EXHIBIT 13.1







Financial Contents


Selected Financial Data   9

Management's Discussion and Analysis   10

Consolidated  Balance Sheets   15

Consolidated Statements of Operations   16

Consolidated Statements of Shareholder's Equity   17

Consolidated Statements of Cash Flows   18

Notes to Consolidated Financial Statements   19

Market Information   38

Report of Independent Public Accountants   39


                                   -8-



Selected Financial Data

(In Thousands, Except Per Share Data)
                                            Year Ended December 31,
                                            -----------------------
                                      1995     1994     1993    1992     1991
                                      ----     ----     ----    ----     ----
  Insurance premiums............  $ 43,373  $ 41,701 $ 40,944 $42,764 $ 53,726
  Investment income.............     6,566     6,628    6,048   6,399    7,599
  Realized investment gains
    (losses), net...............     1,731      870      744    4,091   (7,092)
                                   -------   -------  -------  -------  -------
    Total revenue...............    51,670   49,199   47,736   53,254   54,233
                                   -------   -------  -------  -------  -------

  Insurance benefits and losses
    incurred....................    24,689   21,955   25,364   33,616   41,978
  Other expenses................    23,897   20,727   21,905   20,430   26,564
                                   -------   -------  -------  -------  -------
    Total benefits and expenses.    48,586   42,682   47,269   54,046   68,542
                                   -------   -------  -------  -------  -------
                                     3,084    6,517      467     (792) (14,309)
  Debt conversion expense.......        -        -        -       (98)  (5,370)
  Income tax benefit............        34    1,632      989       -        -
                                   -------   -------  -------  -------  -------
     Income (loss) from continuing
       operations...............     3,118    8,149    1,456     (890) (19,679)
     (Loss) income from discontin-
       ued operations, net......   (10,094)   1,121    1,543       96   (1,265)
                                   -------   -------  -------  -------  -------
     (Loss) income before extra-
       ordinary gain and cumulative
       effect of change in
       accounting principle for
       income taxes.............    (6,976)   9,270    2,999     (794) (20,944)
  Extraordinary gain............        -       100      897      279      688
                                    -------  -------  -------  -------  -------
     (Loss) income before
       cumulative effect of
       change in accounting
       principle for income
       taxes....................    (6,976)   9,370    3,896     (515) (20,256)
  Cumulative effect of change in
       accounting principle for
       income taxes.............        -        -      (519)      -        -
                                   -------   -------   -------  ------- -------
     Net (loss) income .........  $ (6,976) $ 9,370  $ 3,377  $  (515)$(20,256)
                                  ========  =======  =======  ======= ========

  Net (loss) income per common 
    share data:
      Continuing operations.....  $    .15  $   .43  $   .06 $   (.07)$  (2.04)
      Discontinued operations...      (.54)     .06      .09      .01     (.13)
      Extraordinary gain........        -       NIL      .05      .01      .07
      Cumulative effect of change
        in accounting principle
        for income taxes........        -        -      (.03)      -        -
                                   -------   -------  -------  -------  -------
      Net (loss) income ........  $   (.39)$    .49 $    .17 $   (.05)$  (2.10)
                                  ======== ======== ======== ======== ========

  Weighted average common shares
    outstanding.................    18,671   18,511   18,476   17,680    9,789

  Book value per share..........  $   1.61 $   1.47 $   1.24 $   1.01 $    .38

  Total assets .................  $244,541 $148,740 $154,822 $159,698 $167,950

  Total long-term debt..........  $ 31,569 $ 24,327 $ 21,827 $ 19,327 $ 33,370

  Total shareholders' equity....  $ 46,478 $ 30,022 $ 25,806 $ 21,601 $  6,723


                                   -9-

                   Management's Discussion and Analysis of
              Financial Condition and Results of Operations

OVERVIEW

Atlantic American  Corporation's net loss for 1995 was $7.0 million, or $.39 per
share,  compared to net income of $9.4 million,  or $.49 per share,  in 1994 and
net income of $3.4 million, or $.17 per share, in 1993. The decrease in earnings
in  1995  was  attributable  to the  unprofitable  operations  of the  Company's
furniture  division and a comparative  decrease in the earnings of the Company's
insurance  division due to the one time  recognition  of  redundant  reserves in
1994.  The increase in earnings in 1994 was primarily due to the  recognition of
redundant  reserves of $4.9 million  following  the  settlement of a significant
portion of the insurance division's workers' compensation  insurance liabilities
and the settlement of $1.1 million of a business  interruption  insurance  claim
stemming from Hurricane Andrew in 1992. In addition,  improved corporate results
for 1994  included a net tax benefit of $546,000  and an  extraordinary  gain of
$100,000.  Earnings in 1993 included an extraordinary gain of $897,000,  or $.05
per share,  resulting from the extinguishment of debt, and a charge of $519,000,
or $.03 per share,  representing the cumulative effect of a change in accounting
principle.  The  following  discussion should  be read  in  conjunction with the
consolidated financial statements and notes thereto.

ACQUISITION

On December 31, 1995 the Company acquired  American  Southern  Insurance Company
("American  Southern") for an aggregate of $34.0 million.  American Southern,  a
highly rated property and casualty  insurance company which specializes in state
and municipality automobile insurance,  was acquired to complement the Company's
position as a niche insurance holding company. American Southern's balance sheet
has been consolidated in the Company's December 31, 1995 balance sheet, whereas,
results of operations and cash flows will not be reflected  until 1996 (see Note
7).

DISCONTINUED OPERATIONS

Subsequent  to year end, the Company  announced its intent to sell its furniture
operations.  The furniture  division,  which consisted of Leath Furniture,  Inc.
("Leath") and its  subsidiaries,  Modernage  Furniture,  Inc. and Jefferson Home
Furniture  Company,  Inc.,  has  suffered  severe  losses  in light of a current
industry wide downturn.  Management  anticipates continued losses in the future,
and therefore,  has made the decision to exit the retail furniture  business and
concentrate  on its core  insurance  businesses  (see Note 8). The  Company  has
announced that it intends to sell its approximately 88% interest in Leath during
the first half of 1996 to a related party.

