event of Default;

         (c)      the  release,  substitution  or  exchange  by the  Bank of any
                  security held by it for the payment of any of the  Liabilities
                  or the acceptance by the Bank of any  additional  security for
                  the Bank Debt or the availability, or claimed availability, of
                  any other security, collateral or source of repayment;

         (d)      the voluntary or involuntary liquidation, dissolution, sale or
                  other  disposition of all or substantially  all of the assets,
                  marshaling   of   assets   and   liabilities,    receivership,
                  insolvency,   bankruptcy,   assignment   for  the  benefit  of
                  creditors,   reorganization,   arrangement,  composition  with
                  creditors or  readjustment  of, or other  similar  proceedings
                  affecting,  any or all of the Borrowers or any other person or
                  entity  who,  or any of whose  property,  shall at any time in
                  question be  obligated  in respect of the  Liabilities  or any
                  part thereof;

         (e)      any  failure,  omission,  delay  or  neglect  by the  Bank  in
                  enforcing  asserting or exercising any right,  power or remedy
                  under this  Note,  the  Credit  Agreement  or any of the Other
                  Agreements or at law or in equity;

         (f)      the release of any person primarily or secondarily  liable for
                  all or any part of the Bank Debt;

         (g)      any nonperfection or other impairment of any security;

         (h)      any  assignment or transfer by the Bank of all or any interest
                  in this Note;

         (i)      the invalidity or unenforceability of any term or provision in
                  this  Note,   the  Credit   Agreement  or  any  of  the  Other
                  Agreements; or



<PAGE>




         (j)      to the  extent  permitted  by law,  any event or  action  that
                  would, in the absence of the provisions hereof,  result in the
                  release or discharge of any or all of the  Borrowers  from the
                  performance  or  observance  of any  obligation,  covenant  or
                  agreement  contained in this Note, the Credit Agreement or any
                  of the Other Agreements.


Without  limiting  the  foregoing,  it is the  intention of the parties that any
modification,  limitation,  or  discharge  of  the  obligations  of  any  of the
Borrowers  arising  out of or by virtue of any  bankruptcy,  reorganization,  or
similar  proceeding  for relief of debtors  under federal or state law shall not
affect,  modify, limit or discharge the liability of any other co-Obligor in any
manner  whatsoever,  and this Note shall  remain and  continue in full force and
effect and shall be enforceable  against such co-Obligors to the same extent and
with  the  same  force  and  effect  as if any  such  proceedings  had not  been
instituted,  and the other  co-Obligors shall be jointly and severally liable to
the Bank under this Note for the full amount payable hereunder,  irrespective of
any  modification,  limitation,  or discharge of the liability of any co-Obligor
that may result from any such  proceeding.  The  obligations of the Borrowers to
the Bank pursuant hereto include and apply to any payment or repayments received
by the Bank on account of the  liabilities  evidenced  hereby  which  payment or
payments  or any part  thereof  are  subsequently  invalidated,  declared  to be
fraudulent or  preferential,  set aside and/or required to be paid to a trustee,
receiver,  or any  other  person or entity  under  any  bankruptcy,  insolvency,
reorganization,  moratorium,  fraudulent  conveyance or similar law or equitable
doctrine.  If any action or proceeding  seeking such repayment is pending or, in
the Bank's sole  judgment,  threatened,  this Note and,  any  security  interest
herefor, shall remain in full force and effect notwithstanding that one, or more
or all of the  Borrowers  may not then be obligated  to the Bank.  The joint and
several obligations of the Borrowers to the Bank under and pursuant to this Note
and any security therefor,  shall remain in full force and effect until the Bank
has received payment in full of all obligations  hereunder and the expiration of
any  applicable  preference  or  similar  period  pursuant  of  any  bankruptcy,
insolvency,  reorganization,  moratorium or similar law, or at law or in equity,
without  any claim  having  been  made  before  the  expiration  of such  period
asserting an interest in all or any part of any payments received by the Bank.

         If any of the  terms  or  provisions  of  this  Note  shall  be  deemed
unenforceable,  the  enforceability  of the remaining terms and provisions shall
not be affected. This Note shall be governed by and construed in accordance with
the law of the State of Ohio.



<PAGE>




         Each Borrower (a) hereby irrevocably submits to the jurisdiction of the
state courts of the State of Ohio and to the  jurisdiction  of the United States
District  Court for the Northern  District of Ohio, for the purpose of any suit,
action or other proceeding arising out of or based upon this Note or the subject
matter  hereof  brought by the Bank or its  successors or assigns and (b) hereby
waives, and agrees not to assert, by way of motion, as a defense,  or otherwise,
in any such  suit,  action  or  proceeding,  any  claim  that it is not  subject
personally to the jurisdiction of the above-named  courts,  that its property is
exempt  or  immune  from  attachment  or  execution,  that the  suit,  action or
proceeding  is brought  in an  inconvenient  forum,  that the venue of the suit,
action or proceeding is improper or that this Note or the subject  matter hereof
may not be enforced in or by such court and (c) hereby  waives and agrees not to
seek any review by any court of any other  jurisdiction which may be called upon
to grant an enforcement of the judgment of any such Ohio state or federal court.
Each  Borrower  agrees that its  submission to  jurisdiction  and its consent to
service of process by mail is made for the  express  benefit of the Bank.  Final
judgment  against any Borrower in any such  action,  suit or  proceeding  may be
enforced  in  other  jurisdictions  (a) by suit,  action  or  proceeding  on the
judgment, or (b) in any other manner provided by or pursuant to the laws of such
other  jurisdiction;  provided,  however,  that the Bank may at its option bring
suit, or institute other judicial  proceedings,  against a Borrower in any state
or federal  court of the  United  States or of any  country or place  where such
Borrower or its property may be found.


         EACH  BORROWER  AND,  BY  ACCEPTANCE  HEREOF,  THE BANK , TO THE EXTENT
PERMITTED BY LAW WAIVES ANY RIGHT TO HAVE A JURY  PARTICIPATE  IN RESOLVING  ANY
DISPUTE WHETHER  SOUNDING IN CONTRACT,  TORT, OR OTHERWISE  BETWEEN THE BANK AND
SUCH BORROWER ARISING OUT OF, IN CONNECTION  WITH,  RELATED TO, OR INCIDENTAL TO
THE  RELATIONSHIP  ESTABLISHED  BETWEEN SUCH BORROWER (AND, IF  APPLICABLE,  THE
OTHER  BORROWERS  AND MORGAN GROUP,  INC.) AND THE BANK IN CONNECTION  WITH THIS
NOTE,  THE CREDIT  AGREEMENT  OR ANY OTHER  AGREEMENT,  INSTRUMENT,  OR DOCUMENT
EXECUTED OR  DELIVERED  IN  CONNECTION  THEREWITH  OR THE  TRANSACTIONS  RELATED
THERETO.


MORGAN DRIVE             TDI, INC.                 INTERSTATE INDEMNITY
AWAY, INC.                                         COMPANY



By /s/ Dennis Duerksen   By /s/ Dennis Duerksen     By /s/ Dennis Duerksen
  --------------------     ---------------------     ----------------------
  Dennis Duerksen,         Dennis Duerksen,          Dennis Duerksen,
  Chief Financial          Chief Financial           Vice President
  Officer                  Officer


<PAGE>


                                    EXHIBIT C


                LANDLORD ESTOPPEL CERTIFICATE, WAIVER AND CONSENT

         This Landlord Estoppel Certificate,  Waiver and Consent is made this __
day of March, 1998, by  ____________________________,  a _______________________
("Landlord"),  for the  benefit  of  KEYBANK  NATIONAL  ASSOCIATION,  a national
banking association, and its successors and assigns ("Bank").

         Landlord   has   entered   into  a  certain   Lease   Agreement   dated
_____________,   199__  ("Lease")  with  ______________________,   a  __________
corporation  ("Borrower"),  as lessee or tenant, for certain premises consisting
of _______ square feet located at ________________________________, ___________,
_______, ___________ County, _____ _____ ("Premises").

         Bank is about to enter into a financing  arrangement  with Borrower and
as a condition to Bank's financing,  Bank requires,  among other things, certain
liens and security interests in and to all of Borrower's personal property,  now
owned or hereafter acquired,  including,  without limitation,  all of Borrower's
existing and future contract  rights,  accounts,  accounts  receivable,  general
intangibles and all goods,  inventory,  machinery,  equipment,  fixtures,  cash,
documents,  instruments  and chattel  paper now owned or  hereafter  acquired by
Borrower,  wherever  located,  including  all  proceeds  of any  and  all of the
foregoing and all payments under  insurance  policies with respect to any of the
foregoing (collectively, the "Personal Property").

         In addition,  Bank  requires,  as a condition to its agreement to enter
into the above-referenced  transaction,  among other things,  certain agreements
from Landlord with respect to the Lease and the Premises.

         In  consideration  of the foregoing and of Landlord's  ongoing business
relationship with Borrower, Landlord hereby represents and agrees as follows:

         1.       The  Lease,  a true and  complete  copy of  which is  attached
                  hereto as Exhibit A, is at present in full force and effect on
                  the  date  hereof;  it has  not  been  amended,  supplemented,
                  extended or renewed in any respect except for such  amendments
                  as may be  included  in said  Exhibit;  and  there is no other
                  agreement or instrument to which Landlord is a party, which is
                  binding  upon  Borrower  and which  relates  to the  Premises,
                  including any assignment of the Lease.  The terms of the Lease
                  include the following:

                  a.       The  term  of  the  Lease  is  __  (__)  years.   The
                           commencement   date  is   ____________________.   The
                           expiration date is ________________.



<PAGE>






                  b.       The  Lease  provides  for the  following  renewal  or
                           expansion options:

                           ============================

                  c.       The initial  annual base rent payable under the Lease
                           is    $____________    payable   in   equal   monthly
                           installments of $_____________.

                  d.       The  Lease   provides  for  payment  by  Borrower  of
                           additional rent as follows:

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

                  e.       The  amount  of the  security  deposit  or any  other
                           deposit of Borrower being held by Landlord tinder the
                           Lease is: $___________

2.       There is no action,  whether  voluntary or otherwise,  pending  against
         Landlord  under  bankruptcy or insolvency  laws of the United States or
         any state  thereof which would prevent  Landlord  from  fulfilling  its
         obligations under the Lease.

3.       Landlord represents that Landlord is not in default under the Lease and
         that  Landlord has no knowledge  that  Borrower is currently in default
         thereunder.

4.       Landlord  waives and  relinquishes  all rights of levy or distraint for
         rent.

5.       The Personal  Property may be stored,  utilized and/or installed in the
         Premises and will not be deemed to be a fixture,  real property or part
         of the Premises,  but rather will at all times be  considered  personal
         property.

6.       Landlord  disclaims any interest in the Personal Property and agrees to
         assert no claim to the Personal  Property while Borrower is indebted to
         Bank.  Landlord  represents  and  warrants  to Bank  that the  Personal
         Property is not subject to any lien or claim in favor of any  mortgagee
         of the Premises,  and Landlord  agrees that any future mortgage or lien
         in favor of any  mortgagee of the  Premises  will not create a security
         interest or lien against the Personal Property.

7.       Bank  or  its  representatives  may  enter  upon  the  Premises  at any
         reasonable  time to inspect or remove the Personal  Property  provided,
         however,  that Bank shall  repair at its own  expense any injury to the
         Premises caused by such removal, and may advertise and conduct a public
         auction or private sale on the Premises.


<PAGE>




8.       In the event of a default by Borrower  under any of its  agreements  or
         other  financial  arrangements  with Bank and  notice  of such  default
         having been given to the Landlord,  at the option of Bank, the Personal
         Property may remain on the Premises for up to one hundred  eighty (180)
         days  at the  base  rental  provided  under  the  Lease,  without  Bank
         incurring any other obligations of Borrower under the Lease and without
         Bank being deemed to be in possession of the Premises.


9.       Landlord agrees that simultaneously with any written notice to Borrower
         of any default by Borrower of any of the  provisions of the Lease,  the
         Landlord will give a copy of such written notice to Bank at:

                           KeyBank National Association
                           127 Public Square
                           Cleveland, Ohio  44114
                           Attention: Mark A. LoSchiavo

         Upon receipt of the notice, Bank will have at least thirty (30) days to
         cure the default  (in which event the Lease shall  remain in full force
         and effect), but Bank will have no obligation to do so.

10.      Landlord  consents  to  the  grant  by  Borrower  of an  assignment  of
         Borrower's leasehold interest in the Lease in favor of Bank as security
         for  the  financing  extended  to  Borrower.  Landlord  hereby  further
         consents to  acquisition  by Bank, at Bank's option (which option is to
         be exercised in writing  within  thirty (30) days of Bank's  receipt of
         notice of default as provided  in Section 9, above,  with notice to the
         Landlord),  of the  absolute  ownership of  Borrower's  interest in the
         Lease,  and does hereby agree that if Bank (or any  purchaser  under or
         through  Bank,  including a purchaser  by  foreclosure  or deed in lieu
         thereof)  takes  possession  of the  leasehold  estate,  Bank  (or such
         purchaser) will,  pursuant to the aforementioned  notice, be recognized
         as the  lessee  under  the  Lease.  If Bank  shall  become  the  lessee
         hereunder,  Bank may  sublease  or  assign  the  Lease  for any  lawful
         purpose, subject to Landlord's consent as to the sublessee or assignee,
         and the  assignment  of the Lease shall release and relieve Bank of all
         obligations under the Lease.

11.      This Waiver and Consent is binding on Landlord and the heirs,  personal
         representatives,  successors  and assigns of Landlord and inures to the
         benefit of Bank and the successors and assigns of Bank.

12.      The  agreements  contained  herein shall continue in force until all of
         Borrower's  obligations  and liabilities to Bank are paid and satisfied
         in  full  and  Bank's  financing  commitments  to  Borrower  have  been
         terminated.


<PAGE>




13.      Landlord will notify all successor owners, transferees,  purchasers and
         mortgagees of the Premises of which  Landlord is aware of the existence
         of this Waiver and Consent. Landlord shall not agree to subordinate the
         Lease to the right of any  present  or future  lender or  mortgagee  of
         Landlord  unless such  subordination  includes a provision  that in the
         event of foreclosure  or other right  asserted under the mortgage,  the
         Lease and the rights of  Borrower  thereunder  shall  continue  in full
         force and  effect  and shall not be  disturbed  unless  Borrower  is in
         default under the Lease.


14.      The  agreements  contained  herein may not be  modified  or  terminated
         orally.

         IN WITNESS  WHEREOF,  Landlord has hereunto set its hand as of the date
first above written.

                                           LANDLORD:
                                                    ------------------------



                                           By:_______________________
                                                    Its:_________________


                            BORROWER'S ACKNOWLEDGMENT

         Borrower hereby acknowledges and concurs with the foregoing  agreements
by Landlord as of this ___ day of March, 1998

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



                                      By:_____________________
                                               Its:_______________


<PAGE>






                                 Acknowledgment

STATE OF ______________ )
                                        )
COUNTY OF ____________ )

         BEFORE  ME, a Notary  Public  for said  county  and  state,  personally
appeared    _______________________________,    a   ________________,   by   its
_____________,  ______________________,  who acknowledged that he/she signed the
foregoing  Waiver and Consent and that the same is the free act and deed of said
___________ and of him/her personally and as such ___________.

         Witness my hand at _______________,  _________, this ____ day of March,
1998.




                                      -----------------------------
                                                   NOTARY PUBLIC

                                      My Commission expires:

<PAGE>

                                   EXHIBIT D

                    AMENDED AND RESTATED CONTINUING GUARANTY


         WHEREAS,  MORGAN DRIVE AWAY, INC., TDI, INC., and INTERSTATE  INDEMNITY
COMPANY (each a "Company" and, collectively, the "Companies"), have entered into
a certain  Amended and Restated  Credit and Security  Agreement  dated March 25,
1998 (as  hereafter  amended  and  supplemented,  the "Credit  Agreement")  with
KeyBank  National  Association,  a national  banking  association  (the "Bank"),
pursuant to which the Companies  have executed and delivered the Revolving  Note
(as this and other  capitalized  terms not  otherwise  herein are defined in the
Credit Agreement) in evidence of its obligations thereunder to the Bank;

         WHEREAS, the undersigned (the "Guarantor") is the record and beneficial
holder of all of the issued and  outstanding  Voting Stock of each Company;  and
the Guarantor will derive  benefits as a result of the Credit  Agreement and the
Revolving Loans to be advanced thereunder; and

         WHEREAS, it is a condition precedent to the effectiveness of the Credit
Agreement  that  the  Guarantor  execute  and  deliver  this  Guaranty;  and the
Guarantor desires that the Credit Agreement become effective;

         NOW,  THEREFORE,  in order to induce  the Bank to enter into the Credit
Agreement,  and in  consideration  of the  benefits  expected  to  accrue to the
Guarantor  by reason  thereof,  and for other good and  valuable  consideration,
receipt and sufficiency of which are hereby  acknowledged,  the Guarantor hereby
represents and warrants to, and covenants and agrees with the Bank, as follows:



<PAGE>




         The Guarantor does hereby irrevocably and unconditionally  guarantee to
the Bank the punctual  payment of the full amount,  when due (whether by demand,
acceleration  or otherwise),  of (i) the principal and interest on the Revolving
Note issued by the Companies pursuant to the Credit Agreement, and any amendment
or supplement  thereto  whether now outstanding or hereafter  issued  (including
interest accruing thereon after the commencement of any case or proceeding under
any federal or state  bankruptcy,  insolvency  or similar  law (a  "Proceeding")
whether  or not a claim  for  such  interest  is  allowable  in such  Proceeding
("Post-Petition  Interest")),  and (ii) all other obligations and liabilities of
the  Companies  to the Bank  under  the  Credit  Agreement  or under  any  other
agreement or instrument, including, without limitation, in respect of any letter
of credit or any reimbursement agreement in connection therewith, whether now or
hereafter existing,  due or to become due, direct or contingent,  joint, several
or independent, secured or unsecured and whether matured or unmatured (including
Post-Petition  Interest ) (all of the  liabilities  included  in clauses (i) and
(ii)  of  this  Paragraph  are  hereinafter  collectively  referred  to  as  the
"Guaranteed  Obligations").  This is a guaranty of payment and not of collection
and is the primary  obligation of the  Guarantor;  and the Bank may enforce this
Guaranty  against the Guarantor  without any prior pursuit or enforcement of the
Guaranteed  Obligations  against the  Companies,  any  collateral,  any right of
set-off or similar  right,  any other  guarantor  or other  obligor or any other
recourse or remedy in the power of the Bank.


         All payments made by the Guarantor  under or by virtue of this Guaranty
shall be paid to the Bank at its office at 127 Public  Square,  Cleveland,  Ohio
44114 or such other place as the Bank may  hereafter  designate in writing.  The
Guarantor hereby agrees to make all payments under or by virtue of this Guaranty
to the Bank as aforesaid no later than ten (10) days following the date on which
the Bank sends written demand hereunder to the Guarantor.

         The Guarantor  hereby waives (i) notice of acceptance of this Guaranty,
notice of the creation,  renewal or accrual of any of the Guaranteed Obligations
and notice of any other liability to which it may apply,  and notice of or proof
of reliance by the Bank upon this Guaranty,  (ii) diligence,  protest, notice of
protest, presentment, demand of payment, notice of dishonor or nonpayment of any
of the Guaranteed Obligations,  suit or taking other action or making any demand
against,  and any  other  notice to the  Companies  or any  other  party  liable
thereon,  (iii) any defense  based upon any statute or rule of law to the effect
that the  obligation  of a surety must be neither  larger in amount nor in other
respects more burdensome than that of the principal, (iv) any defense based upon
the Bank's  administration  or handling of the  Guaranteed  Obligations,  except
behavior which amounts to bad faith,  and (v) to the fullest extent permitted by
law, any defenses or benefits which may be derived from or afforded by law which
limit  the  liability  of or  exonerate  guarantors  or  sureties,  or which may
conflict with terms of this Guaranty.

         So far as the  Guarantor  is  concerned,  the Bank may, at any time and
from time to time,  without  the consent  of, or notice to, the  Guarantor,  and
without impairing or releasing any of the Guaranteed Obligations hereunder, upon
or without any terms or conditions and in whole or in part:

         1.       modify or change the manner,  place or terms of, and/or change
                  or extend the time of payment of,  renew or alter,  any of the
                  Guaranteed   Obligations,   any  security  therefor,   or  any
                  liability  incurred directly or indirectly in respect thereof,
                  and this Guaranty shall apply to the Guaranteed Obligations as
                  so modified, changed, extended, renewed or altered;


<PAGE>






         2.       request,   accept,  sell,  exchange,   release,   subordinate,
                  surrender,  realize upon or otherwise deal with, in any manner
                  and in any order,  (a) any other guaranty by whomsoever at any
                  time made of the  Guaranteed  Obligations  or any  liabilities
                  (including  any  of  those  hereunder)  incurred  directly  or
                  indirectly in respect thereof or hereof,  and/or any offset or
                  right with respect thereto, and (b) any property by whomsoever
                  at any time  pledged,  mortgaged  or otherwise  encumbered  to
                  secure, or howsoever securing,  the Guaranteed  Obligations or
                  any liabilities  (including any of those  hereunder)  incurred
                  directly or  indirectly in respect  thereof or hereof,  and/or
                  any offset or right with respect thereto;

         3.       exercise or refrain  from  exercising  any rights  against the
                  Companies  or against  any  collateral  or others  (including,
                  without  limitation,  any other guarantor) or otherwise act or
                  refrain from acting;

         4.       settle or compromise  any of the Guaranteed  Obligations,  and
                  security  therefor or any  liability  (including  any of those
                  hereunder)  incurred directly or indirectly in respect thereof
                  or  hereof,  and  subordinate  the  payment of all or any part
                  thereof to the payment of any  liability  (whether due or not)
                  of any Company to  creditors  of such  Company  other than the
                  Bank when,  in the Bank's sole  judgment,  it  considers  such
                  subordination  necessary or helpful in the  protection  of its
                  interest or the exercise of its remedies,  including,  without
                  limitation, the sale or other realization upon collateral;

         5.       apply  in the  manner  determined  by the  Bank  any  sums  by
                  whomsoever paid or howsoever realized to any of the Guaranteed
                  Obligations,  regardless of what  liability or  liabilities of
                  the Companies remain unpaid; and

         6.       amend or otherwise modify,  consent to or waive any breach of,
                  or any act,  omission or default or Event of Default under the
                  Credit  Agreement or the Revolving  Note,  or any  agreements,
                  instruments  or documents  referred to therein or executed and
                  delivered pursuant thereto or in connection therewith.



<PAGE>




         This Guaranty and the  obligations of the Guarantor  hereunder shall be
valid and  enforceable  and shall not be subject to  limitation,  impairment  or
discharge  for any reason  (other  than the  payment  in full of the  Guaranteed
Obligations),  including,  without  limitation,  the  occurrence  of  any of the
following,  whether or not the  Guarantor  shall have had notice or knowledge of
any of them:  (i) any failure to assert or enforce or agreement not to assert or
enforce,  or the stay or  enjoining,  by order of court,  by operation of law or
otherwise,  of the exercise or enforcement  of, any claim or demand of any right
power or remedy with  respect to the  Guaranteed  Obligations  or any  agreement
relating  thereto or with  respect  to any other  guaranty  thereof or  security
therefor,  (ii) any  waiver,  amendment  or  modification  of, or any consent to
departure from, any of the terms or provisions  (including,  without limitation,
provisions relating to Events of Default) of the Credit Agreement, the Revolving
Note or any other agreement at any time executed in connection therewith,  (iii)
the Guaranteed  Obligations or any portion thereof at any time being found to be
illegal,  invalid or  unenforceable  in any  respect,  (iv) the  application  of
payments received from any source to the payment of indebtedness  other than the
Guaranteed  Obligations,  even though the Bank might have  elected to apply such
payment to the payment of all or any part of the Guaranteed Obligations, (v) any
failure  to  perfect  or  continue  perfection  of a  security  interest  in any
collateral which secures any of the Guaranteed  Obligations,  (vi) any defenses,
set-offs or  counterclaims  which any  Company may allege or assert  against the
Bank  in  respect  of  the  Guaranteed  Obligations,   (vii)  the  avoidance  or
voidability of the  Guaranteed  Obligations  under the Bankruptcy  Code or other
applicable  laws,  and  (viii) any other act or thing or  omission  which may or
might in any  manner  or to any  extent  vary the  risk of the  Guarantor  as an
obligor in respect of the Guaranteed Obligations.


         The Guarantor makes the following representations and warranties, which
shall survive the execution and delivery of this Guaranty:

                  The execution,  delivery and  performance of this Guaranty has
                  been  duly   authorized  by  all   necessary   action  of  the
                  Guarantor's shareholders and directors.



<PAGE>




                  Neither the  execution  and delivery of this  Guaranty nor the
                  consummation  of the  transactions  herein  contemplated,  nor
                  compliance  with  the  terms  and  provisions   hereof,   will
                  contravene any provision of the Guarantor's charter or by-laws
                  or of any  law,  statute,  rule or  regulation  to  which  the
                  Guarantor  is  subject  or  any   judgment,   decree,   award,
                  franchise,  order  or  permit,  or  will  conflict  or will be
                  inconsistent with, or will result in any breach of, any of the
                  terms,  covenants or  provisions  of, or  constitute a default
                  under,  or result in the creation or  imposition  of any lien,
                  security interest, charge or other encumbrance upon any of the
                  properties or assets of the Guarantor pursuant to the terms of
                  any  indenture,  mortgage,  deed of trust,  agreement or other
                  instrument to which the Guarantor is a party or by which it is
                  bound or to which it may be subject.


               Any and all  rights  and  claims  of the  Guarantor  against  any
Company  or any  of its  property,  arising  by  reason  of any  payment  by the
Guarantor to the Bank  pursuant to the  provisions  of this  Guaranty,  shall be
subordinate  and  subject  in right of  payment  to the prior  and  indefeasible
payment in full of all Guaranteed  Obligations to the Bank, and until such time,
the Guarantor shall have no right of subrogation, contribution, reimbursement or
similar  right and hereby waives any right to enforce any remedy the Bank or the
Guarantor may now or hereafter have against the  Companies,  any endorser or any
other  guarantor  of all or  any  part  of  the  Guaranteed  Obligations  of the
Companies and any right to  participate  in, or benefit from, any security given
to the Bank to secure any Guaranteed Obligations. Any promissory note evidencing
such liability of any Company to the  undersigned  shall be  non-negotiable  and
shall  expressly state that it is  subordinated  pursuant to this Guaranty.  All
liens and security interests of the Guarantor,  whether now or hereafter arising
and  however  existing,  in any assets of any  Company  or any  assets  securing
Guaranteed  Obligations  shall be and hereby are  subordinated to the rights and
interests of the Bank in those assets until the prior and  indefeasible  payment
in full  of all  Guaranteed  Obligations  to the  Bank  and  termination  of all
financing  arrangements  between the Companies  and the Bank,  provided that the
provisions of this sentence  shall not be construed as a waiver or  modification
of the  provisions  of Section  7.2 of the  Credit  Agreement  restricting  each
Company's right to grant or permit liens or encumbrances on its property.

      The  Guarantor  hereby agrees to indemnify and hold harmless the Bank from
and against  any  losses,  costs or  expenses  (including,  without  limitation,
reasonable  attorneys' fees and litigation costs) ("Loss and Expense")  incurred
by the Bank in connection with the Bank's collection of any sum due hereunder or
its enforcement of its rights hereunder.

      All notices,  requests, demands or other communications hereunder shall be
in writing,  either by letter (delivered by hand or commercial  delivery service
or sent by certified mail, return receipt requested), addressed as follows:

      If to the Guarantor:       2746 Old U.S. Route 20 West
                                 Elkhart, Indiana 46515
                                 Attn: Dennis Duerksen


      If to the Bank:            127 Public Square
                                 Cleveland, Ohio  44114
                                 Attn: Mark A. LoSchiavo



<PAGE>




      Any notice,  request,  demand or other  communication  hereunder  shall be
deemed to have been duly given when  delivered,  in the case of hand delivery or
commercial  delivery  service,  and three (3) business days following deposit in
the mails,  postage prepaid. The Bank and any Guarantor may change the person or
address to whom or which notices are to be given hereunder, by notice duly given
hereunder.


      No delay on the part of the Bank in exercising any of its options,  powers
or rights, and no partial or single exercise thereof, whether arising hereunder,
under the Credit Agreement, the Revolving Note, or otherwise, shall constitute a
waiver thereof or affect any right  hereunder.  No waiver of any such rights and
no  modification,  amendment or discharge of this Guaranty shall be deemed to be
made by the Bank or shall  be  effective  unless  the same  shall be in  writing
signed by the Bank,  and then such waiver  shall apply only with  respect to the
specific  instance involved and shall in no way impair the rights of the Bank or
the  obligations  of the Guarantor to the Bank in any other respect at any other
time.

      Whenever the Bank shall credit any payment to the  Guaranteed  Obligations
or any part thereof, whatever the source or form of payment, the credit shall be
conditional as to the Guarantor  unless and until the payment shall be final and
valid and  indefeasible as to all the world.  Without limiting the generality of
the  foregoing,  the Guarantor  agrees that if any check or other  instrument so
applied  shall be  dishonored  by the  drawer  or any party  thereto,  or if any
proceeds of collateral  so applied shall  thereafter be recovered by any trustee
in  bankruptcy  or  anyone  else,  the Bank in each case may  reverse  any entry
relating  thereto in its books,  and the Guarantor  shall remain liable therefor
even if the  Bank may no  longer  have in its  possession  any  evidence  of the
Guaranteed Obligations to which the payment in question was applied.

      This Guaranty and the  respective  rights and  obligations of the Bank and
the Guarantor  hereunder  shall be construed and enforced in accordance with the
laws of the  State of Ohio  applicable  to  contracts  made and to be  performed
wholly  within such state.  The Guarantor  irrevocably  consents that service of
notice, summons or other process in any action or suit in any court of record to
enforce this  Guaranty  may be made upon the  Guarantor by mailing a copy of the
summons to the  Guarantor  by  certified  or  registered  mail,  at the  address
specified   above.   The   Guarantor   hereby  waives  the  right  to  interpose
counterclaims or set-offs of any kind and description in any such action or suit
arising hereunder or in connection herewith.



<PAGE>




      It is the  intention of the  Guarantor  hereby,  and by acceptance of this
Guaranty  the Lender  agrees,  that this  Guaranty  amends and  restates  in its
entirety the existing guaranty of the Guarantor in favor of the Bank dated March
27, 1997, which, subject to the effectiveness of this Guaranty,  shall be deemed
to be superseded and of no further effect.


      This Guaranty  shall be binding upon the Guarantor and its  successors and
assigns,  and shall  inure to the  benefit  of the Bank and its  successors  and
assigns.  This Guaranty embodies the entire agreement and understanding  between
the  Bank  and  the  Guarantor  and   supersedes   all  prior   agreements   and
understandings relating to the subject matter hereof.

      If this  Guaranty  by the  Guarantor  is held or  determined  to be  void,
invalid or  unenforceable,  in whole or in part,  such holding or  determination
shall not  impair or affect the  validity  and  enforceability  of any clause or
provision not so held to be void, invalid or unenforceable.  If this Guaranty as
to the  Guarantor  would be held or  determined  by a court or  tribunal  having
compe-tent  jurisdiction to be void,  invalid or unenforceable on account of the
amount of its aggregate liability under this Guaranty, then, notwithstanding any
other  provision of this Guaranty to the contrary,  the aggregate  amount of the
liability of the Guarantor under this Guaranty shall, without any further action
by the Guarantor,  the Bank or any other person,  be  automatically  limited and
reduced to an amount which is valid and enforceable.

      The Guarantor (a) hereby  irrevocably  submits to the  jurisdiction of the
state courts of the State of Ohio and to the  jurisdiction  of the United States
District  Court for the Northern  District of Ohio, for the purpose of any suit,
action or other  proceeding  arising  out of or based upon this  Guaranty or the
subject  matter hereof  brought by the Bank or its successors or assigns and (b)
hereby  waives,  and agrees not to assert,  by way of motion,  as a defense,  or
otherwise,  in any such  suit,  action or  proceeding,  any claim that it is not
subject  personally to the  jurisdiction  of the  above-named  courts,  that its
property is exempt or immune from attachment or execution, that the suit, action
or proceeding is brought in an inconvenient  forum,  that the venue of the suit,
action or  proceeding  is improper or that this  Guaranty or the subject  matter
hereof may not be enforced in or by such court and (c) hereby  waives and agrees
not to seek any  review  by any  court of any  other  jurisdiction  which may be
called upon to grant an  enforcement  of the  judgment of any such Ohio state or
federal court.  The Guarantor agrees that its submission to jurisdiction and its
consent to service  of  process by mail is made for the  express  benefit of the
Bank.  Final  judgment  against  the  Guarantor  in any  such  action,  suit  or
proceeding  may be  enforced  in  other  jurisdictions  (a) by suit,  action  or
proceeding on the judgment,  or (b) in any other manner  provided by or pursuant
to the laws of such other jurisdiction;  provided, however, that the Bank may at
its option bring suit,  or institute  other  judicial  proceedings,  against the
Guarantor in any state or federal  court of the United  States or of any country
or place where the Guarantor or its property may be found.


<PAGE>






      Unless the context otherwise requires,  all capitalized terms used in this
Guaranty  without  definition shall have the meanings  provided  therefor in the
Credit Agreement.

      Without  limiting  the effect or  intentions  of the  warrant of  attorney
contained in the following  paragraph,  THE GUARANTOR  AND, BY ITS ACCEPTANCE OF
THIS  GUARANTY,  THE BANK HEREBY  IRREVOCABLY  AGREE TO WAIVE  THEIR  RESPECTIVE
RIGHTS TO A JURY TRIAL OF ANY CLAIM OR CAUSE OF ACTION BASED UPON OR ARISING OUT
OF THE CREDIT AGREEMENT, ANY NOTE, OR THIS GUARANTY OR ANY DEALINGS BETWEEN THEM
RELATING  TO THE  SUBJECT  MATTER  OF THE  CREDIT  AGREEMENT,  ANY  NOTE OR THIS
GUARANTY AND THE RELATIONSHIPS THEREBY ESTABLISHED.  The scope of this waiver is
intended to be all-encompassing of any and all disputes that may be filed in any
court and that  relate to the  subject  matter of this  transaction,  including,
without limitation, contract claims, tort claims, breach of duty claims, and all
other statutory and common law claims. THIS WAIVER SHALL APPLY TO ANY SUBSEQUENT
AMENDMENTS,  RENEWALS,  SUPPLEMENTS OR  MODIFICATIONS  OF THIS GUARANTY.  In the
event of litigation, this provision may be filed as a written consent to a trial
by the court.

      IN WITNESS  WHEREOF,  the  undersigned has caused this Guaranty to be duly
executed as fully written above as of this 31st day of March, 1998.



                                                 THE MORGAN GROUP, INC.



                                                 By /s/ Dennis Duerksen
                                                    ---------------------------
                                                    Dennis Duerksen,
                                                    Chief Financial Officer




CNA INSURANCE COMPANIES
[LETTERHEAD]






<PAGE>



Continental Casualty Company      
[LETTERHEAD]

                                                   Policy Number,    SR-83099599

Application is hereby made to the Continental  Casualty  Company for a policy of
group  disability  income  insurance  based  on  the  following  statements  and
representations:

1.    Employer: The Morgan Group, Inc.

      Address:      2746 US 20 West

      City: Elkhart                       State: IN            Zip Code: 46514

      Nature of Business: Transportation Services

2.    What period of time must elapse before an employee is eligible 
      for this coverage?

      Present Employees: 0 days                      New Employees: 0 days

      The following group or groups of employees are eligible:

                        DESCRIPTION OF ELIGIBLE EMPLOYEES

      Class 1:  All active, full-time* Officers and Management.

      Class II: All active, full-time* Employees excluding Truck Drivers, 
                Warehouse Employees, Officers and Management.


        *"Active, full-time" means an employee works at least 30 hours per week.
        Part-time, temporary or seasonal employees are not eligible.

3.      Total Number of Employees on Payroll: 341 Total Number Eligible: 341

4.      Insured Employee  Occupation Period:  Class 1: To the end of the Maximum
                                                       Period Payable. 

                                              Class 11: 24 months

5.    Premium is calculated by: SEE ADDENDUM 1.

6.    Premium is payable in the following manner: SEE ADDENDUM 1.

7.    What percent of the premium is to be paid by the Employer? 100%

8. This policy shall be made effective at 12:01 A.M., Standard Time at the above
address of the Employer on January 1, 1998.

The insurance of Employees who become  eligible after the effective date of this
policy  shall  become  effective  on the first day of the month that falls on or
next follows the date the employee becomes eligible for this insurance.





<PAGE>



9.      Schedule of  Benefits  MONTHLY  BENEFIT  67% of the  Insured  Employee's
        salary  (1) or $10,000,  whichever  is the  lesser  amount,  minus the
        reductions in (2) below.

           60% of the Insured Employee's salary (1) or $4,000,  whichever is the
lesser amount, minus the reductions in (2) below.

      MAXIMUM PERIOD PAYABLE

           See Addendum 3.

      ELIMINATION PERIOD

           180 days

      Includes Features Checked
      [ ]       PARTIAL DISABILITY BENEFIT - REDUCTION.

      [ ]       REHABILITATIVE EMPLOYMENT BENEFIT - REDUCTION:

      [X]       RESIDUAL DISABILITY BENEFIT

      [X]       SURVIVOR INCOME BENEFIT - MAXIMUM PERIOD PAYABLE: 6 MONTHS

      [ ]       COST OF LIVING ADJUSTMENT BENEFIT

      (1)    See Addendum 2

      (2)    See Addendum 2

             AGENT OR BROKER                   EMPLOYER

             Name of Firm: Financial           Name:  Lyle C. Haws
                           Partners, Inc.            ----------------------
                                                       (please print)
             Name of agent or            
             broker (please print):            Title: VP-Human Resources
             Melvin Jacobson

             Signature: /s/ Melvin Jacobson    Signature: /s/ Lyle C. Haws
                                                          -------------------
             Date: March 30, 1998              Date: March 9, 1998


<PAGE>
                  ADDENDUM 1                            SR-83099599

                                                        Policy Number

                  The Morgan Group, Inc.                January 1, 1998
                  Employer                              Effective Date



5.    Premium is calculated by:

Multiplying  the total insured  salary by .0033.  Do not include  salary for any
individual in excess of per month in the premium calculation.

         Class  I: $15,000
         Class II: $ 6,667

6.    Premium is payable in the following manner:

The policy is issued in  consideration  of the payment in arrears of the monthly
premium.  The monthly  premium is  calculated  at the premium rate stated above.
Such payment shall be made within 20 days after the end of each monthly  premium
accounting period and shall be accompanied by a premium adjustment report.

If an addition,  termination or change in insurance  takes place other than on a
regular due date, any premium adjustment will take effect on the next due date.

If notice of  termination  or change is received  more than six months after the
termination or change became effective,  We are not required to give a refund or
credit for the period in excess of six months.

"Salary" as used in  Statements  5 and 6 shall mean the  monthly  wage or salary
paid to the Insured  Employee by the Employer  excluding  commissions,  overtime
earnings, incentive pay, bonuses or other compensation.



<PAGE>



                  ADDENDUM 2                                     SR-83099599
                                                                 Policy Number

                  The Morgan Group, Inc.                         January 1, 1998
                  Employer                                       Effective Date


(1)     "Salary" means the monthly wage or salary that the Insured  Employee was
        receiving  from  the  Employer  on the  date the  Disability  began.  It
        excludes commissions, overtime earnings, incentive pay, bonuses or other
        compensation.

(2)     The Monthly Benefit under this policy shall be reduced by:

         1.       Disability  benefits  paid,  payable,  or for which there is a
                  right under:

                  a.       The Social  Security  Act,  including any amounts for
                           which the Insured  Employee's  dependents may qualify
                           because of the Insured Employee's Disability,

                  b.       Any Workers  Compensation or Occupational Disease Act
                           or Law, or any other law which provides  compensation
                           for an occupational injury or sickness, or

                  c.       Any State Disability Benefit Law:

         2.       Disability benefits paid under:

                  a.       Any group  insurance  plan provided by or through the
                           Employer:

                  b.       Any formal sick leave plan provided by the Employer;

                  c.       Any Retirement Plan provided by the Employer; or

         3.       Retirement   benefits  paid  under  the  Social  Security  Act
                  including  any  amounts  for  which  the  Insured   Employee's
                  dependents  may  qualify  because  of the  Insured  Employee's
                  retirement;

         4.       Retirement  benefits paid under a Retirement  Plan provided by
                  the Employer  except for amounts  attributable  to the Insured
                  Employee's contributions.

         If any  benefit  described  above  is  paid  in a  single  sum  through
         compromise settlement or as an advance on future liability,  the amount
         which pertains to the Insured Employee's  Disability will be divided by
         the  number of months  from the date of its  receipt  to the end of the
         benefit period applicable to the Insured Employee.  The result shall be
         deducted from the Insured Employee's Monthly Benefit.

         The Monthly  Benefit,  after the reductions  stated above, if any, will
         not be further  reduced for subsequent  cost-of-living  increases which
         are  paid,  payable,  or for  which  there is a right  under  any other
         benefit described above.