Leath's  total  operating  losses for 1995  totaled  $6.7  million  compared  to
earnings of $1.1 million in 1994 and $1.5 million in 1993. The Company  recorded
an additional charge to earnings of $3.4 million in 1995 for estimated losses to
be  incurred  prior to  disposition,  bringing  the total loss for  discontinued
operations in 1995 to $10.1 million.  Previously separated intersegment revenues
attributable  to mortgage loans from the insurance  companies to Leath have been
included in  investment  income of the  continuing  operations  of the insurance
segment.

RESULTS OF CONTINUING OPERATIONS

Revenue

Premiums increased to $43.4 million in 1995 from $41.7 million in 1994 and $40.9
million in 1993.  This  represents a 4.0% increase in 1995 from 1994 as compared
to a  1.8%  increase  in  1994  from  1993.  Medicare  supplement  and  workers'
compensation  have  historically  made  up the  majority  of  insurance  premium
revenue.  Medicare supplement accounted for 27.4% of the premiums in 1995, 32.0%
in 1994 and  36.8% in 1993.  Workers'  compensation  accounted  for 34.5% of the
premiums in 1995,  28.7% in 1994 and 24.2% in 1993.  The increase in premiums in
1995 was due to an increase of $3.7 million of casualty premiums and $186,000 of
life  premiums  offset by a  decrease  of $2.2  million of  accident  and health


                                   -10-


premiums.  The  increase  in  premiums  in 1994 was due to an  increase  of $1.8
million in  casualty  premiums  and $1.4  million of life  premiums  offset by a
decrease in accident and heath premiums of $2.5 million.

The  decline in  accident  and  health  premiums  for the past  three  years has
resulted primarily from a decrease in Medicare  supplement  insurance  premiums.
Overall,  the Life and Health Division has experienced a decline in accident and
health  premiums as a result of  management's  decision to diversify the premium
base.  The  increases in life  premiums in 1995 and 1994 reflect the  continuing
movement to a more diversified product mix with more emphasis on life insurance.

The Casualty Division  (excluding  American Southern) increased premiums in 1995
to $18.3  million  from $14.6  million in 1994 and $12.8  million in 1993.  This
division has continued to emphasize its marketing  efforts in its core states of
Georgia and Mississippi.

Investment income remained constant at $6.6 million in 1995 and 1994, increasing
from $6.0 million in 1993. Investment income remained constant in 1995 primarily
due to the leveling off of interest rates.  Investment  income increased in 1994
due to increased yields on the Company's  investment  portfolio.  Management has
focused on increasing  the Company's  investments  in short and medium  maturity
bonds.  Exclusive of the acquired investments of American Southern, the carrying
value  of  funds  available  for  investment  (which  include  cash,  short-term
investments,  bonds and  common  and  preferred  stocks) at  December  31,  1995
increased  approximately  $13.0  million  from the  balance  at the end of 1994,
primarily due to cash provided by operations of $3.2 million, and an increase in
unrealized gain of $9.8 million.

Realized  investment  gains have increased to $1.7 million in 1995 from $870,000
in 1994 and  $744,000  in  1993,  mainly  due to the  increased  gains  from the
Company's stock portfolio.

Benefits and Expenses

Total insurance benefit and losses increased to $24.7 million in 1995 from $22.0
million in 1994 and  decreased  from  $25.4  million  in 1993.  The  comparative
increase in insurance  benefits and losses in 1995 was primarily due to the 1994
recognition  of a reserve  redundancy  of $4.9 million in the Casualty  Division
following  the  settlement of a  significant  portion of the Company's  workers'
compensation insurance liabilities,  which reduced insurance benefits and losses
in  1994.  This  reserve  redundancy  caused  a  corresponding  decrease  in the
comparison of 1994 insurance benefits and losses to 1993.

Over a three-year  period ending December 31, 1995, the Life and Health Division
has  incurred  insurance  benefits  and losses of $12.3  million in 1995,  $15.4
million  in 1994 and  $15.8  million  in 1993.  The Life and  Health  Division's
decreases  are  due to a  corresponding  decline  in  insurance  premiums  and a
decrease in reserves caused by elimination of a block of funeral home business.

The  Casualty  Division  has  incurred  insurance  benefits  and losses of $12.4
million  in  1995,  $6.5  million  in 1994 and $9.6  million  in 1993.  With the
exception of the recognition of the $4.9 million reserve redundancy in 1994, the
Casualty  Division's  increase  in  insurance  benefits  and  losses  is  due to
increased  premiums which  resulted in an increased  level of losses and related
reserves.

As a percentage of premium revenue, insurance benefits and losses have increased
to 56.9% in 1995 from 52.6% in 1994 and decreased  from 61.9% in 1993.  The Life
and Health Division's  percentages have decreased to 49.1% in 1995 from 57.1% in
1994 and 56.2% in 1993. The Casualty  Division's  percentages  have decreased to
67.5% in 1995 from 77.2% in 1994, excluding the decrease of $4.9 million for the
settlement of a large block of workers' compensation  liabilities,  and 74.7% in
1993.

Commission  and  underwriting  expenses  increased to $15.2 million in 1995 from
$13.3  million in 1994 and $14.6  million in 1993.  As a  percentage  of premium
revenue,  commission and  underwriting  expenses have increased to 35.2% in 1995
from  32.0% in 1994 and  decreased  from  35.6% in  1993.  Net  amortization  of
deferred  acquisition  costs has  increased to $736,000 in 1995 from $113,000 in
1994 and decreased from $1.4 million in 1993.  The increase in the  amortization
of deferred acquisition



                                   -11-

costs in 1995 was due mainly to the  elimination  of the block of  funeral  home
business.  The decrease in 1994 was primarily due to a decrease in policy lapses
and an increase in new life insurance  sales which included the block of funeral
home business. Underwriting expenses increased to $7.8 million in 1995 from $7.0
million  in  1994 and  $7.2  million in 1993. Commissions have fluctuated in the
past three  years  from  $7.4  million in 1995,  $6.4  million  in 1994 and $7.4
million  in  1993  due  to  increased  premiums in  the  Casualty  Division  and
increased life insurance sales.

Interest expense increased to $2.5 million in 1995 from $2.0 million in 1994 and
$1.9 million in 1993, due to increased borrowings from affiliates.

Other expense  increased  $786,000 in 1995 to $6.2 million,  but had remained at
approximately  $5.4 million in both 1994 and 1993. The increase in other expense
was due in part to an increase of $248,000 in the expenses  related to claims of
the Company's self-insured employee group medical plan. The remaining portion of
the increase in other  expense was due to  increased  Parent  company  corporate
expenses.

The Company's tax benefit in 1995 is composed of $9,000 of  alternative  minimum
taxes offset by a benefit of $43,000  resulting from  overpayments  of alternate
taxes in the prior  year.  The  Company's  tax  benefit in 1994 of  $546,000  is
composed of a state income tax  provision of $270,000,  an  alternative  minimum
federal  income tax  provision of $184,000  and a federal  income tax benefit of
$1.0  million.  The benefit of $1.0  million is due to the Company  reducing its
deferred tax balance in the insurance division by $350,000 upon  settlement of a
tax case with the IRS regarding tax years 1983 and 1984 and the Company reducing
its deferred tax balance by $650,000 upon  expiration of a time  limitation with
respect to another  potential  tax  liability.  The  Company's  tax provision of
$60,000 in 1993 was for alternative minimum taxes.

LIQUIDITY AND CAPITAL RESOURCES - CONTINUING OPERATIONS

The major cash needs for the Company are the ability to pay claims and  expenses
as they come due,  and to have  adequate  statutory  capital and surplus to meet
state regulatory requirements. The Company's primary sources of cash are written
premiums and investment income.  Cash payments consist of current claim payments
to  insureds  and  operating  expenses  such  as  salaries,  employee  benefits,
commissions,  taxes,  and  shareholder  dividends,  when  earnings  warrant such
payment.  By  statute,  the  state  regulatory   authorities  establish  minimum
liquidity standards primarily to protect policyholders.

The Company's  insurance  subsidiaries  (excluding American Southern) reported a
combined  statutory  profit of $4.5 million in 1995  compared to $7.7 million in
1994 and $3.6 million in 1993. The 1995  statutory  results were due to a profit
of $1.5  million in the  Casualty  Division  and a profit of $3.0 million in the
Life and Health Division. The 1994 statutory results are due to a profit of $5.1
million in the Casualty  Division  (which  includes the $4.9 million  redundancy
which was  realized on the  settlement  of the workers'  compensation  liability
previously  discussed)  and a profit  of $2.6  million  in the  Life and  Health
Division.  The 1993  statutory  results  were due to a profit of $967,000 in the
Casualty Division and a profit of $2.6 million in the Life and Health Division.

Statutory  results  differ from the  generally  accepted  accounting  principles
("GAAP") results of operations for the Casualty Division due to interest expense
on surplus  notes being a direct  charge to surplus and not an income  statement
item and the  deferral  of  acquisition  costs.  The Life and Health  Division's
statutory  results  differ  from  GAAP  results  primarily  due to  deferral  of
acquisition costs and reserving methods. Management attempts to keep the maximum
premium  to  surplus  ratio  at three to one for the  Casualty  Division.  As of
December 31, 1995,  the Casualty  Division  (excluding  American  Southern)  had
annualized premiums of $18.3 million and surplus of $11.7 million.  The Casualty
Division  (excluding  American Southern) has adequate statutory surplus due to a
statutory recapitalization which was completed in the second quarter of 1994. In
conjunction with the recapitalization,  the Casualty Division no longer pays the
Company  interest  on the  surplus  notes that were  subsequently  converted  to
equity. Correspondingly, the Company rescheduled its quarterly interest payments
in the second quarter of 1994 on its debt payable to affiliates to correspond to
the  annual  dividend  it expects to receive  from the  Casualty  Division.  The
Casualty  Division paid a dividend of approximately  $2.0 million to the Company
on May 15, 1995. Using the proceeds from the dividend payment,  the Company paid
a total of $1.1 million in accrued  interest on  rescheduled  interest  payments
along with $675,000 of short-term notes payable to affiliates.

                         
                                   -12-


On  May  22,  1995,   Bankers   Fidelity  Life  Insurance  paid  a  dividend  of
approximately  $896,000. A total of 93.0% or approximately $835,000 of the total
Bankers Fidelity dividend was paid to the Company. These funds have been used to
fund leasehold  improvements,  computer software  expenditures,  and to fund the
Company's stock repurchase plan for up to 500,000 shares which are being used in
the Company's  various  employee benefit plans. In 1995, a total of $267,000 was
spent on leasehold improvements,  $489,000 on computer software, and $174,000 in
repurchasing  the  Company's  stock.  A total of $600,000 of funds was received
from the  exercise of stock  options in 1995,  the majority of which were due to
expire  in July of 1995.  The  primary  sources  of funds  for the  Company  are
dividends  from  its  subsidiaries  and  management  fees  and  borrowings  from
affiliates of the Company. The Company believes that additional funding would be
available from certain of its affiliates to meet any additional liquidity needs,
although currently there are no other arranged sources of unused borrowing.