         "Retirement  Plan" means a plan which provides  retirement  benefits to
         employees and is not funded wholly by employee  contributions.  It does
         not include:  1) a profit sharing plan, a thrift or savings plan; 2) an
         individual  retirement account (IRA); 3) a tax sheltered annuity (TSA);
         4) a stock ownership plan; or 5) a deferred compensation plan.

         In no event will the Monthly Benefit payable for Total  Disability (but
         not for Residual  Disability)  be reduced to less than $100 or 10% of
         the Insured  Employee's  Monthly Benefit prior to the reductions stated
         above, whichever is greater.



<PAGE>



ADDENDUM 3


The Morgan Group, Inc.
Employer

Applicable to Class 1:

      MAXIMUM PERIOD PAYABLE

      Age on Date
      Disability Commences

      61 years or younger

      62 years

      63 years

      64 years

      65 years

      66 years

      67 years

      68 years

      69 years or older

Applicable to Class II:

      65 years

      66 years

      67 years

      68 years

      69 years or older

SR-83099599
Policy Number

January 1, 1998
Effective Date





To the Insured Employee's 65th birthday

42 months

36 months

30 months

24 months

21 months

18 months

15 months

12 months

24 months

21 months

18 months

15 months

12 months



<PAGE>



                  ADDENDUM 4                                  SR-83099599
                                                              Policy Number

                  The Morgan Group, Inc.                      January 1, 1998
                  Employer                                    Effective Date



Listed below are the Subsidiaries and/or Affiliates insured under this policy:



Morgan Drive Away

Interstate Indemnity

Transfer Drivers, Inc. (T.D.I.)

Morgan Financial, Inc.







     MCI
     MCI Telecommunications
     Corporation
     205 N. Michigan Avenue
     Chicago, IL 60601
     312 856 2121

                             FIRST AMENDMENT TO MCI
                             CORPORATE SERVICE PLAN

         THIS  FIRST  AMENDMENT  TO  MCI  CORPORATE  SERVICE  PLAN  (hereinafter
referred to as the "Amendment") is entered into as of the dates set forth below,
by and between MCI Telecommunications Corporation ("MCI") and Morgan Group, Inc.
and its wholly owned subsidiaries  (identified in Exhibit A, attached hereto and
incorporated herein) ("collectively,  the Customer "), effective as of the first
day of the fire full month after the tariff  governing  the offering  under this
First  Amendment  becomes  effective or the first day of the month if the tariff
effective  date is the same date (such date is  hereinafter  referred  to as the
"First Amendment Effective Date").

                                   WITNESSETH:

         WHEREAS,  heretofore,  Customer  and MCI entered  into that certain MCI
Corporate  Service Plan dated December 5, 1994 (the "Agreement") with respect to
certain  services  to be  provided  to  Customer  by MCI,  as more  particularly
described therein; and

         WHEREAS,  Customer  and MCI  wish to amend  the  Agreement  to  reflect
         certain changes;

         NOW,  THEREFORE,  in  consideration  of the  premises,  the  terms  and
conditions stated herein, and other good and valuable consideration, the receipt
and sufficiency of which is hereby acknowledged, the parties hereto hereby agree
as follows:

1.       Definitions.  All  capitalized  terms  used  herein  and not  expressly
         defined herein shall have the  respective  meanings given to such terms
         in the Agreement.

2.       CSP Definitions. Section I of the Agreement is hereby amended by adding
         the following:

         "For purposes of this Agreement,  the collective term "Customer"  shall
         also  include (i) Morgan  Group,  Inc.  and (ii) Morgan  Group,  Inc.'s
         wholly  owned  subsidiaries   identified  in  Exhibit  A.  The  monthly
         recurring  usage charges for  Representatives  of Morgan Drive Away who
         chose to participate under this Agreement  pursuant to Section 22 below
         ("Representatives")  shall be included in the calculation of the Annual
         Minimum under this Agreement."

3.       Term.  The  Agreement  is hereby  amended by deleting  Section 5 in its
         entirety and replacing it with the following new Section 5:


                                                        -1-

<PAGE>



         "5.      The initial  term of this  Agreement  shall be for a period of
                  thirty (30) months commencing on the First Amendment Effective
                  Date.  After the initial term,  this Agreement shall remain in
                  effect on a month to month basis,  unless terminated by Morgan
                  Group,  Inc. or MCI on thirty (30) days prior written  notice;
                  provided,  however,  that during the period of usage following
                  the initial service term Morgan Group,  Inc. shall not receive
                  any discounts or credits in any month in which  Customer's use
                  of MCI services does not equal or exceed one-twelfth  (1/12th)
                  of the Annual Minimum ("Monthly Minimum"). In the event Morgan
                  Group,  Inc.'s usage meets the Monthly Minimum during the each
                  month following the initial service term,  Morgan Group,  Inc.
                  shall be entitled to receive the rates and discounts  provided
                  pursuant to this Agreement."

4.       Annual Minimum.  The Agreement is hereby amended by deleting  Section 6
         in its entirety and replacing it with the following new Section 6:

         "6.      ANNUAL   MINIMUM.   (a)  Customer   agrees  that  during  each
                  consecutive  twelve  (12)  month  period of the  initial  term
                  ("Annual  Period"),  Customer  will purchase from MCI at least
                  Nine  Hundred  Thousand  Dollars  ($900,000),  or a  pro  rata
                  portion   thereof  for  any  partial  Annual  Period  ("Annual
                  Minimum") in the MCI services set forth in Attachments I and 2
                  (as more fully time elect to convert the balance  remaining in
                  the Fund to  invoice  credits.  Such  credits  will be applied
                  within two (2) invoices following Customer's request.

         (e)      In the event  Customer's MCI account is in arrears at any time
                  during the initial  term of this  Agreement,  MCI may elect in
                  its sole  discretion to convert  Customer's  outstanding  Fund
                  balance,  at any time, into invoice credits in order to offset
                  amounts   owed   to   MCI,    including   without   limitation
                  underutilization   charges  and  charges  arising  from  early
                  termination.   In  the  event  this  Agreement  is  terminated
                  pursuant to Section 7 hereof, any credit balances remaining in
                  the Fund at the date of early  termination  will be forfeited,
                  and any amount  which was used  towards  participating  vendor
                  products  or MCI  invoice  credits  will  be  charged  back to
                  Customer.

         (f)      The Fund balance will be  unavailable  to Customer  during any
                  period in which Customer has failed to comply with any payment
                  arrangement  pursuant  to the  Tariff,  or has  failed  to pay
                  invoices in a timely manner.

6.       Representatives  Program. The Agreement is hereby amended by adding the
         following new Section 22:

         "22.     (a) in order to remain  eligible  to  participate  under  this
                  Agreement,  each Morgan Drive Away Representative must fulfill
                  all  the   requirements  to  be  considered  a  Representative
                  according to Morgan Drive  Away's  terms and  conditions.  The
                  parts  of this  agreement  that  relate  to the  provision  of
                  telecommunications services and any

                                                        -2-

<PAGE>



                  related  discounts  and  credits  to   Representatives   shall
                  constitute the  "Program."  Morgan Drive Away shall notify MCI
                  in a mutually agreed upon manner of the Representatives  which
                  elect to participate  under this Agreement.  Morgan Drive Away
                  shall make  reasonable  efforts to notify MCI on or before the
                  tenth  (10th) day of each month of the term of this  Agreement
                  of  any  changes,   modifications   or   alterations   to  the
                  Representatives  participating  under this  Agreement for such
                  month. Such changes,  alterations,  or modifications  shall be
                  effective  on the first day of the next  month.  Any  changes,
                  modifications  or  alterations   received  by  MCI  after  the
                  fifteenth  (15th)  day of a month  shall be  effective  on the
                  first day of the second full  billing  month after the date of
                  the written or electronic notification to MCI.

         (b)      Morgan Group,  Inc. agrees to actively  promote  participation
                  under this Agreement to the Morgan Drive Away Representatives.
                  Morgan Group,  Inc. will not during the term of this Agreement
                  enter into or promote  participation  with any other  programs
                  for the provision of interstate,  intrastate, or international
                  telecommunications services. This provision shall not apply to
                  any existing  written  arrangements  currently in place at the
                  time of execution of this First Amendment."

7.       Payment.  The  Agreement is hereby  amended by adding the following new
         Section 23:

         "23.     Payment.

                  (a)      Morgan Group, Inc.  Services.

                           For any MCI Services  purchased by Morgan Group, Inc.
                           during the Service term, Morgan Group, Inc. shall pay
                           MCI the total invoiced amount for such MCI Service(s)
                           within twenty-five (25) days of the MCI invoice date.

                  (b)      Morgan Drive Away Representatives' Services.

                           In addition to Paragraph  23(a) above,  Morgan Group,
                           Inc.  assumes  responsibility  for  payment  of MCI's
                           invoices  to  Representatives.   Notwithstanding  the
                           foregoing,    MCI    shall    directly    bill    the
                           Representatives  who participate in the Program.  MCI
                           will attempt to collect the invoiced amounts directly
                           from  such  Representatives  in  accordance  with its
                           standard business practices. In the event that MCI is
                           unable to collect any of such invoiced amounts within
                           thirty (30) days from the MCI invoice date,  MCI will
                           invoice  Morgan  Group,  Inc. for the unpaid  invoice
                           amounts.  Morgan Group,  Inc. shall pay MCI the total
                           amounts  invoiced to Morgan  Group,  Inc.  under this
                           Paragraph  within  twenty-five  (25)  days of the MCI
                           invoice date."

8.       The Agreement is hereby amended by adding the following new Section 24:


                                                        -3-

<PAGE>



         "24.     Commencing on the First  Amendment  Effective Date and through
                  expiration of the initial term:

         (a)      Customer shall have no less than ten (10) locations purchasing
                  MCI Vision Services  pursuant to this  Agreement.  If Customer
                  fails  to meet  the  requirement  identified  in this  Section
                  24(a), Customer shall pay standard tariff rates for MCI Vision
                  Services, excluding any discount provided herein;

         (b)      No less than 9% of  Customer's  total  outbound  Vision  usage
                  (excluding access/egress charges, feature charges, tax and tax
                  related  surcharges),  as  measured  in  minutes,  shall occur
                  during   OFF-Peak  hours  (as  defined  in  the  Tariff).   If
                  Customer's  actual  outbound  Vision usage is less than the 9%
                  threshold, Customer shall be charged a per minute surcharge of
                  $0.03 on each minute below the 9% threshold;

         (c)      No less than 25% of  Customer's  total  usage of MCI  Services
                  provided  herein  (excluding  access/egress  charges,  feature
                  charges,  tax and tax  related  surcharges),  as  measured  in
                  minutes,  shall originate via dedicated access facilities.  If
                  Customer's  actual  usage  of  MCI  Services  provided  herein
                  originating via dedicated  access  facilities is less than the
                  25%  threshold,   Customer  shall  be  charged  a  per  minute
                  surcharge of $0.03 on each minute below the 25% threshold;

         (d)      No  less  than  50%  of  Customer's  total  MCI  Vision  usage
                  (excluding access/egress charges, feature charges, tax and tax
                  related  surcharges),   as  measured  in  minutes,   shall  be
                  interstate usage. If Customer's actual usage of interstate MCI
                  Vision Service is less than the 50% threshold,  Customer shall
                  be  charged a per  minute  surcharge  of $0.03 on each  minute
                  below the 50% threshold."

9.       Pricing/Discounts.  The Agreement is hereby amended by deleting Section
         2.A.(I) in its entirety and replacing it with the following new Section
         2.A.(l):

         "2.A.    MCI Vision Service and MCI Vision 800 Service.

                  (1) Morgan Group,  Inc. shall receive the rates and charges on
                  MCI Vision Service and MCI Vision 800 Service  associated with
                  the Vision Value  Insurance  Plan Plus ("Vision VIP Plus"),  a
                  and the discounts below.  Morgan Group,  Inc. will receive the
                  rates and charges  associated  with the thirty-six  (36) month
                  Vision VIP Plus at the Four  Hundred  Eighty  Thousand  Dollar
                  ($480,000)  commitment  level,  but  minimum  volume  and term
                  requirements  in MCI  Tariff  FCC No.  1  ("Tariff')  will not
                  apply.

                  In addition,  the following  discounts  will apply to domestic
interstate charges only.

                  MCI Vision Service                           29%
                  MCI Vision 800 Service                       29%

                                                        -4-

<PAGE>



No other  discounts  shall  apply to  domestic  MCI  Vision  and MCI  Vision 800
services.  Morgan  Drive  Away  Representatives  shall not be  eligible  for the
discounts identified in this Section 2.A(l). "

10.      Credits.  Attachment 1 of the  Agreement is hereby  amended by deleting
         subsections 2.F(l), 2.F.(2) and 2.F.(3) in their entirety and replacing
         them with the following new subsections 2.F.(I) and 2.F. (2):

         "F. (1) Domestic  Intrastate  Vision Service.  For domestic  intrastate
         Vision Service,  Morgan Group,  Inc. shall pay standard tariffed rates.
         In addition,  Morgan Group,  Inc.  shall receive a monthly credit in an
         amount equal to thirty-three percent (331/6) times Morgan Group, Inc.'s
         domestic  intrastate Vision monthly usage charges  (exclusive of taxes,
         surcharges,  pass-through access/egress or related charges) at standard
         tariffed rates after application of applicable tariffed discounts based
         on Morgan Group, Inc.'s domestic  intrastate Vision usage charges.  The
         resulting  credit  shall be applied to Morgan  Group,  Inc.'s  domestic
         interstate usage charges (excluding taxes,  surcharges and pass-through
         access/egress or related  charges).  Morgan Drive Away  Representatives
         shall not be eligible for the discounts identified in this Section 2.F.

         (2) Domestic  Intrastate  Vision 800 Service.  For domestic  intrastate
         Vision 800 Service,  Morgan  Group,  Inc.  shall pay standard  tariffed
         rates. In addition,  Morgan Group,  Inc. shall receive a monthly credit
         in an amount equal to  thirty-two  percent  (32%) times  Morgan  Group,
         Inc.'s domestic  intrastate Vision 800 monthly usage charges (exclusive
         of taxes, surcharges, pass-through access/egress or related charges) at
         standard  tariffed  rates  after  application  of  applicable  tariffed
         discounts based on Morgan Group,  Inc.'s domestic intrastate Vision 800
         usage  charges.  The resulting  credit shall be applied to Morgan Group
         Inc.'s domestic  interstate usage charges (excluding taxes,  surcharges
         and pass-through  access/egress or related charges).  Morgan Drive Away
         Representatives  shall not be eligible for the discounts  identified in
         this Section 2.F."

11.      Dedicated Leased Line Services. Attachment 1 of the Agreement is hereby
         amended by adding the following new Section 2.H.:

         "H.      For each type of MCI  Dedicated  Leased Line  Service,  Morgan
                  Group,  Inc.  shall  receive the discounts  associated  with a
                  corresponding  three  (3) year  Twenty  Five  Thousand  Dollar
                  ($25,000)  Network  Pricing  Plan  (NPP).  Morgan  Drive  Away
                  Representatives  shall  not  be  eligible  for  the  discounts
                  identified in this Section 2.H."

12.      Rate Stabilization.  Attachment 1 of the Agreement is hereby amended by
         adding the following new Section 2.1.:

         "I.      To the extent that the effective tariffed rates for MCI Vision
                  Service and/or MCI Vision 800 Service  subscribed to by Morgan
                  Group),  Inc, increase during the initial service term of this
                  Agreement,   Morgan  Group,   Inc,  will  be  subject  to  any
                  applicable tariff increase,

                                                        -5-

<PAGE>



         provided,  however,  that Morgan Group,  Inc. will only be subject to a
         maximum  increase of four percent (4%) for MCI Vision  Service and four
         percent (4%) for MCI Vision 800 Service during each year of the initial
         service  term.  For purposes of this Section 2.1. of  Attachment 1, the
         term  "effective  tariffed  rate" shall mean the tariffed  base rate in
         effect on the First Amendment Effective Date."

13.      Representative Pricing and Discounts.  Attachment 1 of the Agreement is
         hereby amended by adding the following new Section 3:

         "3.      Rates and Discounts for MCI Services  Provided to Morgan Drive
                  Away  Representatives.  The rates identified below are in lieu
                  of all other  rates and  discounts  provided  by MCL Except as
                  provided in this Section 3 of  Attachment 1, Morgan Drive Away
                  Representatives  shall not be eligible for any other services,
                  rates or discounts provided in this Agreement.

                  (a)      MCI Vision Service.

                           For domestic MCI Vision Service, Representatives will
                           receive the following postalized per minute rates for
                           switched interstate usage:

                           Switched/Interstate                   $0.145

                  (b)      MCI Vision 800 Service.

                           For domestic MCI Vision 800 Service,  Representatives
                           will  receive  the  following  postalized  per minute
                           rates for switched interstate usage:

                           Switched/Interstate                   $0.1625

14.      Revenue  Achievement  Credits.  Attachment 1 of the Agreement is hereby
         amended by adding the following new Section 4:

         "4. Revenue Achievement  Credits.  Morgan Group, Inc. shall receive the
         applicable  one-  time  credit  in the  event  it meets  the  following
         requirements.  Morgan Group,  Inc. shall notify MCI in writing,  within
         thirty days such requirements are met, of the option it selects.

         Option Number 1:

         (a) In the  event  Customer's  usage  (excluding  tax  and  tax-related
         surcharges),  attributable  to  end-users  participating  in the Morgan
         Drive  Away  Representatives  Program.  equals or exceeds  One  Hundred
         Thousand  ($100,000) in either the first six (6) month period or second
         six (6) month  period of the first  Annual  Period of the initial  term
         commencing on the First Amendment  Effective Date,  Morgan Group,  Inc.
         shall receive a credit equal to Twelve

                                                        -6-

<PAGE>



         Thousand  Five  Hundred  Dollars  ($12,500),  which shall be applied to
         Morgan Group,  Inc.'s sixth monthly  invoice  following the  applicable
         period in which such credit is earned;  provided however, if the credit
         earned is due after  expiration of the initial term,  such amount shall
         be added to the Customer's final invoice.

         (b) In the  event  Customer's  usage  (excluding  tax  and  tax-related
         surcharges),  attributable  to  end-users  participating  in the Morgan
         Drive Away Representatives Program, equals or exceeds One Hundred Fifty
         Thousand  ($150,000) in either the first six (6) month period or second
         six (6) month period of the second  Annual  Period of the initial term,
         commencing on the First Amendment  Effective Date,  Morgan Group,  Inc.
         shall receive a credit equal to Seventeen Thousand Five Hundred Dollars
         ($17,500), which shall be applied to Morgan Group, Inc.'s sixth monthly
         invoice following the applicable period in which such credit is earned;
         provided  however,  if the credit earned is due after expiration of the
         initial  term,  such  amount  shall be added  to the  Customer's  final
         invoice.

or

         Option Number 2:

         (a) In the  event  Customer's  usage  (excluding  tax  and  tax-related
         surcharges),  attributable  to  end-users  participating  in the Morgan
         Drive  Away  Representatives  Program,  equals or exceeds  One  Hundred
         Thousand  ($100,000) in either the first six (6) month period or second
         six (6) month  period of the first  Annual  Period of the initial  term
         commencing on the First Amendment  Effective Date,  Morgan Group,  Inc.
         shall  receive  a  discount  in the form of a credit  equal to 1.75% on
         Customer's total domestic  interstate usage for MCI Services  purchased
         hereunder.  Such credit shall be applied to Morgan Group,  Inc.'s sixth
         monthly invoice following the applicable period in which such credit is
         earned;  provided however, if the credit earned is due after expiration
         of the initial term, such amount shall be added to the Customer's final
         invoice.

         (b) In the  event  Customer's  usage  (excluding  tax  and  tax-related
         surcharges) ,  attributable  to end-users  participating  in the Morgan
         Drive Away Representatives Program, equals or exceeds One Hundred Fifty
         Thousand  ($150,000) in either the first six (6) month period or second
         six (6) month period of the second  Annual  Period of the initial term,
         commencing on the First Amendment  Effective Date,  Morgan Group,  Inc.
         shall  receive  a  discount  in the form of a credit  equal to 2.25% on
         Customer's total domestic  interstate usage for MCI Services  purchased
         hereunder.  Such credit shall be applied to Morgan Group,  Inc.'s sixth
         monthly invoice following the applicable period in which such credit is
         earned;  provided however, if the credit earned is due after expiration
         of the initial term, such amount shall be added to the Customer's final
         invoice.

         In the event Customer meets the requirements identified in this Section
         4 of  Attachment  1, Morgan  Group,  Inc.  shall not be entitled to the
         credits set forth in both options. Morgan

                                                        -7-

<PAGE>



         Group,  Inc.  shall only be  entitled to one (1) credit per sixth month
         period if Customer meets the applicable  requirements.  The discount in
         Option  Number  2 shall  only  apply  to  usage  charges  for  domestic
         interstate  traffic  (excluding  access/egress  charges,  non-recurring
         charges, taxes or tax-related surcharges)."