On January 5, 1996, the Company entered into an agreement with Bankers  Fidelity
and a newly formed wholly-owned subsidiary of the Company, pursuant to which the
Company will acquire the remaining  publicly-held  interest in Bankers  Fidelity
that the Company does not own.  The  transaction  will be completed  through the
merger of the newly  formed  subsidiary  into  Bankers  Fidelity,  with  Bankers
Fidelity  being the  surviving  corporation  in the  merger.  As a result of the
merger,  the public  shareholders of Bankers Fidelity will receive $6.25 in cash
per share, for an aggregate payout of approximately $1.3 million.  The source of
funds for the payment of the merger  consideration,  together  with an estimated
$225,000 in related expenses,  will be Bankers Fidelity's  surplus account.  The
transaction is scheduled to be completed on April 1, 1996, following approval by
the Bankers Fidelity shareholders.

The Company  provides certain  administrative  and other services to each of its
insurance  subsidiaries.  The amounts charged to and paid by the subsidiaries in
1995 increased  approximately  $140,000 to $5.6 million.  In 1994, these amounts
increased  approximately $592,000 to $5.4 million. The Company believes that the
fees and charges to its subsidiaries and, if needed,  borrowings from affiliates
will  enable the  Company to meet  liquidity  requirements  for the  foreseeable
future. In addition,  the Company has a formal tax-sharing agreement between the
Company  and  its  insurance  subsidiaries,  and  intends  to  include  American
Southern.  A net total of $1.4  million  was paid to the  Company  under the tax
sharing  agreement in 1995. It is  anticipated  that this agreement will provide
the  Company  with  additional  funds from  profitable  subsidiaries  due to the
subsidiaries'  use  of  the  Company's  tax  loss   carryforward   which  totals
approximately  $60.4  million at December 31, 1995.  Approximately  93.0% of the
investment assets of the insurance  subsidiaries,  including  American Southern,
are in  marketable  securities  that can be  converted  into cash,  if required;
however,  use of such  assets  by the  Company  is  limited  by state  insurance
regulations.  Dividend payments to the Company by its insurance subsidiaries are
limited  to the  accumulated  statutory  earnings  of the  individual  insurance
subsidiaries.  At  December  31,  1995,  Georgia  Casualty  had $6.3  million of
accumulated statutory earnings, Bankers Fidelity had $6.1 million of accumulated
statutory  earnings,  Atlantic  American  Life had $1.3  million of  accumulated
statutory  deficit,  and  American  Southern  had $17.0  million of  accumulated
statutory  earnings.  Management is not aware of any current  recommendations by
regulatory  authorities  which,  if implemented,  would have a material  adverse
effect on the Company's liquidity, capital resources or operations.

Net cash provided by operating  activities totaled $3.2 million in 1995 compared
to net cash used of $9.8 million in 1994.  This  improvement  in operating  cash
flows is due mainly to the payment of $9.1 million by the Casualty  Division for
the settlement of certain workers' compensation liabilities in 1994. The Company
incurred a total of $1.1 million of additions to property and equipment in 1995,
which mainly represent leasehold  improvements and additions to the new computer
system.  The insurance  subsidiaries of the Company  purchased 285,000 shares of
Leath's  common  stock for an  aggregate  $1.0 million in June and July of 1995,
which is reflected in the financial  statements as the  acquisition  of minority
interest.  This purchase gave the Company  approximately 88% ownership of Leath.
Cash and  short-term  investments  increased  from $4.0  million at December 31,
1994,  to $15.1  million at December 31,  1995,  due to the $3.2 million of cash
provided  by  operations,  net  investment  proceeds  of  $5.1  million  and the
acquisition of American  Southern's cash balance of $5.5 million at December 31,
1995. Total investments  (excluding short-term  investments) increased to $168.1
million at  December  31,  1995 from  $96.4  million at  December  31,  1994 due
primarily to the purchase of American Southern.


                                   -13-


LIQUIDITY AND CAPITAL RESOURCES - ACQUISITION

On December  31, 1995,  the Company  acquired  all of the  outstanding  stock of
American  Southern  for an  aggregate  purchase  price  of  approximately  $34.0
million,  consisting  of $22.6  million in cash and the  execution  of a note in
favor of the seller of $11.4 million.  In connection with the  acquisition,  the
Company entered into a Credit Agreement with Wachovia Bank of Georgia,  N.A. The
Credit  Agreement  provides for  aggregate  borrowings  of  approximately  $34.0
million,  of which $22.6 million was  immediately  drawn on December 31, 1995 to
finance the cash  portion of the purchase  price.  The  remaining  amount may be
borrowed at any time during 1996 to finance the  repayment of the $11.4  million
in debt,  which is due  October  11,  1996.  The  Company  intends  to repay its
obligations  under the Credit  Agreement using dividend  payments  received from
American  Southern.  The Company expects to receive  dividends of  approximately
$300,000 per month from American Southern.

In connection  with entering into the Credit  Agreement,  the Company  agreed to
convert,  effective  as of December  31, 1995,  approximately  $13.4  million in
outstanding debt to affiliates into a new series of preferred stock,  which will
accrue  dividends  at 9% per  year.  The  Company  does  not  intend  to pay the
cumulative dividends on this preferred stock during 1996.


DEFERRED TAXES


At December 31, 1995,  the net  cumulative  deferred tax  liability  consists of
$29.0  million of deferred  tax assets,  offset by $8.9  million of deferred tax
liabilities and a $20.2 million valuation allowance.

The Company's  ability to generate the expected  amounts of taxable  income from
operations  is  dependent  upon  various  factors,  many  of  which  are  beyond
management's  control.  Accordingly,  there can be no assurance that the Company
will meet its expectation of future taxable income.  Therefore,  the realization
of the deferred tax assets will be assessed  periodically based on the Company's
current and anticipated results of operations.

IMPACT OF INFLATION

Insurance  premiums  are  established  before  the  amount  of  losses  and loss
adjustment expenses, or the extent to which inflation may affect such losses and
expenses,   are  known.   Consequently,   the  insurance  segment  attempts,  in
establishing its premiums, to anticipate the potential impact of inflation.  For
competitive  reasons,  however,  premiums  may not be able  to be  increased  to
anticipate  inflation,  in which event the  Company's  inflation  costs would be
absorbed.  Inflation also affects the rate of investment return on the Company's
investment portfolio with a corresponding effect on investment income.