15.      HyperStream  Frame Relay  Services.  The Agreement is hereby amended by
         adding the following new Section 25:

         "25.  Commencing  on the First  Amendment  Effective  Date and  through
         expiration of the initial term,  during each monthly  billing period of
         the initial  tern,  Customer  shall  purchase no less than Ten Thousand
         Dollars ($10,000) of monthly recurring port and PVC charges  associated
         with MCI  HyperStream  Frame Relay Service,  as more fully described in
         the Tariff,  ("HyperStream  Subminimum"),  in accordance with the terms
         and conditions,  including, but not limited to any underutilization and
         early termination  charges,  set forth in Attachment 2. For purposes of
         calculating the Annual Minimum,  monthly recurring port and PVC charges
         associated with basic HyperStream Frame Relay Service shall be included
         in  such  calculation,   however,  any  charges  for  Customer  Premise
         Equipment   associated  with  HyperStream   Frame  Services  shall  not
         contribute to the Annual Minimum or HyperStream  Subminimum  identified
         herein.  In  addition,   monthly  recurring  charges   associated  with
         HyperStream  Frame  Relay  Service  shall in no way  contribute  to the
         Revenue Achievement Credits identified in Section 4 of Attachment 1."

16.      Entire Agreement.  Except as expressly modified by this Amendment,  the
         Agreement  shall be and remain in full  force and effect in  accordance
         with its terms and shall  constitute  the  legal,  valid,  binding  and
         enforceable obligations of Customer and MCI. This Amendment,  including
         the Agreement and the applicable MCI tariffs, is the complete agreement
         of the parties and supersedes any prior agreements of  representations,
         whether oral or written, with respect thereto.

17.      Successors and Assigns.  This Amendment shall be binding upon and inure
         to the benefit of the successors  and permitted  assigns of the parties
         hereto.

18.      Section  References.   Section  titles  and  references  used  in  this
         Amendment shall be without  substantive  meaning or content of any kind
         whatsoever  and are  not a part of the  agreements  among  the  parties
         hereto evidenced hereby.



                                                        -8-

<PAGE>



IN WITNESS  WHEREOF,  MCI and  Customer  have caused this  Amendment  to be duly
executed by their  authorized  representatives  as of the dates set forth below,
effective as of the Effective Date.


MCI Telecommunications Corporation

By:  /s/ Tom Schilling
     ---------------------------
         Tom Schilling, Director

Date:  May 7, 1996


Morgan Group, Inc.


By:  /s/ JohnPaul H. Hoyer

Name:  JohnPaul H. Hoyer

Title:  CFO

Date:  April 11, 1996



                                                        -9-

<PAGE>



                                    EXHIBIT A


                      Customer's Wholly Owned Subsidiaries

The following  entities  shall be eligible for the Morgan Group,  Inc. rates and
discounts identified herein:

TDI, Inc.
Morgan Drive Away





                                                       -10-

<PAGE>



                                  ATTACHMENT 2

                      HyperStream(sm) Frame Relay services

MCI will furnish the  HyperStream(sm)  Frame Relay services (the  "Services") to
Morgan Group,  Inc.  pursuant to the terms set forth in MCI Tariff F.C.C.  No. 1
("Tariff"),  as revised  from time to time.  This  HyperStream(sm)  Frame  Relay
Attachment  incorporates  by  reference  the  Tariff,  as it may be  amended  or
modified from time to time. In the event of any inconsistency  between the terms
of the Tariff and this Attachment 2, the Tariff shall be deemed controlling. MCI
will furnish the service to Customer  pursuant to the terms of this Attachment 2
and the Tariff,  and any other  applicable  interstate,  international  or state
tariffs, of MCI and its affiliates.


Rates and Charges.  Schedules 2 and 3 to this Agreement,  which are incorporated
herein by reference,  contain the applicable  rates and charges for the Services
provided  hereunder.  Revisions of the  applicable  rates and charges may become
effective upon revisions of any applicable tariff provisions.  Any other service
customer  orders  from MCI or any of its  affiliates  will not be subject to the
terms of this Attachment 2.




<PAGE>



                                   SCHEDULE 1

                   HyperStream Frame Relay Service Description
Overview

HyperStream  Frame Relay Service is a  packet-oriented  interLATA data transport
service.  At the  originating  customer  premises  Motorola  provided  equipment
(equipment  provided  pursuant  to a  separate  agreement)  places the data into
packets and gives each packet a terminating address. MCI routes the packets over
the MCI network to the terminating address. HyperStream Frame Relay is available
at speeds up to 1.544Mbps (where clear channel access is available).

Technical Description

HyperStream  Frame Relay  operates at layer two of the OSI model and is designed
to conform to the ANSI T1.617 Annex D Standard.

Access

Customers  obtain  access  to  HyperStream  Frame  Relay via  dedicated  digital
facilities,  only.  MCI will  provide  access  under  the terms of its filed and
effective tariffs or customer may obtain access via alternate access vendors.

Availability

HyperStream Frame Relay is available between cities listed in MCI Tariff FCC No.
1,  Section  C.12,  Table  IV,  Part A, as  amended  from  time to time,  or any
successor tariff.

Performance Criteria

MCI shall provide Customer certain performance criteria for domestic HyperStream
Frame  Relay  Service  as   identified  in  Schedule  4,  hereto   attached  and
incorporated by reference.





<PAGE>



                                   SCHEDULE 2
               DOMESTIC HYPERSTREAM FRAME RELAY RATES AND CHARGES


HYPERSTREAM FRAME RELAY DOMESTIC PRICING

         A.       RATES AND CHARGES: Basic Month-to-Month Rates and Charges.

                  1.       Installation Changes.

                           (a)      Access Lines -- Per Tariff (if MCI provided)
                                    or alternate access vendor

                           (b)      Per Port (each location) -- $300.00

                           (c)      Per Permanent  Virtual  Circuit (PVC) -- $15
                                    simplex

                  2.       Reconfiguration Charges.

                           (a)      Access Lines -- Per Tariff (if MCI provided)
                                    or alternate vendor

                           (b)      Per Port (each Location) -- $300.00

                           (c)      Per PVC - $1 5.00 simplex

                  3.       Monthly Recurring Charges.

                           (a)      Access  line  charges  -- Per Tariff (if MCI
                                    provided) or alternate vendor

                           (b)      Port   Charges  --  All  port   charges  are
                                    applicable  per port  (per  location).  Port
                                    charges  depend upon the port speed selected
                                    by you.

                                    Port Speed Selected          Rate/Month

                                    56/64 Kbps                   $  180.00
                                    112/128 Kbps                 $  336.00
                                    224/256 Kbps                 $  394.00
                                    336/384 Kbps                 $  578.00
                                    448/512 Kbps                 $  735.00
                                    672/768 Kbps                 $  946.00
                                    896/1024 Kbps                $1,178.00
                                    1344/1536 Kbps               $1,470.00






<PAGE>



                           (c)      PVC Charges -- PVC rates are either fixed or
                                    usage based.  Usage based charges are either
                                    on a  committed  information  rate  (CIR) or
                                    zero CIR basis.

                                    (1)      Fixed CIR PVC Rates. You select the
                                             fixed CIR per  simplex  PVC and pay
                                             one monthly usage charge per PVC.

                                    CIR Speed Selected        Rate/Month

                                    16 Kbps                   $    37.00
                                    32 Kbps                   $    57.00
                                    48 Kbps                   $    77.00
                                    64 Kbps                   $    97.00
                                    128 Kbps                  $  177.00
                                    192 Kbps                  $   257.00
                                    256 Kbps                  $   337.00
                                    320 Kbps                  $   417.00
                                    384 Kbps                  $   497.00
                                    448 Kbps                  $   577.00
                                    512 Kbps                  $   657.00
                                    576 Kbps                  $   729.00
                                    640 Kbps                  $   801.00
                                    704 Kbps                  $   873.00
                                    768 Kbps                  $   945.00
                                    832 Kbps                  $1,010.00
                                    896 Kbps                  $1,075.00
                                    960 Kbps                  $1,140.00
                                    1,024 Kbps                $1,205.00

                                    (2)      Usage-based    PVC    Rates.    All
                                             usage-based rates are per delivered
                                             megabyte.

                                            (i)      CIR Usage-based PVC Rates.

                                    (a)      You  select the CIR for each PVC to
                                             be  rated.  Frames  within  the CIR
                                             selected  will be  rated at the CIR
                                             Usage  rate  of   Forty-one   Cents
                                             ($0.4100) per megabyte of delivered
                                             data.  Frames  in excess of the CIR
                                             selected  by you will be  discarded
                                             eligible  (DE) and  rated at the DE
                                             Usage  rate  of  Twenty-one   Cents
                                             ($0.21   00)   per    megabyte   of
                                             delivered data.  Sampling intervals
                                             for measuring  bandwidth usage will
                                             be 0.4  seconds for CIR at or below
                                             256  Kbps and 1.5  seconds  for CIR
                                             over 256 Kbps. MCI


<PAGE>



                                            reserves the right to revise the 
                                            sampling  intervals.
                                            Rates are simplex based.

                                    (b)      Cost Capping.  CIR  Usage-based PVC
                                             rates  are  capped  at one  hundred
                                             percent     (1    00%)    of    the
                                             corresponding  Fixed  CIR PVC rates
                                             that  are  set  forth  in   Section
                                             A.3.c.1 above.

                                    (c)      CIR    Usage-based    PVC   Monthly
                                             Minimum.  If your usage charges for
                                             a PVC  in a  month  are  less  than
                                             forty  percent  (40%) of the  Fixed
                                             CIR  PVC  rate  selected  from  the
                                             chart set forth in Section  A.3.c.1
                                             above,  your  charge  for  said PVC
                                             will be forty  percent (40%) of the
                                             Fixed CIR PVC rate  (which  charges
                                             are  set  forth  below).   Minimums
                                             count  toward  HyperStream  Network
                                             Pricing Plan Monthly  Minimums (see
                                             B below).


                           CIR Speed Selected                 Minimum Rate/Month

                                    16 Kbps                            $  15.00
                                    32 Kbps                            $  23.00
                                    48 Kbps                            $  31.00
                                    64 Kbps                            $  39.00
                                    128 Kbps                           $  71.00
                                    192 Kbps                           $103.00
                                    256 Kbps                           $135.00
                                    320 Kbps                           $167.00
                                    384 Kbps                           $199.00
                                    448 Kbps                           $231.00
                                    512 Kbps                           $263.00
                                    576 Kbps                           $292.00
                                    640 Kbps                           $320.00
                                    704 Kbps                           $349.00
                                    768 Kbps                           $378.00
                                    832 Kbps                           $404.00
                                    896 Kbps                           $430.00
                                    960 Kbps                           $456.00
                                    1,024 Kbps                         $482.00

                                             (iii)  Zero  CIR  PVC  Rates.   All
                                             frames will be marked DE. All usage
                                             is  at  the  rate  of  Three  Cents
                                             ($0.0300) per megabyte of delivered
                                             data. Monthly minimum


<PAGE>



                                             charges   per  simplex  PVC  will  
                                             be  Seven Dollars  ($7.00).  
                                             There will be no usage charge cap.

         B.       TERM AND VOLUME COMMITMENTS

                  RATE PLANS: You may select from the following rate plans:

                  1.       Month to Month.  No term or volume  commitments  will
                           apply, except PVC monthly minimums. or 2. HyperStream
                           Pricing Plan.

                           (a)      if you order  HS-FR  under  the  HyperStream
                                    Pricing Plan, you will receive  discounts on
                                    certain HS-FR service elements as follows:

                                    Monthly
                                    HyperStream            Term (years)
                                    Subminimum      1     2     3      4     5
                                    ----------    ---    ---   ---   ----   ---

                                    $  2,000       5%     6%     7%    8%    9%
                                    $  5,000       8%    10%    12%   14%   16%
                  X                 $ 10,000      12%    14%    17%   19%   21%
                                    $ 25,000      14%    17%    20%   23%   25%
                                    $ 50,000      16%    19%    22%   25%   27%
                                    $100,000      18%    21%    24%   27%   30%

                           X identified above in bold determines Customer's term
                           and volume commitment (i.e.2 year-14% discount).

                           (b)      If a  HyperStream  Pricing Plan is selected,
                                    then   commencing   with  the  seventh  full
                                    monthly  billing cycle if your monthly usage
                                    charges for the HS-FR recurring charges fall
                                    below the HyperStream  Subminimum,  then you
                                    will pay an underutilization charge equal to
                                    one   hundred   percent   (1   00%)  of  the
                                    difference  between the amount you purchased
                                    in   such   month   and   the    HyperStream
                                    Subminimum.

                           (c)      The discount applies to basic month to month
                                    charges for the  following  recurring  HS-FR
                                    service  elements:   PVC  charges  and  Port
                                    charges  (excludes  access  charges,  access
                                    coordination charges, taxes and- tax related
                                    surcharges).  Taxes, tax-related surcharges,
                                    access  charges,   and  access  coordination
                                    charges do not count toward the  HyperStream
                                    Subminimum.

                           (d)      Under  the  HyperStream  Pricing  Plan,  the
                                    start of the term is from  implementation of
                                    the first service  element and lasts through
                                    the end


<PAGE>



                                    of  the  term   selected.   The  HS-FR  term
                                    commitment  is   independent  of  the  terms
                                    committed to in  individual  Access  Pricing
                                    Plans.

                           (e)      In addition  to any other early  termination
                                    charges identified in this Agreement, if you
                                    terminate this  Agreement  before the end of
                                    the  term  selected  under  the  HyperStream
                                    Pricing   Plan,   you   will  pay  an  early
                                    termination charge equal to a portion of the
                                    discounts  from  the  month-to-month   basic
                                    rates provided to you under this  Attachment
                                    2, as  follows:  For a three (3) year  term,
                                    100% of the discount if you terminate in the
                                    first  year,  75%  if you  terminate  in the
                                    second year,  or 50% if you terminate in the
                                    third year.  For a two (2) year term,  1 00%
                                    of  the  discount  if you  terminate  in the
                                    first  year,  50%  if you  terminate  in the
                                    second year. For a one (1) year term, 50% of
                                    the  discount if you  terminate in the first
                                    year.





<PAGE>



                                   SCHEDULE 3
                         MCI HyperStream(sm) Frame Relay

                             SATISFACTION GUARANTEE

If for any reason  Customer is not  completely  satisfied  with  HyperStream(sm)
Frame Relay at any time before the completion of three (3) full billing  months,
Customer may:

         o        Discontinue  HyperStream(sm)  Frame  Relay  with  MCI  without
                  liability for termination charges;

         o        Receive a credit or refund for HyperStream(sm) Frame Relay and
                  associated MCI installation charges; and

         o        Receive a credit for or refund of recurring  usage charges for
                  HyperStream(sm)  Frame Relay and associated  service  Customer
                  incurred  during the  Satisfaction  Guarantee  three 13) month
                  period  in  an  amount   up  to  the   amount  of   reasonable
                  re-installation   charges  Customer  may  incur  from  another
                  carrier for  re-installation  of the service that Customer had
                  replaced with HyperStream(sm) Frame Relay.

Covered MCI Charges:

         o        Installation charges:

         o        Installation    of    access    circuits    associated    with
                  HyperStream(sm) Frame Relay

         o        Recurring charges:

         o        HyperStream(sm) Frame Relay Ports

         o        HyperStream(sm) Frame Relay Permanent Virtual Circuits (PVCs)

         o        Access coordination

To exercise Customer's rights under this Satisfaction  Guarantee,  please notify
Customer's MCI account representative in writing not later than the close of the
third full billing month after initial  installation  of  HyperStream(sm)  Frame
Relay.

MCI's offer of  Satisfaction  Guarantee  expires if not exercised on or prior to
the earlier of (i) three full  billing  months  after  initial  installation  of
HyperStream(sm) Frame Relay or (ii) July 31, 1996.

Other than the rights expressly  granted in this  Satisfaction  Guarantee,  this
Satisfaction  Guarantee  shall not be construed to create any rights or remedies
not  otherwise  expressly  provided for nor expand MCI's  obligations  under the
Attachment  2  for  HyperStream(sm)  Frame  Relay  to  which  this  Satisfaction
Guarantee is attached.


<PAGE>



                                   SCHEDULE 4

                             HyperStream Frame Relay
                             Service Level Guarantee

MCI is committed to providing its customers  with quality  Domestic  HyperStream
Frame Relay  services.  This  document  defines the specific  quality of service
levels MCI will seek to maintain  while  providing  Domestic  HyperStream  Frame
Relay Services to Morgan Group,  Inc.;  herein  referred to as Customer.  In the
event MCI's  HyperStream  Frame Relay Services fail to perform to the quality of
the  applicable  service  levels as defined  herein,  MCI's  sole and  exclusive
obligations,  and Customer's sole and exclusive remedies,  shall be as set forth
in this Schedule 4.

1.0      Definition

         A Service Level  Guarantee  (SLG) is a commitment on the part of MCI to
         attempt to meet specific network and service performance levels.

2.0      Network Availability

         2.1      Description

                           The   HyperStream(sm)   Frame  Relay  (HSFR)  network
                           availability measurement is equal to the total number
                           of  minutes  in a calendar  month  during  which core
                           network PVC routes are  available  to  exchange  data
                           between  the  two  network  infrastructure  node  end
                           points  divided  by the total  number of minutes in a
                           calendar month ("Network Availability Time"). Network
                           Availability  Time is calculated  commencing with the
                           date on which  the  trouble  ticket  is opened by the
                           customer and ending upon  confirmation  of resolution
                           with the customer.

                           For purposes of measuring Network  Availability Time,
                           the PVC  route  referenced  above  includes  the HSFR
                           network     infrastructure      connectivity     from
                           infrastructure port to infrastructure port, excluding
                           Customer Premise Equipment and local access lines.

         2.2      Network Availability Objective

                  MCI will  attempt  to achieve a Network  Availability  Time of
                  99.5 % for networks designed with all of the following:

                  o        fully  meshed  network  topology  or a  star  network
                           topology in which each remote site has PVCs connected
                           to at least two network hubs  engineered  to separate
                           infrastructure node , and

                  o        10 or more customer sites are involved in the network


<PAGE>



                  MCI will attempt to achieve a Network Availability Time of 99%
                  for any networks not meeting the above requirements.

         2.3      Exclusions

                  Network    Availability   Time   measurements   exclude   HSFR
                  unavailability  resulting in whole or in part from one or more
                  of the following causes:

                  o        Any act or omission on the part of Customer, customer
                           contractors, and customer vendors (including, but not
                           limited to Motorola)

                  o        Scheduled maintenance

                  o        Labor strikes

                  o        Natural disasters

                  o        Force majeure events beyond the reasonable control of
                           MCI  (i.e.  acts  of  God,   government   regulation,
                           national emergency, etc.)

         2.4      Calculation

                  Customer  HSFR Network  Availability  Time is  calculated on a
                  monthly basis

                  Monthly Network  Availability Time (%) = 1 - [Total minutes of
                  PVC downtime per month or "Unavailability Percentage"]

                      Total # PVCs x #days in month x 24 hrs x 60min

         2.5      Components of Calculation

                  Total minutes in month, total minutes available, total minutes
                  unavailable,  total  minutes  unavailable  due to  exclusions,
                  unavailable  minutes  due to excluded  causes,  broken down by
                  occurrence (exception) category.

         2.6      Credits

                  o        In the  event  MCI is  unable  to  satisfy  the  HSFR
                           Availability  Time  objective  of  99.5%  for two (2)
                           consecutive months, during the service term, Customer
                           will  receive  a credit  equal to five  percent  (5%)
                           multiplied  by the  fixed  rates for all Port and PVC
                           charges for both the first(1st) and the second (2nd )
                           month.

                  o        In the  event  MCI in  unable  to  satisfy  the  HSFR
                           Availability  Time  objective  of  99.5 % for a third
                           (3rd)  consecutive  month,  during the service term.
                           Customer  will  receive a credit equal to ten percent
                           (10%)  multiplied by the fixed rates for all Port and
                           PVC charges for the given month.

                  o        In the  event  MCI is  unable  to  satisfy  the  HSFR
                           Network  Availability  Time  objective of 99.5% for a
                           fourth (4th) consecutive month, Customer will have


<PAGE>



                           the option to discontinue  MCI Service on the Service
                           Element   that  has  failed  to   satisfy   the  HSFR
                           Availability  Time  objective and MCI will reduce the
                           HyperStream.  Subminimum  by the  amount  of  charges
                           associated with the discontinued Service Element.

3.0      Frame Delivery

         3.1      Description

                  The   HyperStream(sm)   Frame  Relay  Frame  Delivery  is  the
                  percentage of frames which are  successfully  delivered.  HSFR
                  Frame Delivery  encompasses the successful  delivery of frames
                  through the network based on certain factors. The calculations
                  are based on total frames sent  through the network  according
                  to the following parameters:

                  The  percentage  of all non-CIR  frames that are  successfully
                  delivered.