                                   -14-



             ATLANTIC AMERICAN CORPORATION AND SUBSIDIARIES
                       CONSOLIDATED BALANCE SHEETS

 (In Thousands, Except Share and Per Share Data)    
                                 ASSETS                    December 31,
                                                           ------------
                                                       1995          1994
                                                       ----          ----
Cash, including short-term investments
  of $12,498 and $2,498...................          $ 15,069      $  4,016

Investments ..............................           168,117        96,416

Receivables:
  Reinsurance.............................            22,467        12,334

  Other (net of allowance for doubtful
    accounts: $1,260 and $872)............            18,567        11,385

Deferred acquisition costs................            14,899        13,553

Other assets..............................             4,125         3,017

Goodwill..................................             2,250            -

Net (obligation to) assets of discontinued
  operations..............................              (953)        8,019
                                                    ---------     --------
    Total assets..........................          $244,541      $148,740
                                                    ========      ========

                  LIABILITIES AND SHAREHOLDERS' EQUITY

Insurance reserves and policy funds ......          $143,847      $ 88,295

Accounts payable and accrued expenses.....             8,010         4,458

Debt payable ($6,358 and $20,408 due to
  affiliates).............................            44,921        25,002

Minority interest.........................             1,285           963
                                                     -------       -------
    Total liabilities.....................           198,063       118,718
                                                     -------       -------
Commitments and Contingencies
Shareholders' equity:
  Preferred stock, $1 par, 4,000,000
    shares authorized:

    Series A preferred, 30,000 shares
      issued and outstanding, $3,000
      redemption value....................                30            30

    Series B preferred, 134,000 shares
      issued and outstanding, $13,400
      redemption value....................               134            -

  Common stock, $1 par, 30,000,000 shares
    authorized;  18,712,167 shares issued
    in 1995 and 18,413,942 shares issued
    in 1994...............................            18,712        18,414

  Additional paid-in capital..............            46,531        33,289

  Accumulated deficit.....................           (34,446)      (27,452)

  Net unrealized investment gains.........            15,589         5,741

  Treasury stock, at cost, 32,767 shares
    in 1995 and 48 shares in 1994.........               (72)           -
                                                      -------       -------
    Total shareholders' equity............            46,478        30,022
                                                      -------       -------
    Total liabilities and shareholders'
      equity..............................          $244,541      $148,740
                                                    ========      ========
The accompanying notes are an integral part of these financial statements.

                                   -15-                                         

             ATLANTIC AMERICAN CORPORATION AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF OPERATIONS

 (In Thousands, Except Per Share Data)

                                                Year Ended December 31,
                                                -----------------------
Revenue:                                       1995       1994       1993
                                               ----       ----       ----
  Insurance premiums...................... $  43,373  $  41,701  $  40,944
  Investment income.......................     6,566      6,628      6,048
  Realized investment gains, net .........     1,731        870        744
                                           ---------  ---------   ---------
    Total revenue.........................    51,670     49,199     47,736
                                           ---------  ---------   ---------
Benefits and expenses:
  Insurance benefits and losses incurred..    24,689     21,955     25,364
  Commissions and underwriting expenses...    15,249     13,355     14,591
  Interest expense........................     2,458      1,968      1,886
  Other...................................     6,190      5,404      5,428
                                           ---------  ---------   ---------
    Total benefits and expenses...........    48,586     42,682     47,269
                                           ---------  ---------   ---------
    Income before income tax benefit,
      discontinued operations,
      extraordinary gain and cumulative
      effect of change in accounting
      principle for income taxes..........     3,084      6,517        467

Income tax benefit........................        34      1,632        989
                                           ---------  ---------   ---------
Income from continuing operations.........     3,118      8,149      1,456
(Loss) income from discontinued
  operations, net.........................   (10,094)     1,121      1,543
                                           ---------  ---------   ---------
    (Loss) income before extraordinary
      gain and cumulative effect of change
      in accounting principle for income
      taxes...............................    (6,976)     9,270      2,999
Extraordinary gain .......................        -         100        897
                                           ---------  ---------   ---------
    (Loss) income before cumulative effect
      of change in accounting principle
      for income taxes....................    (6,976)     9,370      3,896
Cumulative effect of change in accounting
  principle for income taxes..............        -          -        (519)
                                           ---------  ---------   ---------
    Net (loss) income before preferred
      stock dividends.....................    (6,976)     9,370      3,377
Preferred stock dividends.................      (315)      (315)      (315)
                                           ---------  ---------  ---------
    Net (loss) income applicable to
      common stock........................ $  (7,291) $   9,055  $   3,062
                                           =========  =========  =========

Weighted average common shares
  outstanding.............................    18,671     18,511     18,476
                                           =========  =========  =========
Net (loss) income per common share data:
  Continuing operations................... $     .15  $     .43  $     .06
  Discontinued operations.................      (.54)       .06        .09
  Extraordinary gain......................        -         NIL        .05
  Cumulative effect of change in
    accounting principle for income
    taxes.................................        -          -        (.03)
                                           ---------  ---------  ---------

    Net (loss) income .................... $    (.39) $     .49  $     .17
                                           =========  =========  =========

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

                                   -16-


             ATLANTIC AMERICAN CORPORATION AND SUBSIDIARIES
             CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

                                                               Net
                                      Additional            Unrealized
                  Preferred   Common   Paid-In  Accumulated Investment Treasury
                   Stock(1)   Stock    Capital    Deficit     Gains     Stock
                   ----------------------------------------------------------

(In Thousands, Except Per Share Data)
Balance, December
  31, 1992......   $    30   $  18,399 $ 33,915 $  (40,199) $  9,456   $    -
  Net income....        -           -        -       3,377        -         -
  Cash dividends
    declared on
    preferred
    stock.......        -           -      (315)        -         -         -
  Effect of change
    in accounting
    principle for
    certain invest-
    ments in debt
    securities...       -           -         -         -      1,253        -
  Decrease in
    unrealized
    investment
    gains........       -           -         -          -      (110)       -
                    -------   --------  -------- ---------  ---------  --------

Balance, December
  31, 1993.......       30      18,399   33,600    (36,822)   10,599        -
  Net income.....       -           -        -       9,370        -         -
  Cash dividends
    declared on
    preferred
    stock........       -           -      (315)        -         -         -
  Stock options
    exercised....       -           15        4         -         -         -
  Decrease in
    unrealized
    investment
    gains........       -           -        -          -     (4,858)       -
                    -------   --------  -------- ---------  ---------  --------

Balance, December
  31, 1994.......       30      18,414   33,289    (27,452)    5,741        -
  Net loss.......       -           -        -      (6,976)       -         -
  Cash dividends
    declared on
    preferred
    stock........       -           -      (315)        -         -         -
  Purchase of 78,148
    shares for
    treasury.....       -           -        -          -         -       (174)
  Issuance of 343,606
    shares for employee
    benefits and stock
    options......       -          298      291        (18)       -        102
  Conversion of debt
    payable to
    preferred stock.   134          -    13,266         -         -         -
  Increase in
    unrealized invest-
    ment gains          -           -        -          -      9,848        -
                    -------   --------  -------- ---------  ---------  --------

Balance, December
  31, 1995.......  $   164   $  18,712 $ 46,531 $  (34,446) $ 15,589   $   (72)
                    =======   ========= ======== ==========  ========   =======



(1)  Includes Series A and B preferred stock

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

                                   -17-


             ATLANTIC AMERICAN CORPORATION AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                 Year Ended December 31,
                                                 -----------------------
(In Thousands, Except per Share Data)         1995        1994        1993
                                              ----        ----        ----
Cash flows from operating activities:
  Net (loss) income...................    $  (6,976)   $   9,370    $   3,377
  Adjustments to reconcile net (loss)
    income to net cash used in
    operating activities:
      Amortization of deferred
        acquisition costs............         3,721        3,008        3,234
      Acquisition costs deferred.....        (2,985)      (2,895)      (1,834)
      Realized investment gains......        (1,731)        (870)        (744)
      Decrease in reserves...........        (1,203)     (12,939)     (11,387)
      Loss (income) from discontinued
        operations, net..............        10,094       (1,121)      (1,543)
      Depreciation and amortization..           547          370          230
      Deferred income taxes..........            -        (1,000)          -
      Cumulative effect of change
        in accounting principle......            -            -           519
      Minority interest..............           285           63           59
      (Increase) decrease in
        receivables, net.............           997       (3,793)       3,135
      Extraordinary gain from
        extinguishment of debt.......            -          (100)        (897)
      Increase in other liabilities..           177          472          645
      Other, net.....................           319         (366)        (869)
                                          ---------    ----------   ---------
        Net cash provided by (used in)
          continuing operations......         3,245       (9,801)      (6,075)
                                          ---------    ----------   ---------
        Net cash (used in) provided by
          discontinued operations....        (9,177)       2,291        2,469
                                          ---------    ----------   ---------
        Net cash used in operating
          activities.................        (5,932)      (7,510)      (3,606)
                                          ---------    ----------   ---------
Cash flows from investing activities:
  Proceeds from investments sold.....        21,027       17,805       16,686
  Proceeds from investments matured,
    called or redeemed...............        17,004        7,099        5,997
  Investments purchased..............       (32,909)     (32,514)     (39,222)
  Acquisition of minority interest...        (1,012)          -            -
  Acquisition of American Southern
    Insurance Company, net of
    $5,497 of cash acquired..........       (17,273)          -            -
  Additions to property and
    equipment........................        (1,107)      (1,270)         (85)
                                          ---------    ----------   ---------
      Net cash used in continuing
        operations...................       (14,270)      (8,880)     (16,624)
                                          ---------    ----------   ---------
      Net cash used in discontinued
        operations...................        (2,551)      (6,691)      (1,984)
                                          ---------    ----------   ---------
      Net cash used in investing
        activities...................       (16,821)     (15,571)     (18,608)
                                          ---------    ----------   ---------
Cash flows from financing activities:
  Proceeds from issuance of notes
    payable .........................            -           675        1,500
  Proceeds from issuance of bank
    financing........................        22,642           -            -
  Preferred stock dividends..........          (315)        (315)        (315)
  Proceeds from exercise of stock
    options..........................           600           19           -
  Purchase of treasury shares........          (174)          -            -
  Repayments of long-term debt and
    notes payable....................          (675)          -            -
                                          ---------    ----------   ---------
      Net cash provided by continuing
        operations...................        22,078          379        1,185
                                          ---------    ----------   ---------
      Net cash provided by discontinued
        operations...................         9,345        4,303        1,161
                                          ---------    ----------   ---------
      Net cash provided by financing
        activities...................        31,423        4,682        2,346
                                          ---------    ----------   ---------

      Net increase (decrease) in cash
        and cash equivalents.........         8,670      (18,399)     (19,868)
                                          ---------    ----------   ---------
  Cash and cash equivalents at beginning
    of year:
      Continuing operations..........         4,016       22,318       43,832
      Discontinued operations........         2,383        2,480          834
                                          ---------    ----------   ---------
        Total........................         6,399       24,798       44,666
                                          ---------    ----------   ---------
  Cash and cash equivalents at end
    of year :
      Continuing operations..........        15,069        4,016       22,318
      Discontinued operations........            -         2,383        2,480
                                          ---------    ----------   ---------
        Total........................     $  15,069    $   6,399    $  24,798
                                          =========    ==========   =========
Supplemental cash flow information:
  Cash paid for interest.............     $   3,096    $     900    $   2,224
                                          =========    ==========   =========
  Cash paid for income taxes.........     $     128    $     115    $      -
                                          =========    ==========   =========
  Debt to seller for purchase of
    American Southern Insurance
    Company..........................     $  11,352    $      -     $      -
                                          =========    ==========   =========
  Long-term debt payable converted
    to preferred stock...............     $  13,400    $      -     $      -
                                          =========    ==========   =========