                  The  percentage  of  all  CIR  frames  that  are  successfully
                  delivered.

         3.2      Frame Delivery Objective

                  99.99%  of  all  frames  that  do  not  exceed  the  Committed
                  Information   Rate  (CIR)  are  targeted  to  be  successfully
                  delivered.  End to end CIR  packet  delivery  only  applies to
                  frames not marked discard eligible.

                  99% of all  non-CIR  frames are  targeted  to be  successfully
                  delivered.  Non-CIR  packet  delivery  only  applies to frames
                  marked  discard   eligible,   (i.e.;   traffic  exceeding  the
                  subscribed CIR and all zero CIR PVC traffic).

         3.3      Frequency of Calculation

                  HSFR Frame Delivery is calculated monthly based upon the frame
                  delivery  statistics as stated in the HyperScope reports minus
                  any applicable exclusions below.

         3.4      Exclusions

                  HyperStream(sm)    Frame   Relay   Service   frame    delivery
                  measurements exclude:

                  o        Frames  dropped at the  infrastructure  egress due to
                           improper  customer  specification  of customer's port
                           speeds

                  o        Local  access and CPE  (CPE-upon  contract  execution
                           provided by Motorola)

                  o        Force majeure events beyond the reasonable control of
                           MCI  (i.e.  acts  of  God,   government   regulation,
                           national emergency, etc.)




<PAGE>



         3.5      Credits

                  o        In the event MCI is unable to satisfy  the HSFR Frame
                           Delivery  objective for two (2)  consecutive  months,
                           during the  service  term,  Customer  will  receive a
                           credit equal to five percent (5%)  multiplied  by the
                           fixed rates for all Port and PVC charges for both the
                           first(1st) and the second (2nd ) month.

                  o        In the event MCI in unable to satisfy  the HSFR Frame
                           Delivery  objective  for  a  third  (31)  consecutive
                           month, during the service term. Customer will receive
                           a credit equal to ten percent (10%) multiplied by the
                           fixed  rates  for all  Port and PVC  charges  for the
                           given month.

                  o        In the event MCI is unable to satisfy  the HSFR Frame
                           Delivery  objective  for a  fourth  (41)  consecutive
                           month,  Customer will have the option to  discontinue
                           MCI Service on the Service Element that has failed to
                           satisfy the HSFR MTTR  objective  and MCI will reduce
                           the  HyperStream  Subminimum by the amount of charges
                           associated with the discontinued Service Element.


4.0      Mean Time To Restore (MTTR)

         4.1      Description

                  Mean-Time-To-Restore ("MTTR") is the period of time commencing
                  on the date customer opens on trouble ticket and ending on the
                  date of service  restoration  (closing  of a trouble  ticket),
                  calculated  as an average of all  trouble  tickets  having the
                  same severity level (as set forth below).

                  MTTR  measurements  are reported  based on the  percentage  of
                  trouble tickets closed within specific time intervals, grouped
                  by severity level.

                  MCI will assign  each  trouble  ticket a severity  level based
                  upon  the  impact  of the  service  issue  on  the  customer's
                  business:

                  Severity 1 - System down or degraded (limited or no ability to
                               conduct business)

                  Severity 4 - Problem  circumvented  / Inquiries  (no impact to
                               customer business)

         4.2      MTTR Objective

                  HyperStream(sm) Frame Relay MTTR objectives are based upon the
                  severity  level of the trouble  ticket and proximity to an MCI
                  terminal or field service point of presence  "POP" broken down
                  by ticket severity as follows:



<PAGE>



                  Severity 1 -MTTR  Objective is 4 hrs if within  50-mile radius
                  of MCI terminal and field service POP,
                                       or

                  24 hrs or best-effort  basis if outside  50-mile radius of MCI
                  terminal and field service POP

                  Severity 4 - not measured

         4.3      Frequency of Calculation

                  Customer network MTTR will be calculated on a monthly basis.

         4.4      Exclusions

                  MTTR measurements will exclude the following:

                  o        Trouble  tickets  associated  with new  installations
                           (before new service acceptance by the customer)

                  o        Trouble   tickets  that  are  not   associated   with
                           MCI-provided service

                  o        Required customer premise access is not available

                  o        Required  customer  circuit  release  for  testing is
                           disallowed o Trouble  tickets  opened by customer for
                           circuit  monitoring  purposes  only o  Force  majeure
                           events  beyond  the  reasonable  control of MCI (i.e.
                           acts  of   God,   government   regulation,   national
                           emergency, etc.)

         4.5      Calculation

                  Monthly  MTTR  Average = Sum of minutes  between  opening  and
                  closing  of  Severity 1 trouble  tickets  within 30 days Total
                  number of trouble tickets per month

         4.6      Components for Calculations

                  Total number of trouble tickets, total time between opening of
                  trouble tickets and applicable service restoration, with total
                  time of opened trouble tickets  subtracting total time of each
                  exclusion category.

         4.7      Credits

                  o        In the event MCI is unable to  satisfy  the HSFR MTTR
                           objective for two (2) consecutive months,  during the
                           service term, Customer will receive a credit equal to
                           five percent (5 %)  multiplied by the fixed rates for
                           all Port and PVC charges for the given month.



<PAGE>



                  o        In the event MCI in unable to  satisfy  the HSFR MTTR
                           objective for a third (3rd) consecutive month, during
                           the  service  term.  Customer  will  receive a credit
                           equal to ten percent  (10%)  multiplied  by the fixed
                           rates  for all Port  and PVC  charges  for the  given
                           month.

                  o        In the event MCI is unable to  satisfy  the HSFR MTTR
                           objective  for  a  fourth  (4th)  consecutive  month,
                           Customer  will  have the  option to  discontinue  MCI
                           Service  on the  Service  Element  that has failed to
                           satisfy the HSFR MTTR  objective  and MCI will reduce
                           the  HyperStream  Subminimum by the amount of charges
                           associated with the discontinued Service Element.


5.0      Network Transit Delay


         5.1      Description

                  The HyperStream(sm) Frame Relay Network Transit Delay measures
                  one-way  delay  between  the   origination   and   destination
                  infrastructure  ports.  It is defined as the time  between the
                  LAST bit of a ping  packet  being  sent  from the  origination
                  infrastructure port to the FIRST bit of the packet received by
                  the  destination  infrastructure  port, in other words between
                  the two MCI HyperStream frame relay points of presence.

         5.2      Network Transit Delay Guarantee

                  Average HSFR one way network  transit delay of 70 milliseconds
                  or less in the  domestic  U.S.  and 250  milliseconds  or less
                  internationally.

         5.3      Frequency of Calculation

                  Customer  gateway to customer gateway network transit delay is
                  tested  monthly  by  MCI  as  part  of  standard   performance
                  monitoring and capacity planning  methodologies.  Any customer
                  incident where network  transit delay is measured or suspected
                  to be greater than the levels  stated above will be considered
                  an  abnormal   situation   and  will  be   addressed   through
                  established trouble handling procedures (e.g., a ticket opened
                  and technicians work through the problem until the performance
                  is back to acceptable levels).

         5.4      Exclusions

                  The network transit delay parameters are not guaranteed during
                  disaster  situations where a major network component such as a
                  backbone  link or gateway  switch is down hard and the network
                  is in an emergency reroute  configuration.  Also,  HyperStream
                  Network Transit Delay  measurements  exclude ping packets that
                  are not


<PAGE>



                  returned,  and ports over which the transit  delay is measured
                  can not be more than 5%  utilized  during  any hour over which
                  transit delay measurements are taken.

                  Customer calculations of end to end network transit delay must
                  exclude  access  serialization  delay  (calculated  as defined
                  below), access circuit propagation delay, any delay induced by
                  congestion on the access link,  and any CPE induced delay such
                  as that caused by high router  utilization  levels.  The frame
                  size for the test must be no more than two hundred (200) bytes
                  in length,  including protocol  overhead.  Customer tests must
                  also consist of a minimum of 60 ping tests evenly  distributed
                  over a 6 hour period.

         5.5      Components for Calculations

                  If you are  attempting  to  calculate  cpe to cpe  delay,  the
                  following are components you will have to consider in addition
                  to the MCI published network delay:

                  o         access/egress link utilization

                  o         cpe nodal processing time at each end.

                  o         local loop propagation factor   = .008 ms/mile

                  o         backhaul (mci pop to frame switch) = .008 ms/mile

                  o         INGRESS/EGRESS SERIAL DELAY (ms) = 

                                     (Packet size in bytes)x8xI000
                                     ------------------------------
                                         Access speed in bps

         5.6      Credits

                  o        In the  event  MCI is  unable  to  satisfy  the  HSFR
                           Transit  Delay  objective  for  two  (2)  consecutive
                           months,   during  the  service  term,  Customer  will
                           receive  a  credit   equal  to  five   percent   (5%)
                           multiplied  by the  fixed  rates for all Port and PVC
                           charges for the given month.

                  o        In the  event  MCI in  unable  to  satisfy  the  HSFR
                           Transit Delay objective for a third (3rd) consecutive
                           month, during the service term. Customer will receive
                           a credit equal to ten percent (10%) multiplied by the
                           fixed  rates  for all  Port and PVC  charges  for the
                           given month.

                  o        In the  event  MCI is  unable  to  satisfy  the  HSFR
                           Transit   Delay   objective   for  a   fourth   (4th)
                           consecutive  month,  Customer will have the option to
                           discontinue  MCI Service on the Service  Element that
                           has failed to satisfy the HSFR MTTR objective and MCI
                           will reduce the HyperStream  Subminimum by the amount
                           of charges  associated with the discontinued  Service
                           Element.


<PAGE>


         6.0      Credit Limitation

                  In the event  the  customer  experiences  network  or  service
                  performance for HSFR at levels below stated MCI objectives for
                  Network  Availability  Time,  MTTR,  Network Transit Delay, or
                  HSFR Frame Delivery during the same month, customer shall only
                  be entitled to receive credits, if any, pursuant to one (1) of
                  the applicable credit sections.


<PAGE>


                   networkMCI ONE SPECIAL CUSTOMER ARRANGEMENT


This networkMCI ONE Special Customer  Arrangement  together with all Attachments
hereto  (this  "Agreement")  is  made  by  and  between  MCI  TELECOMMUNICATIONS
CORPORATION  ("MCI") and MORGAN  DRIVE AWAY,  INC.  ("Customer"),  is binding on
Customer upon  execution and delivery of this  Agreement by Customer to MCI (the
"Effective Date"). Provided that this Agreement is subsequently accepted by MCI,
the rates,  discounts,  charges and credits set forth  herein shall be effective
the first day of the second  billing cycle  following  the  Effective  Date (the
"Commencement  Date").  All  capitalized  terms used in this  Agreement  and not
defined herein will have the meaning ascribed to them in MCI Tariff FCC No. 1.

         1.       Service Provisioning and Receipt. MCI will provide to Customer
                  international,     interstate,     intrastate     and    local
                  telecommunications   "service(s)"  (as  hereinafter   defined)
                  pursuant to the applicable  tariffs and price lists of MCI and
                  its  U.S.-based  affiliates   (individuals,   a  "Tariff"  and
                  collectively,  the  "Tariffs"),  each as  supplemented by this
                  Agreement  to the  extent  permitted  by law.  This  Agreement
                  incorporates  by reference the terms of each such Tariff.  MCI
                  may modify its Tariff from time to time in accordance with law
                  and thereby  affect the services  furnished to Customer.  This
                  Agreement is a "Specialized  Customer  Arrangement" as defined
                  in Section B-17.03 of the Tariff.

                  If prior  to the  expiration  of the  "Term"  (as  hereinafter
                  defined) of this Agreement,  MCI voluntarily or  involuntarily
                  as a result of government or judicial action cancels, in whole
                  or in part, any tariff on file with the Federal Communications
                  Commission  ("FCC"),  where the affected  provisions  prior to
                  such cancellation applied to any service(s) MCI provides under
                  this Agreement,  then effective on such  cancellation  and for
                  the remainder of the Term, this Agreement shall consist of the
                  following, in order of precedence from (a) through (c):

                  (a)      MCI   Tariff   provisions   that   remain  in  effect
                           ("Effective Tariffs"),  as MCI may amend from time to
                           time in accordance with law, and

                  (b)      Specific provisions  contained in this Agreement that
                           expressly apply in lieu of, or that apply in addition
                           to, provisions  contained in Effective Tariffs and/or
                           in MCI's  standard  Guide  to  Services  and  Pricing
                           ("Price Guide"), and

                  (c)      Provisions contained in the Price Guide to the extent
                           that (a) and (b)  above are not  applicable.  MCI may
                           amend  the  Price  Guide  from  time to time and will
                           maintain  the Price Guide open for public  inspection
                           at one or more offices during normal  business hours.
                           Immediately  prior to the  cancellation of any tariff
                           provisions  applicable to service(s)  provided  under
                           this Agreement, MCI shall incorporate such provisions
                           into the Price Guide and if MCI fails to  incorporate
                           any such provisions,  such provisions shall be deemed
                           incorporated

                                                        -1-

<PAGE>



                  into  this  Agreement  as if  MCI  had  so  incorporated  such
                  provisions in the Price Guide.

                  In all events,  the applicable  rates and rate schedules shall
                  continue to be subject to any discounts,  waivers, credits, of
                  restrictions  on rate  changes  that may be  contained in this
                  Agreement.  Where rate and/or discount  adjustments would have
                  been made by  reference  to any  canceled  tariff  rate,  rate
                  schedule, discount and/or discount schedule, these adjustments
                  shall instead be made by reference to the Price Guide.  To the
                  extent that any adjustment to tariffed rates,  rate schedules,
                  discounts  and/or  discount  schedules is permitted under this
                  Agreement,  such  adjustment  may be made by MCI to its  Price
                  Guide.

         2.       Tariff Option. MCI shall, if required, file a Tariff option (a
                  "Tariff  Option")  consistent  with the terms of Attachment A,
                  which is  incorporated  into this Agreement by this reference,
                  and applicable regulatory authority.

         3.       Confidential  Information.  Customer  will not disclose to any
                  third  party  during  the Term,  or during  the three (3) year
                  period after expiration or termination of this Agreement,  any
                  of the terms and  conditions  of this  Agreement  unless  such
                  disclosure  is lawfully  required by any federal  governmental
                  agency or is  otherwise  required to be disclosed by law or is
                  necessary  in any legal  proceeding  establishing  rights  and
                  obligations  under this  Agreement.  MCI reserves the right to
                  terminate  this Agreement by giving written notice to Customer
                  in the event of any unpermitted disclosure hereunder.

         4.       Governing  Law.  This  Agreement,  and all  causes  of  action
                  arising  out  of  this  Agreement,  will  be  subject  to  the
                  Communications Act of 1934, as amended (the "Act"), or, if any
                  part of this  Agreement  is not  governed  by the Act,  by the
                  domestic  law of the State of New York  without  regard to its
                  choice of law principles.

         5.       Waiver.  No waiver of any of the  provisions of this Agreement
                  shall be  binding  unless it is in  writing  and signed by the
                  party making the waiver.  No waiver shall be deemed,  or shall
                  constitute,  a waiver of any other  provision,  whether or not
                  similar, and no waiver shall be deemed, or shall constitute, a
                  continuing waiver.

         6.       Notices.  All  notices,   requests,  or  other  communications
                  (excluding  invoices)  hereunder will be in writing and either
                  transmitted via facsimile, overnight courier, hand delivery or
                  certified  or  registered  mail,  postage  prepaid  and return
                  receipt  requested  to the parties at the  addresses  below or
                  such other  addresses as may be  specified by written  notice.
                  All notices will be effective when received.

         7.       Severability.  All provisions of this Agreement are severable,
                  and  the   unenforceability   or  invalidity  of  any  of  the
                  provisions will not affect the validity or  enforceability  of
                  the

                                                        -2-

<PAGE>



                  remaining   provisions.   The  remaining  provisions  will  be
                  construed in such a manner as to carry out the full  intention
                  of the  parties.  Section  titles or  references  used in this
                  Agreement will not have substantive meaning or content and are
                  not a part of this Agreement.

         8.       Entire Agreement.  This Agreement,  together with the Tariffs,
                  the Attachments to this Agreement,  and any optional cellular,
                  paging  HyperStream  Frame Relay, an Local Service  agreements
                  entered into by  Customer,  constitutes  the entire  agreement
                  between the  parties  with  respect to its subject  matter and
                  supersedes  all  other   representations,   understandings  or
                  agreements  which are not  expressed  herein,  whether oral or
                  written.  No amendment to this  Agreement will be valid unless
                  in writing and signed by both parties.

         9.       Optional Cellular and Paging Services.  Should Customer choose
                  to order  networkMCI  Cellular  Service or  networkMCI  Paging
                  Service,  subject to  availability  and Customer's  enrollment
                  under an MCI approved and accepted  month to month cellular or
                  paging term plan agreement,  Customer shall receive during the
                  term  of  this  Agreement  only  (and  in  lieu  of all  other
                  discounts):  (i) a discount  equal to ten percent (10%) on all
                  paging service elements  eligible for discount under the terms
                  of MCI's paging  agreement,  and (ii) a discount  equal to ten
                  percent (10%) on all cellular  service  elements  eligible for
                  discount under the terms of MCI's cellular agreement. Separate
                  credit and payment terms may apply.

         10.      Domestic MCI HyperStream Frame Relay Service.

                  (a)      During each month of the Term, the Customer agrees to
                           purchase  not less  than  the  amount  identified  in
                           Section  3.1  below of MCI  HyperStream  Frame  Relay
                           Service.

                  (b)      During  each month of the Term,  the  Customer  shall
                           receive a discount  equal to seventeen  percent (17%)
                           which  will be applied to  Customer's  recurring  MCI
                           HyperStream  Frame Relay  Service  port and PVC usage
                           charges  (exclusive of applicable taxes,  surcharges,
                           access/egress (or related) charges).

         11.      Optional MCI Local Service.  Where MCI has received applicable
                  regulatory  approval and filed the  necessary  tariff(s),  and
                  Customer  elects to enroll in an MCI Local  Service Term Plan,
                  Customer will receive a 10%, 15%, or 20% discount  (based upon
                  the length of the Term herein) on its eligible monthly charges
                  for MCI facilities based on local exchange service.  MCI Local
                  Service is provided by MCImetro Access Transmission  Services,
                  Inc.,  and is subject to the terms and  conditions  of the MCI
                  Local  Service Term Plan  program set forth in the  applicable
                  tariffs or price lists.


                                                        -3-

<PAGE>



         12.      Acceptance  Deadline.  This Agreement shall be of no force and
                  effect  and the  offer  contained  herein  shall be  withdrawn
                  unless this Agreement is executed by Customer and delivered to
                  MCI on or before September 30, 1997.

IN WITNESS  WHEREOF,  the parties  have caused this  Agreement to be executed by
their duly authorized representatives as of the dates set forth below.

MORGAN DRIVE                             MCI TELECOMMUNICATIONS
AWAY, INC.                                        CORPORATION

2746 U.S. 20 West, P.O. Box 1168                  Three Ravinia Drive
Elkhart, Indiana 46515                            Atlanta, Georgia  30346

/s/ Richard B. DeBoer
Richard B. DeBoer                                 Jon McGuire, Vice President

September 30, 1997
Date                                                          Date




                                                        -4-

<PAGE>



                            ATTACHMENT A TO AGREEMENT

This  Attachment A to the  Agreement  contains the rates,  discounts and certain
other provisions applicable to the Services provided to Customer pursuant to the
Agreement.

1.       Term;  Ramp  Period;  Contract  Year.  The  "Term"  will  begin  on the
         Effective Date and end two (2) years following the  Commencement  Date.
         Each consecutive twelve (12) month period of the Term commencing on the
         Commencement  Date and on each anniversary  thereof will be a "Contract
         Year".

2.       Selected Definitions.

         2.1      "Base Rates" shall mean the rates as reduced by the  discounts
                  (if any)  provided to Customer  pursuant to this  Agreement or
                  for "Services" (as hereinafter  defined) not  specifically set
                  forth  herein,  the rates set forth in the  Tariffs  following
                  application of all applicable tariffed discounts.

         2.2      "Postalized  Rates"  shall  refer  to  per  minute  rates  for
                  Services that are nondistance- sensitive.

         2.3      "Services"   shall   refer   to  any  one  or  more  of  those
                  telecommunications  services  provided to Customer pursuant to
                  the Tariffs.

         2.4      "Usage Charges" shall mean Customer's  recurring usage charges
                  for the Services  calculated  at Base Rates.  Usage Charges do
                  not  include  the   following:   (i)  taxes  and  tax  related
                  surcharges;  (ii) charges for any non-Tariffed services; (iii)
                  charges  for  equipment  and  collocation;  and  (iv)  charges
                  incurred  where  MCI or an MCI  affiliate  acts as  agent  for
                  Customer in the acquisition of goods or services.

3.       Annual  Minimum.  During each Contract Year,  Customer's  Usage Charges
         must equal or exceed Eight Hundred Forty  Thousand  Dollars  ($840,000)
         (the "Annual Minimum").

         3.1      During  each  month  of the  Contract  Years,  Customer's  MCI
                  HyperStream  Frame Relay port and PVC Usage Charges must equal
                  or  exceed  Ten  Thousand  Dollars   ($10,000)  (the  "Monthly
                  HyperStream Subminimum").

4.       Rates and Discounts for the Services.  Except as expressly  provided to
         the contrary,  the rates,  charges,  discounts and/or credits set forth
         herein  are in lieu  of,  and not in  addition  to,  any  other  rates,
         charges, discounts and/or credits (tariffed or otherwise). For Services
         not  specifically  set forth  herein,  Customer  will be charged  MCI's
         standard  Tariffed  rates.  References in this Attachment A to standard
         Tariffed rates and/or  discounts  refer to the  corresponding  standard
         rates and/or  discounts  set forth in the  applicable  Tariffs for such
         Service(s) and in the event that MCI voluntarily or  involuntarily as a
         result of government or judicial action cancels in whole or in part any
         tariff  on  file  with  the  Federal  Communications  Commission,  such
         references shall refer to the corresponding, rates and/or discounts set
         forth

                                                        -1-

<PAGE>



         in the Price Guide for such Service(s).  All references to "intrastate"
         and  "interstate"  contained  herein  shall refer to domestic  Services
         only.

         4.1      networkMCI One Service.  Customer will pay the following rates
                  for networkMCI One Service:

                  4.1.1    Interstate networkMCI One Service.  Customer will pay
                           the  following  Postalized  Rates  for  networks  One
                           Outbound Service, including interstate networkMCI One
                           Card Service,  based on call type.  These  Postalized
                           Rates  will  be  adjusted  on the  first  day of each
                           January  during each  calendar year of the Term by an
                           amount equal to the same percentage by which standard
                           Tariffed interstate networkMCI One Service rates were
                           adjusted  during the immediately  preceding  calendar
                           year.  These  Postalized  Rates will  fluctuate  with
                           changes  in the  Tariff,  not  to  exceed  a  maximum
                           increase or decrease of three percent (3%) per annual
                           period.   Such   adjustments   shall  be  made  on  a
                           prospective  basis only. No  retroactive  adjustments
                           will be made to  previous  years  during  the Term of
                           this Agreement.

                                    Call Type                  Rate Per Minute
                                    Dedicated/Dedicated              $0.0870
                                    Switched/Dedicated               $0.1070
                                    Dedicated/Switched               $0.1070
                                     Switched/Switched               $0.1570

                      4.1.1.1       Customer  will  receive a fixed  discount of
                                    thirty   seven   percent   (37%)   off   the
                                    Postalized  Rates described in Section 4.1.1
                                    above to be  applied to  Customer's  monthly
                                    Usage Charges for said Service.

                           4.1.2    Customer will pay the  following  Postalized
                                    Rates for  networkMCI One Toll Free Service,
                                    based on termination  type. These Postalized
                                    Rates will be  adjusted  on the first day of
                                    each January  during each  calendar  year of
                                    the  Term by an  amount  equal  to the  same
                                    percentage   by  which   standard   Tariffed
                                    interstate networkMCI One Service rates were
                                    adjusted  during the  immediately  preceding
                                    calendar year.  These  Postalized Rates will
                                    fluctuate with changes in the Tariff, not to
                                    exceed a maximum  increase  or  decrease  of
                                    three percent (3%) per annual  period.  Such
                                    adjustments  shall be made on a  prospective
                                    basis only. No retroactive  adjustments will
                                    be made to previous years during the Term of
                                    this Agreement.

                                    Termination                 Rate Per Minute
                                    Direct Access Line                $0.1070
                                    Business Line                     $0.1570


                                                        -2-

<PAGE>



                      4.1.2.1       Customer  will  receive a fixed  discount of
                                    thirty   seven   percent   (37%)   off   the
                                    Postalized  Rates described in Section 4.1.2
                                    above and off  Dynamic  Routing  Charges  as
                                    described  in the  Tariff,  to be applied to
                                    Customer's  monthly  Usage  Charges for said
                                    Service.

                  4.1.3    International  networkMCI One and networkMCI One Toll
                           Free  Service.  For  international  [toll free and/or
                           outbound]    networkMCI   One   Service,    including
                           international  networkMCI One Card Service,  Customer
                           will pay  standard  Tariffed  rates  less a fixed ten
                           percent (10%) discount off standard  Tariffed  rates,
                           including Canada.

                  4.1.4    Intrastate  networkMCI  One and  networkMCI  One Toll
                           Free  Service.   For  intrastate  [toll  free  and/or
                           outbound]    networkMCI   One   Service,    including
                           intrastate networkMCI One Card Service, Customer will
                           pay standard  Tariffed  rates without  application of
                           any discounts (tariffed or otherwise).
                           except as described in Section 5.2 below.

                  4.1.5    networkMCI   One  Card   Surcharge.   Notwithstanding
                           anything herein to the contrary,  Customer will pay a
                           thirty five cent ($0.35) per call  surcharge  for all
                           networkMCI One Card calls.

         4.2      networkMCI Audio Conferencing. Customer will pay the following
                  rates for networkMCI Audio Conferencing Service.

                           In  lieu  of  standard   Tariffed   rates,   for  all
                           networkMCI Audio Conferencing Service,  Customer will
                           be charged the following,  per-minute per bridge port
                           rates (with rounding to the next higher full minute).
                           In  addition,  MCI will waive per bridge  port set-up
                           fees.

                                    Service                            Rate
                                    Attended Meet-Me Service*          $.3500
                                    Unattended Meet-Me Service         $.3400
                                    Attended Toll Meet-Me Service      $.2300
                                    Unattended Toll Meet-Me Service    $.2100

                           *        includes  Dial-Out  Service,  Personal  Toll
                                    Free Meet-Me Service,  and Toll Free Meet-Me
                                    Service

         4.3      Dedicated  Access  Services.  Customer  subscribes to and will
                  receive  the   discounts  off  local  loop  charges  only  for
                  channelized and unchannelized  T-1 access,  DSO access and DDS
                  access and analog access provided  pursuant to MCI's three (3)
                  year Access Pricing Plan ("APP").


                                                        -3-

<PAGE>



         4.3.1    In addition to the  discount  described  in Section 4.3 above,
                  the Customer will receive a thirty  percent (30%)  discount on
                  its MCI monthly  recurring charges under this Agreement for up
                  to ten (10) MCI  provided  T-1  digital  access  channels  and
                  associated  access  coordination and central office connection
                  charges, provided such channels are installed for use with MCI
                  Services and are billed on MCI invoices. This monthly discount
                  will be applied to Customer's T-1 carrier charges for domestic
                  interstate service (as long as Customer makes payment pursuant
                  to this  Agreement).  Customer  shall also be eligible for the
                  T-1 Digital Access Install Waiver  Promotion,  pursuant to the
                  Tariff.

         4.4      Dedicated Leased Line Services.  For MCI Dedicated Leased Line
                  Services,  Customer will pay standard  Tariffed rates less the
                  discounts  associated  with  the  three  (3)  year  and  Fifty
                  Thousand Dollar ($50,000) Network Pricing Plan as set forth in
                  the Tariff. The standard term and volume commitments set forth
                  in the Tariff will not apply.

         4.5      Charges Not Eligible For Discount. The rates and discounts set
                  forth in this Section 4 do not apply to the following: charges
                  for MCI  Services  other  than  those set forth in  Section 4;
                  non-Tariffed  products;  access or egress (or related) charges
                  imposed  by third  parties;  standard  Tariffed  non-recurring
                  charges,   calling  card  surcharges  and  taxes  or  tax-like
                  surcharges.

5.       Credits.

         5.1      Installation  Credit.  Customer  shall receive  credits in the
                  aggregate  of up to  Forty  Five  Thousand  Dollars  ($45,000)
                  Dollars  for the  one-time  installation  and other  one-time,
                  nonrecurring,  standard (non-expedite) charges associated with
                  the  implementation of domestic Services under this Agreement.
                  Such credits will be issued from time to time  throughout  the
                  Term as MCI  services  are  installed by Customer and shall be
                  applied  following,   application  of  all  standard  Tariffed
                  installation promotions.

         5.2      Interstate  Service  Credits.  Customer will receive a monthly
                  recurring  credit  (the  "Interstate  Service  Credit")  to be
                  applied to  Customer's  interstate  Usage  Charges of Services
                  hereunder  equal  to the sum of.  (i) the  product  of a fixed
                  twenty five percent  (25%)  discount  multiplied by Customer's
                  intrastate  networkMCI  One Usage Charges for the  immediately
                  preceding  month at standard  Tariffed rates plus (ii) a fixed
                  discount of twenty five percent (25%) multiplied by Customer's
                  intrastate  networkMCI  One Toll Free  Usage  Charges  for the
                  immediately   preceding  month  at  standard  Tariffed  rates.
                  Notwithstanding the foregoing, in no event shall the amount of
                  any  such   Interstate   Service   Credit  exceed   Customer's
                  interstate Usage Charges for the month in which such credit is
                  to be applied.


                                                        -4-

<PAGE>



         5.3      Revenue Stimulation Credits. At the end of each Contract Year,
                  the Customer will receive a one-time credit for that year that
                  corresponds  to the Annual Usage  Amounts*  identified  below.
                  Such credit shall be applied in the form of a dollar amount to
                  Customer's  domestic  interstate  Usage Charges  (exclusive of
                  applicable  taxes,  surcharges,   access/egress  (or  related)
                  charges)  in the  thirteenth  (13th) and twenty  fifth  (25th)
                  months of the Term.

                          Annual Usage
                           Amounts                Credit Amount
                           -------                -------------
                  125% of Annual Minimum          1% of annual usage
                  140% of Annual Minimum          1.75% of annual usage

                  *For  purposes of this Section  5.3,  only revenue that counts
                  towards  the  satisfaction  of  the  Annual  Minimum  will  be
                  measured.

6.       Underutilization. If in any Contract Year, Customer's Usage Charges are
         less than the applicable  Annual  Minimum,  then Customer will pay: (1)
         all accrued but unpaid  usage and other  charges  incurred by Customer;
         and  (2)  an   underutilization   charge  (which   Customer  agrees  is
         reasonable)  equal to one  hundred  percent,  (100%) of the  difference
         between  Customer's  Usage  Charges  during such  Contract Year and the
         applicable Annual Minimum.

         6.1      HyperStream Underutilization.  If in any month of the Contract
                  Years,  Customer's MCI  HyperStream  Frame Relay Usage Charges
                  are less than the applicable Monthly  HyperStream  Subminimum,
                  then  Customer  will pay: (1) all accrued but unpaid usage and
                  other   charges    incurred   by   Customer;    and   (2)   an
                  underutilization  charge (which Customer agrees is reasonable)
                  equal to one hundred percent (100%) of the difference  between
                  Customer's  MCI  HyperStream  Frame Relay Usage Charges during
                  such month of the  Contract  Year and the  applicable  Monthly
                  HyperStream Subminimum.

7.       Termination Liability. If (1) Customer terminates this Agreement during
         the Term,  for  reasons  other  than (i) for  "Cause"  (as  hereinafter
         defined) or (ii) to take service  under  another  arrangement  with MCI
         having  equal  or  greater  term  and  volume  requirements  or (2) MCI
         terminates  this  Agreement for Cause,  Customer will pay within thirty
         (30) days after such termination:  (a) all accrued but unpaid usage and
         other  charges  incurred  through the date of such  termination  (b) an
         amount  equal to one hundred  percent  (100%) of the  aggregate  of the
         Annual  Minimum(s)  (or pro rata portion  thereof for partial  Contract
         Year) that  would  have been  applicable  for the  remaining  unexpired
         portion of the Term on the date of such termination and (c) any and all
         credits  received by Customer  hereunder  (exclusive of credits for the
         Interstate Service Credits),  in full, without setoff or deduction.  As
         used herein, "Cause" shall mean a failure of the other party to perform
         a  material  obligation  under  this  Agreement  which  failure  is not
         remedied by the defaulting  party within thirty (30) days after receipt
         of written notice thereof.


                                                        -5-

<PAGE>



8.       Payment  Arrangements.  Customer is  required  to pay MCI for  Services
         within twenty-five (25) days after Customer's receipt of MCI's invoice.

9.       Exclusivity Requirement.

         9.1      Customer   agrees  it  shall  use  MCI   exclusively   as  its
                  interexchange  carrier  ("IXC")  during  the Term  hereof  for
                  ninety  five  percent  (95%)  of all IXC  services  for  which
                  Customer is not  contractually  committed at the  execution of
                  this Agreement  [including,  without limitation,  inbound toll
                  free services,  outbound voice  services,  conference  calling
                  services,  domestic and international  outbound,  and domestic
                  and   international   data  services.]   Compliance  with  the
                  foregoing  exclusivity covenant shall be measured on a monthly
                  basis based on Customer's dollar usage of all IXC services.

         9.2      After the Effective Date of this Agreement,  but not more than
                  once annually,  MCI may request, and Customer shall provide to
                  MCI in writing, Customer records, data and invoices pertaining
                  to its total IXC service usage for the most recent twelve (12)
                  month  period  preceding  the  request.  MCI may  review  this
                  information  for the sole  purpose of  determining  Customer's
                  compliance  with the  exclusivity  covenant  set forth in this
                  Section.

10.      MCI Local Service.

         (i)      From time to time during the Term, MCI or an MCI affiliate may
                  offer  local  access  or  local  exchange  telephone  services
                  (collectively,  "Local  Service").  As of the Effective  Date,
                  Local  Service is  provided by  MCImetro  Access  Transmission
                  Services, Inc. "Local Service Charges" (as defined below) will
                  contribute  to  Customer's  Annual  Minimum,  but  will not be
                  eligible to receive any discounts under this Agreement  unless
                  otherwise  expressly  stated.  For purposes of this Agreement,
                  "Local Service Charges" means MCI's tariffed or standard rates
                  and charges for Local  Service,  net of associated  credits or
                  discounts,  and includes  applicable monthly usage and monthly
                  recurring,  charges,  local line  charges,  analog and digital
                  trunk charges, and Direct-Inward  Dialing analog,  digital and
                  number  charges.  Local Service Charges do not include charges
                  for Bell  Operating  Company  resold local  exchange  services
                  within   the   meaning   of   Section    251(c)(4)    of   the
                  Telecommunications  Act of 1996,  Directory Assistance charges
                  and surcharges, charges for enhanced services (such as charges
                  for  voice  mail  or  call  manager),  non-recurring  charges,
                  Operator  Services charges and surcharges,  access/egress  (or
                  related) charges imposed by a third party other than MCI or an
                  MCI affiliate,  applicable  sales, use, excise,  utility,  and
                  gross receipts taxes and other similar tax-like surcharges.

         (ii)     Where MCI has received the applicable  regulatory approval and
                  filed the necessary tariff(s),  Customer will be automatically
                  enrolled in an MCI Local  Service Term Plan and will receive a
                  twenty percent (20%) discount on its eligible  monthly charges
                  for

                                                        -6-

<PAGE>



                  MCI facilities-based local exchange service. Enrollment in the
                  MCI  Local  Service  Term  Plan is  subject  to the  terms and
                  conditions  of the MCI Local  Service  Term Plan  program  set
                  forth in the applicable tariffs or price lists.

11.      Quality  Assurance.   Notwithstanding   the  provisions  of  Section  7
         ("Termination   Liability")  above,  Customer  shall  be  permitted  to
         terminate  during the Term,  without  liability or further  obligation,
         except for charges  incurred up to the date of  termination,  a circuit
         that   experiences   "MCI-caused"   quality   deficiencies   that   are
         demonstrated by Customer to affect adversely and materially  Customer's
         telecommunications  applications  (such a termination under this clause
         shall  constitute  a  "Termination  for  Quality  Assurance").  As used
         herein,  "MCI-caused"  shall mean MCI acts or omissions  regarding  the
         provision of a circuit to Customer. A Termination for Quality Assurance
         shall not be  effective  unless  Customer  has  reported  troubles on a
         circuit-specific,  ANI basis to (and received a  corresponding  trouble
         ticket number from) MCI's Support  Center and a period of not less than
         thirty  (30)  days  after  receipt  of  Customer's  written  notice  of
         termination  has elapsed  during  which time MCI fails to correct  such
         MCI-caused quality deficiencies for such circuit.  Such thirty (30) day
         period shall  commence upon MCI's receipt of Customer's  written notice
         and will not  re-commence if the same MCI-caused  quality  deficiencies
         occur again for such circuit during said thirty (30) day period.

12.      Provisions for Service Interruptions.

         (a)      Credit Allowance for Service Interruptions.

                  Customer  shall be entitled to Credit  Allowances  for Service
                  Interruptions in accordance with Section B.15 of the Tariff. A
                  Service   Interruption   begins  when  Customer   reports  the
                  interruption  to MCI and releases  the  "Service  Element" (as
                  hereinafter  defined) for testing and repair and ends when MCI
                  retenders the Service Element to Customer.  For the purpose of
                  determining  compliance with the Annual Minimum,  MCI will not
                  reduce  monthly  charges  by the  amount of Credit  Allowances
                  applied.  For purposes of this  Agreement,  "Service  Element"
                  refers to the  specific  MCI service  affected at the specific
                  geographic Customer location affected.

         (b)      Partial Discontinuance without Liability.

                  Customer  may  discontinue  receipt  of  service  on a Service
                  Element  at any time  without  liability  except as  otherwise
                  expressly  provided  for  in the  applicable  Tariff  or  this
                  Agreement  (an  example of such a  provision  might be where a
                  private  line  installation  charge  is  waived  but  is to be
                  assessed if the line is not in place for a minimum period). If
                  Customer  discontinues receipt of service on a Service Element
                  having  chronic  Service   Interruptions  and  does  not  take
                  substitute  service from MCI, the Annual  Minimum for purposes
                  of assessing  underutilization charges shall be reduced by the
                  average monthly charges for the  discontinued  Service Element
                  measured over the last

                                                        -7-

<PAGE>



                  three (3) billing months prior to  discontinuation  multiplied
                  by  twelve  (12).  A  Service  Element  with  chronic  Service
                  Interruptions  is one on which  there  have been  three (3) or
                  more Service Interruptions,  each consisting of thirty (30) or
                  more minutes,  totaling  twenty-four (24) or more hours within
                  three (3) consecutive calendar months.

13.      Technology Upgrade.

         (a)      In the event  that:  (i)  Customer  is unable to  satisfy  the
                  Annual  Minimum  solely as a result of a Customer's  migration
                  from  Services  to  enhanced  services  of MCI  which  are not
                  includable  in  determining  Customer's  compliance  with  the
                  Annual  Minimum ("MCI  Enhanced  Services")  and (ii) Customer
                  certifies to MCI in writing that:  (x) it has not  substituted
                  services  provided by other  vendors in place of the  Services
                  and (y) it is not able to substitute  for such migrated  usage
                  other  telecommunications  services  provided  to  Customer by
                  other vendors, then MCI agrees to reduce the Annual Minimum by
                  the Customer's  minimum volume  requirement,  calculated on an
                  annual basis, for such MCI Enhanced Service(s) pursuant to its
                  agreement with MCI governing such usage.

         (b)      Following the establishment by MCI of a revised Annual Minimum
                  as set  forth  above in  Section  13(a),  the  revised  Annual
                  Minimum  shall  replace  the Annual  Minimum  throughout  this
                  Agreement  and  Customer   shall  remain  liable  for  charges
                  pursuant to this  Agreement,  including,  without  limitation,
                  those  charges set forth in Sections 6 and 7 hereof,  based on
                  the revised Annual Minimum. Notwithstanding anything herein to
                  the contrary,  in the event of the  establishment of a revised
                  Annual  Minimum,  MCI may increase the rates  provided  and/or
                  lower the discounts to Customer  hereunder by sending at least
                  thirty (30) days' prior written notice thereof to Customer.