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

                                   -18-


ATLANTIC AMERICAN CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1995, 1994 AND 1993 (Dollars in Thousands, Except Per Share Data)

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation
The  accompanying  consolidated  financial  statements  have  been  prepared  in
conformity  with  generally  accepted  accounting  principles  ("GAAP").   These
financial  statements include the accounts of Atlantic American Corporation (the
"Company") and its majority-owned subsidiaries, including Leath Furniture, Inc.,
which  has  been  reflected  as  discontinued  operations  in  the  accompanying
financial  statements  (see Note 8). All significant  intercompany  accounts and
transactions have been eliminated in consolidation and the interests of minority
shareholders have been recognized (see Note 16).

The Company has five  insurance  subsidiaries  which include  American  Southern
Insurance  Company and its wholly owned  subsidiary  American  Safety  Insurance
Company  (collectively  known as "American  Southern"),  Atlantic  American Life
Insurance Company,  Bankers Fidelity Life Insurance Company and Georgia Casualty
& Surety Company.  American Southern was acquired on December 31, 1995 (see Note
7). Assets and  liabilities  are not  classified,  which is in  accordance  with
insurance industry practice.  Certain  prior year amounts have been reclassified
to conform to the 1995 presentation.

Premium Revenue and Cost Recognition
Life insurance  premiums are recognized as revenues when due,  whereas  accident
and health premiums are recognized over the premium paying period.  Benefits and
expenses are associated  with earned  premiums so as to result in recognition of
profits over the lives of the contracts in proportion to premiums  earned.  This
association is accomplished by the provision of a future policy benefits reserve
and the deferral and subsequent  amortization of the costs of acquiring business
(principally commissions,  advertising and certain issue expenses).  Traditional
life insurance and long-duration  health insurance  deferred policy  acquisition
costs  are  being  amortized  over the  estimated  premium-paying  period of the
related  policies  using  assumptions  consistent  with those used in  computing
policy benefit reserves.  The deferred policy acquisition costs for property and
casualty and  short-duration  health  insurance are amortized over the effective
period of the related insurance policies.  Deferred policy acquisition costs are
expensed  when such  costs are  deemed not to be  recoverable  from the  related
unearned premiums and investment income.

Property and casualty  insurance premiums are recognized as revenue ratably over
the contract period.  The Company provides for insurance  benefits and losses on
accident,  health, and casualty claims based upon: (a) management's  estimate of
ultimate  liability and claim adjusters'  evaluations for unpaid claims reported
prior to the close of the accounting  period,  (b) estimates of incurred but not
reported claims based on past  experience,  and (c) estimates of loss adjustment
expenses.  The  estimated  liability is  continually  reviewed and updated,  and
changes to the  estimated  liability are recorded in the statement of operations
in the year in which such changes are known.


                                   -19-



ATLANTIC AMERICAN CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1995, 1994 AND 1993 (Dollars in Thousands, Except Per Share Data)

NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Goodwill
Goodwill is associated  with the  acquisition  of American  Southern and will be
amortized over a 15 year period using the straight-line method. The Company will
periodically  evaluate  whether  events and  circumstances  have  occurred  that
indicate the remaining  estimated useful life of goodwill may warrant  revision.
When factors indicate that goodwill should be evaluated for possible impairment,
the Company will use an estimate of American Southern's undiscounted income over
the estimated  remaining life of the goodwill in measuring  whether the goodwill
is recoverable.

Fair Value of Financial Instruments
The fair value of cash, other receivables, short-term investments, bonds, common
and preferred  stocks,  and mortgage loans was $196,356 and $103,689 at December
31, 1995 and 1994,  respectively.  Fair values of cash,  other  receivables  and
short-term  investments  approximate fair value because of the short maturity of
those  instruments.  Bonds and  common and  preferred  stock  fair  values  were
determined in accordance with methods prescribed by the National  Association of
Insurance Commissioners ("NAIC"), which do not differ materially from nationally
quoted market prices. The fair value of certain municipal bonds is assumed to be
equal to amortized cost where no market quotations exist.

The fair values of mortgage  loans are  estimated  based on quoted market prices
for those or similar  investments.  It is not  practicable  to estimate the fair
values of policy loans,  student loans and  investments in limited  partnerships
without incurring excessive costs; therefore, no determination of the fair value
of these investments has been made.

The fair value of debt and accounts payable and accrued  liabilities was $52,377
and $26,182 at December  31, 1995 and 1994,  respectively,  of which  $6,490 and
$17,819 related to affiliates,  respectively.  The fair value of short-term debt
payable and  accounts  payable and accrued  liabilities  is  estimated to be its
carrying  value.  The fair value of  long-term  debt is  estimated  based on the
quoted  market  prices for the same or similar  issues,  or on the current rates
offered for debt having the same or similar terms, and remaining maturities.

Investments
All of the Company's debt and equity  securities are classified as available for
sale and are carried at market value.  Mortgage loans, policy and student loans,
and real estate are carried at historical cost. In 1994,  investments in limited
partnerships  were carried at  historical  cost.  If a decline in the value of a
common  stock,  preferred  stock,  or  publicly  traded  bond  below its cost or
amortized  cost is  considered  to be other than  temporary,  a realized loss is
recorded to reduce the carrying  value of the  investment  to its  estimated net
realizable value, which becomes the new cost basis.