14.      Business Downturn.

         (a)      In the  event  that  Customer  is  unable  to meet the  Annual
                  Minimum,  notwithstanding Customer's best efforts to do so, or
                  anticipates that it will be unable to meet the Annual Minimum,
                  notwithstanding Customer's best efforts to do so, and Customer
                  establishes  the  foregoing  to  MCI's  satisfaction  and such
                  failure  results  solely  from  a  business   downturn  beyond
                  Customer's  control,  which materially and permanently reduces
                  the size or scope of Customer's  operations  and the volume of
                  Services  required by Customer  hereunder,  then MCI agrees to
                  reduce  the  Annual  Minimum  by the  product  of the  average
                  monthly  demonstrated  purchases  displaced  by such  business
                  downturn multiplied by twelve (12). By way of illustration and
                  not by  limitation,  business  downturn  shall  not  include a
                  change in  Customer's  usage of Services  hereunder  resulting
                  from a decision by Customer  to: (i) reduce its overall use of
                  telecommunications services; (ii) alter its telecommunications
                  network  architecture;  or  (iii)  transfer  portions  of  its
                  telecommunications traffic or projected

                                                        -8-

<PAGE>



                  growth to carriers  other than MCI.  This Section  14(a) shall
                  also not apply during the first Contract Year of the Term, and
                  thereafter,  may only be used one (1) time  during  the  Tenn.
                  Customer shall give MCI immediate  notice of the conditions it
                  believes  will require the  application  of this Section 14(a)
                  and provide copies of documentation  and/or data demonstrating
                  the resulting decrease in usage of Services hereunder.

         (b)      Following the establishment by MCI of a revised Annual Minimum
                  as set  forth  above in  Section  14(a),  the  revised  Annual
                  Minimum  shall  replace  the Annual  Minimum  throughout  this
                  Agreement  and  Customer   shall  remain  liable  for  charges
                  pursuant to this  Agreement,  including,  without  limitation,
                  those  charges set forth in Sections 6 and 7 hereof,  based on
                  the revised Annual Minimum. Notwithstanding anything herein to
                  the contrary,  in the event of the  establishment of a revised
                  Annual  Minimum,  MCI may  increase the rates and/or lower the
                  discounts  provided to Customer  hereunder by sending at least
                  thirty (30) days' prior written notice thereof to Customer.

15.      Business Divestiture.

         (a)      In the event that (i) Customer is unable to satisfy the Annual
                  Minimum  solely as a result of a  "Business  Divestiture"  (as
                  such term is hereinafter  defined) and (ii) Customer certifies
                  to  MCI  in  writing  that  it has  not  substituted  services
                  provided by other  vendors in place of the  Services and it is
                  not able to  substitute  for such  diminished  MCI usage other
                  telecommunications  services  provided  to  Customer  by other
                  vendors,  then MCI agrees to reduce the Annual  Minimum by the
                  product of the average monthly purchases  attributable to such
                  Business  Divestiture  during  the six (6)  months  (or in the
                  event that such Business Divestiture occurs prior to the sixth
                  (6th) monthly  billing  cycle of the Term,  during the monthly
                  billing  cycles since the  Commencement  Date)  preceding such
                  Business  Divestiture  multiplied by twelve (12). For purposes
                  of this provision,  "Business Divestiture" shall mean the sale
                  or  divestiture  by Customer  of a  subsidiary,  affiliate  or
                  significant  operating  unit  that  uses  Services  hereunder.
                  Customer  shall  give  MCI  immediate  notice  of  a  Business
                  Divestiture  and shall  promptly  provide  to MCI in  writing,
                  documentation  satisfactory  to MCI which  establishes  that a
                  Business Divestiture has occurred.

         (b)      Following the establishment by MCI of a revised Annual Minimum
                  as set  forth  above in  Section  15(a),  the  revised  Annual
                  Minimum  shall  replace  the Annual  Minimum  throughout  this
                  Agreement  and  Customer   shall  remain  liable  for  charges
                  pursuant to this  Agreement,  including,  without  limitation,
                  those  charges set forth in Sections 6 and 7 hereof,  based on
                  the revised Annual Minimum. Notwithstanding anything herein to
                  the contrary,  in the event of the  establishment of a revised
                  Annual  Minimum,  MCI may  increase the rates and/or lower the
                  discounts  provided to Customer  hereunder by sending at least
                  thirty (30) days' prior written notice thereof to Customer.

                                                        -9-

<PAGE>

                     MCI HyperStream(sm) Frame Relay Service

                          ENROLLMENT FORM AND AGREEMENT
MCI

                  MCI  HyperStream(sm)  Frame  Relay  Service  is subject to the
                  terms of this  Enrollment  Form and  Agreement  ("Agreement"),
                  including  any  attachments  and  documents   incorporated  by
                  reference.

Morgan Group, Inc.                   MCI Telecommunications Corporation
         Customer Name

28651 U.S. 20 West
         Street Address              Authorized MCI Signature

Elkhart, IN 46515
         City/State/Zip              Print Name and Title


         Customer Signature          MCI Acceptance Date

                                     Valid only if executed by Customer 
                                     and returned to MCI by January 19, 1996
         Print Name and Title        and subsequently accepted by MCI.


         Customer Signature Date

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


                              TERMS AND CONDITIONS

1.       Definitions.  "MCI"  refers  to  MCI  Telecommunications   Corporation.
         "HyperStream(sm)  Frame Relay" means MCI's  frame-based data networking
         service, an enhanced service, as described in the HyperStream(sm) Frame
         Relay  Service  Description,  as  revised  from time to time,  which is
         attached hereto as Attachment 1.

2.       Service Terms.

         a.       MCI will furnish the HyperStream(sm) Frame Relay services (the
                  "Services")  to  Customer   pursuant  to  the  terms  of  this
                  Agreement.  This Agreement incorporates by reference the Rules
                  and  Regulations  contained  in  MCI  Tariff  FCC  No.  1 (the
                  "Tariff"),  with specific reference to Section 8.4.02 thereof,
                  as the  Tariff  may be  modified  from  time to time by MCI in
                  accordance with applicable law, except as expressly  varied or
                  supplemented herein. Other than as expressly set forth herein,
                  MCI DISCLAIMS ALL WARRANTIES,  INCLUDING ANY IMPLIED  WARRANTY
                  OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR


<PAGE>



                  PURPOSE.  In no event  shall MCI be liable to  Customer or any
                  third party for indirect, incidental or consequential damages,
                  even if aware of the possibility  thereof. In the event of any
                  inconsistency between this Agreement and the terms the Tariff,
                  the terms of this  Agreement  shall govern.  This Agreement is
                  the  complete  agreement  between  Customer  and  MCI  for the
                  services  subject to this  Agreement and  supersedes any prior
                  written or oral agreements and  understandings  concerning the
                  Services.

         b.       Customer acknowledges that MCI has been ordered by the Federal
                  Communications  Commission (the "FCC") to provide the Services
                  pursuant  to a tariff  filed  with the FCC.  MCI and  Customer
                  agrees that as of the date that MCI tariffs the  Service:  (1)
                  This Agreement is subject to said tariff;  and (2) the parties
                  will promptly execute  appropriate  additional  agreements and
                  amendments to this Agreement,  the effect of which shall be to
                  eliminate the Services from this  Agreement and to incorporate
                  the  Services  into an agreement  for MCI  tariffed  services.
                  Customer  acknowledges  and  agrees  that  MCI  shall  have no
                  obligation  to  include  any  other  nontariffed   service  or
                  equipment provided under this Agreement or any charges payable
                  for  such  service  or  equipment  in any such  agreement  for
                  tariffed  services.  In the  event the FCC  significantly  and
                  materially  alters the terms and conditions  contained herein,
                  MCI and  Customer  will  cooperate  in  efforts  to  develop a
                  mutually agreeable  alternative proposal that will address the
                  concerns of both parties and comply with all applicable  legal
                  and regulatory requirements and restrictions.

         c.       With  the  exception  of  revisions  to  the  Tariff  made  in
                  accordance  with  applicable  law, this  Agreement may only be
                  amended ir writing signed by authorized representatives of the
                  parties.

3.       Rates and Charges.  Attachments  2 and 3 to this  Agreement,  which are
         incorporated  herein by  reference,  contain the  applicable  rates and
         charges  for  the  Services  provided   hereunder.   Revisions  of  the
         applicable rates and charges may become effective upon revisions of any
         applicable  tariff  provisions (if the service is offered under tariff)
         or upon  notification  that MCI has  revised the  applicable  rates and
         charges (if the service is not offered under tariff). Any other service
         Customer  orders from MCI or any of its affiliates  will not be subject
         to the terms of this Agreement.

4.       Term.  The initial  term of this  Agreement  shall  commence on the MCI
         Acceptance Date and shall be coterminous with the MCI Corporate Service
         Plan  Agreement,  signed  by the  Customer  on  December  5,  1994  and
         subsequently accepted by MCI on January 4, 1995, as amended.  After the
         initial term,  the service  arrangement  shall continue month to month,
         unless  terminated  by  Customer  or MCI on thirty  130) days'  written
         notice.

5.       Governing Law. The provision of service under this Agreement is subject
         to and  shall  be  interpreted  in  accordance  with  the  terms of the
         Communications   Act  of  1934,   as   administered   by  the   Federal
         Communications Commission.



<PAGE>



6.       Nondisclosure. Customer agrees not to disclose the financial provisions
         of this  Agreement  to any third party  during the term and for one (1)
         year after  termination,  except that this  provision does not apply to
         information  in the  public  domain or  information  which is  lawfully
         required to be  disclosed.  MCI  reserves  the right to  terminate  the
         provision of service under this  Agreement if there is any  unpermitted
         disclosure.



<PAGE>



                                  ATTACHMENT 1

                   HyperStream Frame Relay Service Description

Overview

HyperStream  Frame Relay Service is a  packet-oriented  interLATA data transport
service.  At the  originating  customer  promises  Motorola  provided  equipment
(equipment  provided  pursuant  to a  separate  agreement)  places the data into
packets and gives each packet a terminating address. MCI routes the packets over
the MCI network to the terminating address. HyperStream Frame Relay is available
at speeds up to 1.544Mbps (where clear channel access is available).


Technical Description

HyperStream  Frame Relay  operates at layer two of the OSI model and is designed
to conform to the ANSI T1.617 Annex D Standard.


Access

Customers  obtain  access  to  HyperStream  Frame  Relay via  dedicated  digital
facilities,  only.  MCI will  provide  access  under  the terms of its filed and
effective tariffs or customer may obtain access via alternate access vendors.


Customer Promises Equipment (CPE)

Customer  may  provide  required  CPE or may obtain CPE from MCI under  separate
agreement.

Availability

HyperStream Frame Relay is available between cities listed in MCI Tariff FCC No.
1,  Section  C. 1 2,  Table IV,  Part A, as  amended  from time to time,  or any
successor tariff.

Performance Criteria

MCI shall provide Customer certain performance criteria for domestic HyperStream
Frame  Relay  Service  as  identified  in  Attachment  4,  hereto  attached  and
incorporated by reference.




<PAGE>



                                  ATTACHMENT 2
               DOMESTIC HYPERSTREAM FRAME RELAY RATES AND CHARGES


HYPERSTREAM FRAME RELAY DOMESTIC PRICING

         A.       RATES AND CHARGES: Basic Month-to-Month Rates and Charges.

                  1.       Installation Charges.

                           (a)      Access Lines -- Per Tariff (if MCI provided)
                                    or alternate access vendor

                           (b)      Per Port (each location) -- $300.00

                           (c)      Per Permanent  Virtual  Circuit (PVC) -- $15
                                    simplex

                  2.       Reconfiguration Charges.

                           (a)      Access Lines - Per Tariff (if MCI  provided)
                                    or alternate vendor

                           (b)      Per Port (each Location) -- $300.00

                           (c)      Per PVC - $15.00 simplex

                  3.       Monthly Recurring Charges.

                           (a)      Access  line  charges  -- Per Tariff (if MCI
                                    provided) or alternate vendor

                           (b)      Port   Charges  --  All  port   charges  are
                                    applicable  per port  (per  location).  Port
                                    charges  depend upon the port speed selected
                                    by you.

                                    Port Speed Selected             Rate/Month

                                    56/64 Kbps                       $  180.00
                                    112/128 Kbps                     $  336.00
                                    224/256 Kbps                     $  394.00
                                    336/384 Kbps                     $  578.00
                                    448/512 Kbps                     $  735.00
                                    672/768 Kbps                     $  946.00
                                    896/1024 Kbps                    $1,178.00
                                    1344/1536 Kbps                   $1,470.00




<PAGE>



                           (c)      PVC Charges -- PVC rates are either fixed or
                                    usage based.  Usage based charges are either
                                    on a  committed  information  rate  (CIR) or
                                    zero CIR basis.

                                    (1)      Fixed CIR PVC Rates. You select the
                                             fixed CIR per  simplex  PVC and pay
                                             one monthly usage charge per PVC.

                                    CIR Speed Selected        Rate/Month

                                    16 Kbps                   $   37.00
                                    32 Kbps                   $   57.00
                                    48 Kbps                   $   77.00
                                    64 Kbps                   $   97.00
                                    128 Kbps                  $  177.00
                                    192 Kbps                  $  257.00
                                    256 Kbps                  $  337.00
                                    320 Kbps                  $  417.00
                                    384 Kbps                  $  497.00
                                    448 Kbps                  $  577.00
                                    512 Kbps                  $  657.00
                                    576 Kbps                  $  729.00
                                    640 Kbps                  $  801.00
                                    704 Kbps                  $  873.00
                                    768 Kbps                  $  945.00
                                    832 Kbps                  $1,010.00
                                    896 Kbps                  $1,075.00
                                    960 Kbps                  $1,140.00
                                    1,024 Kbps                $1,205.00

                                    (2)      Usage-based    PVC    Rates.    All
                                             usage-based rates are per delivered
                                             megabyte.

                                            (i)      CIR Usage-based PVC Rates.

                                    (a)      You  select the CIR for each PVC to
                                             be  rated.  Frames  within  the CIR
                                             selected  will be  rated at the CIR
                                             Usage  rate  of   Forty-one   Cents
                                             ($0.4100) per megabyte of delivered
                                             data.  Frames  in excess of the CIR
                                             selected  by you will be  discarded
                                             eligible  (DE) and  rated at the DE
                                             Usage  rate  of  Twenty-one   Cents
                                             ($0.2100) per megabyte of delivered
                                             data.    Sampling   intervals   for
                                             measuring  bandwidth  usage will be
                                             0.4 seconds for CIR at or below 256
                                             Kbps and 1.5  seconds  for CIR over
                                             256


<PAGE>



                                             Kbps.  MCI  reserves  the  right to
                                             revise  the   sampling   intervals.
                                             Rates are simplex based.

                                    (b)      Cost Capping.  CIR  Usage-based PVC
                                             rates  are  capped  at one  hundred
                                             percent (100%) of the corresponding
                                             Fixed  CIR PVC  rates  that are set
                                             forth in Section A.3.c.1 above.

                                    (c)      CIR    Usage-based    PVC   Monthly
                                             Minimum.  If your usage charges for
                                             a PVC  in a  month  are  less  than
                                             forty  percent  (40%) of the  Fixed
                                             CIR  PVC  rate  selected  from  the
                                             chart set forth in Section  A.3.c.1
                                             above,  your  charge  for  said PVC
                                             will be forty  percent (40%) of the
                                             Fixed CIR PVC rate  (which  charges
                                             are  set  forth  below).   Minimums
                                             count toward  Network  Pricing Plan
                                             Monthly Minimums (see B below).

                                    CIR Speed Selected        Minimum Rate/Month

                                    16 Kbps                            $ 15.00
                                    32 Kbps                            $ 23.00
                                    48 Kbps                            $ 31.00
                                    64 Kbps                            $ 39.00
                                    128 Kbps                           $ 71.00
                                    192 Kbps                           $103.00
                                    256 Kbps                           $135.00
                                    320 Kbps                           $167.00
                                    384 Kbps                           $199.00
                                    448 Kbps                           $231.00
                                    512 Kbps                           $263.00
                                    576 Kbps                           $292.00
                                    640 Kbps                           $320.00
                                    704 Kbps                           $349.00
                                    768 Kbps                           $378.00
                                    832 Kbps                           $404.00
                                    896 Kbps                           $430.00
                                    960 Kbps                           $456.00
                                    1,024 Kbps                         $482.00

                                    (ii)     Zero CIR PVC Rates. All frames will
                                             be marked  DE.  All usage is at the
                                             rate of Three Cents  ($0.0300)  per
                                             megabyte of delivered data. Monthly
                                             minimum


<PAGE>



                                    charges   per  simplex  PVC  will  be  Seven
                                    Dollars  ($7.00).  There  will  be no  usage
                                    charge cap.

B.       TERM AND VOLUME COMMITMENTS

         RATE PLANS: You may select from the following rate plans:

         1.       Month to Month.  No term or  volume  commitments  will  apply,
                  except PVC monthly minimums. or 2. Network Pricing Plan.

                  (a)      If you order HS-FR under the  Network  Pricing  Plan,
                           you will receive  discounts on certain  HS-FR service
                           elements as follows:

                           Monthly              Term     (years)
                           Minimum     1      2        3        4        5
                                       -      -        -        -        -

                           $  2,000     5%     6%       7%       8%       9%
                           $  5,000     8%    10%      12%      14%      16%
                  X        $ 10,000    12%    14%      17%      19%      21%
                           $ 25,000    14%    17%      20%      23%      25%
                           $ 50,000    16%    19%      22%      25%      27%
                           $100,000    18%    21%      24%      27%      30%

                  (b)      If  a  Network   Pricing  Plan  is   selected,   then
                           commencing with the fourth full monthly billing cycle
                           if your monthly usage charges for the HS-FR recurring
                           charges  fall  below  the  monthly  minimum  selected
                           ("Monthly   Minimum"),   then   you   will   pay   an
                           underutilization  charge equal to one hundred percent
                           (100%)  of the  difference  between  the  amount  you
                           purchased in such month and the Monthly Minimum.

                  (c)      The discount  applies to basic month to month charges
                           for the following  recurring HS-FR service  elements:
                           PVC  charges  and  Port  charges   (excludes  network
                           management,  CPE, access charges, access coordination
                           charges,  taxes and tax related  surcharges).  Taxes,
                           tax-related   surcharges,   access  charges,   access
                           coordination  charges,  network  management  and  CPE
                           charges do not count toward the Monthly Minimum.

                  (d)      In  the  event  you  have  a  signed  Annex  to  this
                           Agreement   for   the   provision   of    HyperStream
                           International  Frame Relay  Service  ("HSI-FR"),  the
                           following  recurring  HSIFR  service  elements  shall
                           count toward the HS-FR Monthly Minimum:  Overseas PVC
                           charges and Overseas Port Charges.



<PAGE>



                  (e)      Under the Network Pricing Plan, the start of the term
                           is from  implementation  of the first service element
                           and lasts through the end of the term  selected.  The
                           HS-FR term  commitment  is  independent  of the terms
                           committed to in individual Access Pricing Plans.

                  (f)      Except as otherwise  provided in this  Agreement,  if
                           you terminate  this  Agreement  before the and of the
                           term selected  under the Network  Pricing  Plan,  you
                           will  pay an  early  termination  charge  equal  to a
                           portion  of the  discounts  from  the  month-to-month
                           basic rates provided to you under this Agreement,  as
                           follows:  For a  three  (3)  year  term,  100% of the
                           discount if you  terminate in the first year,  75% if
                           you  terminate  in  the  second  year,  or 50% if you
                           terminate in the third year. For a two (2) year term,
                           100% of the  discount if you  terminate  in the first
                           year,  50% if you terminate in the second year. For a
                           one  (1)  year  term,  50%  of  the  discount  if you
                           terminate in the first year.




<PAGE>



                                  ATTACHMENT 3

                         MCI HyperStream(sm) Frame Relay

                             SATISFACTION GUARANTEE

If for any reason  Customer is not  completely  satisfied  with  HyperStream(sm)
Frame Relay at any time before the completion of three (3) full billing  months,
Customer may:

         o        Discontinue  HyperStream(sm)  Frame  Relay and any  associated
                  customer premises equipment and network management  agreements
                  with MCI without liability for termination charges;

         o        Receive a credit or refund for HyperStream(sm) Frame Relay and
                  associated MCI installation charges; and

         o        Receive a credit for or refund of recurring  usage charges for
                  HyperStream(sm)  Frame Relay and associated  service  Customer
                  incurred  during the  Satisfaction  Guarantee  three (3) month
                  period  in  an  amount   up  to  the   amount  of   reasonable
                  re-installation   charges  Customer  may  incur  from  another
                  carrier for  re-installation  of the service that Customer had
                  replaced with HyperStream(sm) Frame Relay.

Covered MCI Charges:

         o        Installation charges:

         o        Installation    of    access    circuits    associated    with
                  HyperStream(sm) Frame Relay

         o        Recurring charges:

                  o        HyperStream(sm) Frame Relay Ports

                  o        HyperStream(sm)   Frame   Relay   Permanent   Virtual
                           Circuits (PVCs)

                  o        Access coordination

To exercise Customer's rights under this Satisfaction  Guarantee,  please notify
Customer's MCI account representative in writing not later than the close of the
third full billing month after initial  installation  of  HyperStream(sm)  Frame
Relay.

MCI's offer of  Satisfaction  Guarantee  expires if not exercised on or prior to
the  earlier of 10 three full  billing  months  after  initial  installation  of
HyperStream(sm) Frame Relay or (ii) March 30, 1996.

Other than the rights expressly  granted in this  Satisfaction  Guarantee,  this
Satisfaction  Guarantee  shall not be construed to create any rights or remedies
not otherwise expressly provided for nor expand


<PAGE>



MCI's obligations under the Agreement for  HyperStream(sm)  Frame Relay to which
this Satisfaction Guarantee is attached.




<PAGE>



                                  ATTACHMENT 4

                             HyperStream Frame Relay
                             Service Level Guarantee

MCI is committed to providing its customers  with quality  Domestic  HyperStream
Frame Relay  services.  This  document  defines the specific  quality of service
levels MCI will seek to maintain  while  providing  Domestic  HyperStream  Frame
Relay Services to Morgan Group,  Inc.;  herein  referred to as Customer.  In the
event MCI's HyperStream.  Frame Relay Services fail to perform to the quality of
the  applicable  service  levels as defined  herein,  MCI's  sole and  exclusive
obligations,  and Customer's sole and exclusive remedies,  shall be as set forth
in this Attachment 3.

1.0      Definition

         A Service Level  Guarantee  (SLG) is a commitment on the part of MCI to
         attempt to meet specific network and service performance levels.

2.0      Network Availability

         2.1      Description

                  The  HyperStream(sm)  Frame Relay  (HSFR)network  availability
                  measurement  is equal to the  total  number  of  minutes  in a
                  calendar  month  during  which  core  network  PVC  routes are
                  available   to   exchange   data   between   the  two  network
                  infrastructure  node end points divided by the total number of
                  minutes in a calendar  month  ("Network  Availability  Time").
                  Network  Availability  Time is calculated  commencing with the
                  date on which the trouble ticket is opened by the customer and
                  ending upon confirmation of resolution with the customer.

                  For purposes of measuring Network  Availability  Time, the PVC
                  route    referenced    above   includes   the   HSFR   network
                  infrastructure   connectivity  from   infrastructure  port  to
                  infrastructure  port, excluding Customer Premise Equipment and
                  local access lines.

                  Customer   Premise    Equipment    ("CPE")   refers   to   the
                  telecommunications  hardware  located at the customer site and
                  supplied  by MCI  (i.e.  modem,  router,  or  multiplexer)  or
                  supplied by the customer.

         2.2      Network Availability Objective

                  MCI will  attempt  to achieve a Network  Availability  Time of
                  99.5% for networks designed with all of the following:

                  o        fully  meshed  network  topology  or a  star  network
                           topology in which each remote site has PVCs connected
                           to at least two network hubs  engineered  to separate
                           infrastructure node , and


<PAGE>



                  o        10 or  more,  customer  sites  are  involved  in  the
                           network  MCI  will   attempt  to  achieve  a  Network
                           Availability Time of 99%

                  for any networks not meeting the above requirements.

         2.3      Exclusions

                  Network    Availability   Time   measurements   exclude   HSFR
                  unavailability  resulting in whole or in part from one or more
                  of the following causes:

                  o        Any act or omission on the part of Customer, customer
                           contractors, and customer vendors

                  o        Scheduled maintenance

                  o        Labor strikes

                  o        Natural disasters

                  o        Force majeure events beyond the reasonable control of
                           MCI  (i.e.  acts  of  God,   government   regulation,
                           national emergency, etc.)

         2.3      Calculation

                  Customer  HSFR Network  Availability  Time is  calculated on a
                  monthly basis

                  Monthly Network Availability Time (%) = 1 - [ Total minutes of
                  PVC downtime per month or "Unavailability Percentage"]
                  Total # PVCs x #days in month x 24 hrs x 60min

         2.4      Components of Calculation

                  Total minutes in month, total minutes available, total minutes
                  unavailable,  total  minutes  unavailable  due to  exclusions,
                  unavailable  minutes  due to excluded  causes,  broken down by
                  occurrence (exception) category.

         2.5      Credits

                  o        In the  event  MCI is  unable  to  satisfy  the  HSFR
                           Availability  Time objective for two (2)  consecutive
                           months,   during  the  Service  Term,  Customer  will
                           receive  a  credit   equal  to  five   percent   (5%)
                           multiplied  by the  fixed  rates for all Port and PVC
                           charges for both the  first(lst) and the second (2nd)
                           month.

                  o        In the  event  MCI in  unable  to  satisfy  the  HSFR
                           Availability   Time   objective  for  a  third  (3rd)
                           consecutive month,  during the Service Term. Customer
                           will  receive a credit  equal to ten  percent  (10 %)
                           multiplied  by the  fixed  rates for all Port and PVC
                           charges for the given month.



<PAGE>



                  o        In the  event  MCI is  unable  to  satisfy  the  HSFR
                           Network  Availability  Time  objective  for a  fourth
                           (4th)  consecutive  month,  Customer  will  have  the
                           option to  discontinue  MCI  Service  on the  Service
                           Element   that  has  failed  to   satisfy   the  HSFR
                           Availability  Time  objective and MCI will reduce the
                           Minimum  Volume  Requirement  (MVR) by the  amount of
                           charges  associated  with  the  discontinued  Service
                           Element.

3.0      Frame Delivery

         3.1      Description

                  The   HyperStream(sm)   Frame  Relay  Frame  Delivery  is  the
                  percentage of frames which are  successfully  delivered.  HSFR
                  Frame Delivery  encompasses the successful  delivery of frames
                  through the network based on certain factors. The calculations
                  are based on total frames sent  through the network  according
                  to the following parameters:

                  The  percentage  of all non-CIR  frames that are  successfully
                  delivered.

                  The  percentage  of  all  CIR  frames  that  are  successfully
                  delivered.

         3.2      Frame Delivery Objective

                  99.99%  of  all  frames  that  do  not  exceed  the  Committed
                  Information   Rate  (CIR)  are  targeted  to  be  successfully
                  delivered.  End to end CIR  packet  delivery  only  applies to
                  frames not marked discard eligible.

                  99 % of all non-CIR  frames are  targeted  to be  successfully
                  delivered.  Non-CIR  packet  delivery  only  applies to frames
                  marked  discard   eligible,   (i.e.;   traffic  exceeding  the
                  subscribed CIR and all zero CIR PVC traffic).

         3.3      Frequency of Calculation

                  HSFR Frame Delivery is calculated monthly based upon the frame
                  delivery  statistics as stated in the HyperScope reports minus
                  any applicable exclusions below.

         3.4      Exclusions

                  HyperStream(sm)    Frame   Relay   Service   frame    delivery
                  measurements exclude:

                  o        Frames  dropped at the  infrastructure  egress due to
                           improper  customer  specification  of customer's port
                           speeds

                  o        Local access and CPE

                  o        Force majeure events beyond the reasonable control of
                           MCI  (i.e.  acts  of  God,   government   regulation,
                           national emergency, etc.)




<PAGE>




         3.5      Credits

                  o        In the event MCI is unable to satisfy  the HSFR Frame
                           Delivery  objective for two (2)  consecutive  months,
                           during the  Service  Term,  Customer  will  receive a
                           credit equal to five percent (5%)  multiplied  by the
                           fixed rates for all Port and PVC charges for both the
                           first (lst) and the second (2nd) month.

                  o        In the event MCI in unable to satisfy  the HSFR Frame
                           Delivery  objective  for a  third  (3rd)  consecutive
                           month, during the Service Term. Customer will receive
                           a credit equal to ten percent (10%) multiplied by the
                           fixed  rates  for all  Port and PVC  charges  for the
                           given month.

                  o        In the event MCI is unable to satisfy  the HSFR Frame
                           Delivery  objective  for a fourth  (4th)  consecutive
                           month,  Customer will have the option to  discontinue
                           MCI Service on the Service Element that has failed to
                           satisfy the HSFR MTTR  objective  and MCI will reduce
                           the Minimum Volume Requirement (MVR) by the amount of
                           charges  associated  with  the  discontinued  Service
                           Element.

4.0      Mean Time To Restore (MTTR)

         4.1      Description

                  Mean-Time-To-Restore ("MTTR") is the period of time commencing
                  on the date customer opens on trouble ticket and ending on the
                  date of service  restoration  (closing  of a trouble  ticket),
                  calculated  as an average of all  trouble  tickets  having the
                  same severity level (as set forth below).

                  MTTR  measurements  are reported  based on the  percentage  of
                  trouble tickets closed within specific time intervals, grouped
                  by severity level.

                  MCI will assign  each  trouble  ticket a severity  level based
                  upon  the  impact  of the  service  issue  on  the  customer's
                  business:

                           Severity 1 - System down or  degraded  (limited or no
                           ability  to  conduct  business)  Severity 4 - Problem
                           circumvented  /  Inquiries  (no  impact  to  customer
                           business)

         4.2      MTTR  Objective

                  HyperStream(sm) Frame Relay MTTR objectives are based upon the
                  severity  level of the trouble  ticket and proximity to an MCI
                  terminal or field service point of presence  "POP" broken down
                  by ticket severity as follows:


<PAGE>



                  Severity 1 -MTTR  Objective is 4 hrs if within  50-mile radius
                  of MCI terminal and field service POP,

                                                        or

                  24 hrs or best-effort  basis if outside  50-mile radius of MCI
                  terminal and field service POP

         Severity 4 - not measured

         4.3      Frequency of Calculation

                  Customer network MTTR will be calculated on a monthly basis.

         4.4      Exclusions

                  MTTR measurements will exclude the following:

                  o        Trouble  tickets  associated  with now  installations
                           (before new service acceptance by the customer)

                  o        Trouble   tickets  that  are  not   associated   with
                           MCI-provided service

                  o        Required customer premise access is not available

                  o        Required  customer  circuit  release  for  testing is
                           disallowed

                  o        Trouble   tickets  opened  by  customer  for  circuit
                           monitoring purposes only

                  o        Force majeure events beyond the reasonable control of
                           MCI  (i.e.  acts  of  God,   government   regulation,
                           national emergency, etc.)

         4.5      Calculation

                  Monthly  MTTR  Average = Sum of minutes  between  opening  and
                  closing of Severity within 30 days

                  Total number of trouble tickets per month

         4.5      Components for Calculations

                  Total number of trouble tickets, total time between opening of
                  trouble tickets and applicable service restoration, with total
                  time of opened trouble tickets  subtracting total time of each
                  exclusion category.

         4.6      Credits

                  o        In the event MCI is unable to  satisfy  the HSFR MTTR
                           objective for two (2) consecutive months,  during the
                           Service Term, Customer will receive a credit


<PAGE>

                           equal to five percent (5 %)  multiplied  by the fixed
                           rates  for all Port  and PVC  charges  for the  given
                           month.

                  o        In the event MCI in unable to  satisfy  the HSFR MTTR
                           objective for a third (3) consecutive  month,  during
                           the  Service  Term.  Customer  will  receive a credit
                           equal to ten percent  (10%)  multiplied  by the fixed
                           rates  for all Port  and PVC  charges  for the  given
                           month.

                  o        In the event MCI is unable to  satisfy  the HSFR MTTR
                           objective  for  a  fourth  (4)   consecutive   month,
                           Customer  will  have the  option to  discontinue  MCI
                           Service  on the  Service  Element  that has failed to
                           satisfy the HSFR MTTR  objective  and MCI will reduce
                           the Minimum Volume Requirement (MVR) by the amount of
                           charges  associated  with  the  discontinued  Service
                           Element.

5.0      Network Transit Delay

         5.1      Description

                  The HyperStream(sm) Frame Relay Network Transit Delay measures
                  one-way  delay  between  the   origination   and   destination
                  infrastructure  ports.  It is defined as the time  between the
                  LAST bit of a ping  packet  being  sent  from the  origination
                  infrastructure port to the FIRST bit of the packet received by
                  the  destination  infrastructure  port, in other words between
                  the two MCI HyperStream frame relay points of presence.

         5.2      Network Transit Delay Guarantee

                  Average HSFR one way network  transit delay of 70 milliseconds
                  or less in the  domestic  U.S.  and 250  milliseconds  or less
                  internationally.

         5.3      Frequency of Calculation

                  Customer  gateway to customer gateway network transit delay is
                  tested  monthly  by  MCI  as  part  of  standard   performance
                  monitoring and capacity planning  methodologies.  Any customer
                  incident where network  transit delay is measured or suspected
                  to be greater than the levels  stated above will be considered
                  an  abnormal   situation   and  will  be   addressed   through
                  established trouble handling procedures (e.g., a ticket opened
                  and technicians work through the problem until the performance
                  is back to acceptable levels).

         5.4      Exclusions

                  The network transit delay parameters are not guaranteed during
                  disaster  situations where a major network component such as a
                  backbone  link or gateway  switch is down hard and the network
                  is in an emergency reroute configuration.  Also,  HyperStream.
                  Network Transit Delay  measurements  exclude ping packets that
                  are


<PAGE>



                  not  returned,  and  ports  over  which the  transit  delay is
                  measured can not be more than 5% utilized during any hour over
                  which transit delay measurements are taken.

                  Customer calculations of end to end network transit delay must
                  exclude  access  serialization  delay  (calculated  as defined
                  below), access circuit propagation delay, any delay induced by
                  congestion on the access link,  and any CPE induced delay such
                  as that caused by high router  utilization  levels.  The frame
                  size for the test must be no more than two hundred (200) bytes
                  in length,  including protocol  overhead.  Customer tests must
                  also consist of a minimum of 60 ping tests evenly  distributed
                  over a 6 hour period.

         5.5      Components for Calculations

                  If you are  attempting  to  calculate  cpe to cpe  delay,  the
                  following are components you will have to consider in addition
                  to the MCI published network delay:

                  o         access/egress link utilization

                  o         cpe nodal processing time at each end.

                  o         local loop propagation factor = .008 ms/mile

                  o         backhaul (mci pop to frame switch) = .008 ms/mile

                  o         INGRESS/EGRESS SERIAL DELAY (ms) = 
                                          (Packet size in bytes)x8x1000
                                          ----------------------------
                                             Access speed in bps

         5.6      Credits

                  o        In the  event  MCI is  unable  to  satisfy  the  HSFR
                           Transit  Delay  objective  for  two  (2)  consecutive
                           months,   during  the  Service  Term,  Customer  will
                           receive  a  credit   equal  to  five   percent   (5%)
                           multiplied  by the  fixed  rates for all Port and PVC
                           charges for the given month.

                  o        In the  event  MCI in  unable  to  satisfy  the  HSFR
                           Transit Delay objective for a third (3rd) consecutive
                           month, during the Service Term. Customer will receive
                           a credit equal to ten percent (10%) multiplied by the
                           fixed  rates  for all  Port and PVC  charges  for the
                           given month.

                  o        In the  event  MCI is  unable  to  satisfy  the  HSFR
                           Transit   Delay   objective   for  a   fourth   (4th)
                           consecutive  month,  Customer will have the option to
                           discontinue  MCI Service on the Service  Element that
                           has failed to satisfy the HSFR MTTR objective and MCI
                           will reduce the Minimum Volume Requirement


<PAGE>


                           (MVR) by the  amount of charges  associated  with the
                           discontinued Service Element.


         6.0      Credit Limitation

                  In the event  the  customer  experiences  network  or  service
                  performance for HSFR at levels below stated MCI objectives for
                  Network  Availability  Time,  MTTR,  Network Transit Delay, or
                  HSFR Frame Delivery during the same month, customer shall only
                  be entitled to receive credits, if any, pursuant to one (1) of
                  the applicable credit sections.




The Morgan Group, Inc.

Exhibit 11 - Statement Re: Computation of Per Share Earnings

<TABLE>
<CAPTION>
                                                                               For Years Ended
                                                                                  December 31
                                                                       1997           1996            1995
                                                                   ----------     ----------      ----------

Reconciliation of basic to diluted earnings per share:
<S>                                                                <C>            <C>             <C>       
     Net income (loss)                                             $      196     ($   2,070)     $    2,269
     Less preferred dividends                                              --             --             221
                                                                   ----------     ----------      ----------
     Net income (loss) applicable to common stocks:                $      196     ($   2,070)     $    2,048
                                                                   ==========     ==========      ==========


         Class A Stock:
              Dividends                                            $      114     $      126      $      113
              Allocation of undistributed earnings                         19         (1,241)          1,011
                                                                   ----------     ----------      ----------
         Net income (loss) applicable to Class A stock-basic              133         (1,115)          1,124
         Effect of reallocating undistributed earnings                     --             --              13
                                                                   ----------     ----------      ----------
         Net income (loss) applicable to Class A stock-diluted     $      133     ($   1,115)     $    1,137
                                                                   ==========     ==========      ==========

         Class B Stock:
              Dividends                                            $       48     $       48      $       48
              Allocation of undistributed earnings                         15         (1,003)            876
                                                                   ----------     ----------      ----------
         Net income (loss) applicable to Class B stock-basic               63           (955)            924
         Effect of reallocating undistributed earnings                     --             --             (13)
                                                                   ----------     ----------      ----------
         Net income (loss) applicable to Class B stock-diluted     $       63     ($     955)     $      911
                                                                   ==========     ==========      ==========

     Net income (loss) applicable to common stocks                 $      196     ($   2,070)     $    2,048
                                                                   ==========     ==========      ==========



     Weighted average shares outstanding:
           Class A stock:
               Basic                                                1,456,690      1,484,242       1,382,548
                     Dilutive effect of stock options                   6,494          2,030           4,742
                     Dilutive effect of warrants                           --             --          35,155
                                                                   ----------     ----------      ----------
               Diluted                                              1,463,184      1,486,272       1,422,445

          Class B stock-basic and diluted                           1,200,000      1,200,000       1,200,000
                                                                   ==========     ==========      ==========


      Class A basic EPS                                            $     0.09     ($    0.76)     $     0.81
      Class B basic EPS                                            $     0.05     ($    0.80)     $     0.77

      Class A diluted EPS                                          $     0.09     ($    0.76)     $     0.79
      Class B diluted EPS                                          $     0.05     ($    0.80)     $     0.77
</TABLE>

 




                             The Morgan Group, Inc.
                                   (Delaware)

                  100%                                   100%

          Morgan Drive Away, Inc.             Interstate Indemnity Company 
               (Indiana)                               (Vermont)


                  100%             
                                   
                TDI, Inc.                 
               (Indiana)

                    Subsidiaries of Morgan Drive Away, Inc.

                  100%                                   100%

            MDA Corporation                       Morgan Finance, Inc.
                (Oregon)                               (Indiana)

                                      100%
                     Transporation Services Unlimited, Inc.
                                   (Indiana)






                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


As  independent  public  accountants,  we hereby consent to the inclusion of our
report  dated  February  5, 1996 in this Form 10-K and to the  incorporation  by
reference 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, 1995 or performed any audit procedures subsequent to the date of
our report.


                                                         /s/ ARTHUR ANDERSEN LLP
Chicago, Illinois,
March 25, 1998




                         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 4, 1997, except
for  Note 4, as to which  the  date is  March  25,  1998,  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, 1997.


                                                           /s/ Ernst & Young LLP


Greensboro, North Carolina
March 25, 1997


WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
         This schedule contains summary financial information extracted from the
Regisrant's unaudited  consolidated financial statements for the 12 months ended
December  31,  1997  and is  qualified  in its  entirety  by  reference  to such
financial statements.
</LEGEND>
<CIK>                         0000906609
<NAME>                        The Morgan Group, Inc.
<MULTIPLIER>                                   1,000
<CURRENCY>                                     U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                              DEC-31-1997
<PERIOD-START>                                 JAN-01-1997
<PERIOD-END>                                   DEC-31-1997
<EXCHANGE-RATE>                                1.000
<CASH>                                         380
<SECURITIES>                                   0
<RECEIVABLES>                                  13,545
<ALLOWANCES>                                   183
<INVENTORY>                                    0
<CURRENT-ASSETS>                               17,749
<PP&E>                                         6,601
<DEPRECIATION>                                 2,286
<TOTAL-ASSETS>                                 32,746
<CURRENT-LIABILITIES>                          15,620
<BONDS>                                        0
<COMMON>                                       41
                          0
                                    0
<OTHER-SE>                                     12,724
<TOTAL-LIABILITY-AND-EQUITY>                   32,746
<SALES>                                        146,154
<TOTAL-REVENUES>                               146,154
<CGS>                                          133,732
<TOTAL-COSTS>                                  145,139
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             719
<INCOME-PRETAX>                                296
<INCOME-TAX>                                   100
<INCOME-CONTINUING>                            196
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   196
<EPS-PRIMARY-CLASS-A>                          .09        
<EPS-DILUTED-CLASS-A>                          .09        
<EPS-PRIMARY-CLASS-B>                          .05       
<EPS-DILUTED-CLASS-B>                          .05        
        



</TABLE>
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<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>                                 JAN-01-1996
<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-CLASS-A>                          (.76)        
<EPS-DILUTED-CLASS-A>                          (.76)        
<EPS-PRIMARY-CLASS-B>                          (.80)       
<EPS-DILUTED-CLASS-B>                          (.80)        
        



</TABLE>


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