The cost of  securities  sold is based on  specific  identification.  Unrealized
gains  (losses)  in the value of bonds and  common  and  preferred  stocks,  are
accounted  for as a direct  increase  (decrease)  in  shareholders'  equity and,
accordingly, have no effect on net (loss) income.

Income Taxes
Income taxes are  accounted  for by the  asset/liability  approach in accordance
with Statement of Financial Accounting Standards 109 ("SFAS 109"),  "Accounting
for Income Taxes". Deferred taxes represent the expected future tax consequences
when the reported  amounts of assets and liabilities are recovered or paid. They
arise from differences  between the financial  reporting and tax basis of assets
and  liabilities  and are  adjusted  for  changes in tax laws and tax rates when
those changes are enacted.  The provision for income taxes  represents the total
of income  taxes  paid or  payable  for the  current  year,  plus the  change in
deferred taxes during the year.



                                   -20-


ATLANTIC AMERICAN CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1995, 1994 AND 1993 (Dollars in Thousands, Except Per Share Data)

NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Net (Loss) Income Per Common Share
Net (loss)  income per common  share is  computed  on the basis of the  weighted
average number of common shares and common equivalent shares  outstanding during
the year applied to net (loss) income after  preferred  dividends.  The weighted
average number of shares outstanding was 18,671,000 in 1995,  18,511,000 in 1994
and  18,476,000  in 1993.  The  effect  of  convertible  subordinated  notes and
convertible preferred stock was anti-dilutive in each of these years.

Cash and Cash Equivalents
Cash and cash equivalents consist of cash on hand and investments in short-term,
highly liquid securities which have original  maturities of three months or less
from date of purchase.

Use of Estimates in the  Preparation of Financial  Statements 
The  preparation  of  financial  statements  in  conformity  with GAAP  requires
management to make estimates and assumptions that affect the reported amounts of
assets and  liabilities  and disclosure of contingent  assets and liabilities at
the date of the financial  statements  and the reported  amounts of revenues and
expenses  during the reporting  period.  Actual  results could differ from those
estimates, although, in the opinion of management, such differences would not be
significant.


                                   -21-


ATLANTIC AMERICAN CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1995, 1994 AND 1993 (Dollars in Thousands, Except Per Share Data)

NOTE 2.  INVESTMENTS

Investments are comprised of the following:
                                                      1995
                                                      ----
                                                Gross       Gross
                                    Carrying  Unrealized  Unrealized  Amortized
                                      Value     Gains       Losses      Cost
                                      --------------------------------------
Bonds:
  U. S. Treasury Securities and
    Obligations of U.S. Government
    Corporations and Agencies......  $ 70,553  $    408   $     19  $  70,164
  Obligations of states and
    political subdivisions.........    21,947         6        270     22,211
  Corporate securities.............    19,817       386         77     19,508
  Mortgage-backed securities
    (government guaranteed)........       996        -          36      1,032
                                      -------  --------   --------  ---------
                                      113,313  $    800   $    402  $ 112,915

Common and preferred stocks........    42,116  $ 15,824   $    633  $  26,925
Mortgage loans (estimated fair
  value of $7,291).................     6,952
Policy and student loans ..........     5,690
Real estate........................        46
                                      -------
   Investments.....................   168,117
Short-term investments.............    12,498
                                      -------
   Total investments...............  $180,615
                                     ========

                                                      1994
                                                      ----
                                                Gross       Gross
                                    Carrying  Unrealized  Unrealized  Amortized
                                      Value     Gains       Losses      Cost
                                      --------------------------------------
Bonds:
  U. S. Treasury Securities
    and Obligations of U.S.
    Government Corporations
    and Agencies...................  $ 27,674  $    88    $    340  $  27,926
  Obligations of states and
    political subdivisions.........     3,465       -          421      3,886
  Corporate securities.............    18,993       99         782     19,676
  Mortgage-backed securities
    (government guaranteed)........     1,343       -          100      1,443
                                      -------  --------   --------  ---------
                                       51,475  $   187    $  1,643  $  52,931

Common and preferred stocks .......    29,571  $ 8,540    $  1,343  $  22,374
Mortgage loans (estimated fair
  value of $7,242).................     7,410
Policy and student loans...........     6,867
Investment in limited partnerships.     1,047
Real estate........................        46
                                     --------
  Investments......................    96,416
Short-term investments.............     2,498
                                     --------
  Total investments................  $ 98,914
                                     ========

Bonds  having an  amortized  cost of  $13,643  and $9,323  were on deposit  with
insurance regulatory authorities at December 31, 1995 and 1994, respectively, in
accordance with statutory requirements.

The amortized  cost and carrying  value of bonds and  short-term  investments at
December 31, 1995 by contractual maturity are shown below. Actual maturities may
differ from contractual  maturities because borrowers may have the right to call
or prepay obligations with or without call or prepayment penalties.

                                   -22-


ATLANTIC AMERICAN CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1995, 1994 AND 1993 (Dollars in Thousands, Except Per Share Data)

NOTE 2.  INVESTMENTS (CONTINUED)

                                             Carrying    Amortized
                                               Value        Cost
                                             --------    ---------
Due in one year or less...................   $ 43,188   $ 43,083
Due after one year through five years.....     32,856     32,929
Due after five years through ten years....     17,439     17,199
Due after ten years.......................     31,332     31,170
Varying maturities........................        996      1,032
                                              -------    -------
   Totals.................................   $125,811   $125,413
                                             ========   ========

Investment income was earned from the following sources:

                                                 1995        1994        1993
                                                 ----        ----        ----
Bonds....................................... $  3,549    $  3,267     $  2,602
Common and preferred stocks.................    1,205       1,603        1,365
Mortgage loans..............................      791         722          807
CD's and commercial paper...................      548         604          851
Other.......................................      473         432          423
                                             --------     -------     --------
    Total investment income.................    6,566       6,628        6,048
    Less investment expenses................     (424)       (465)        (345)
                                             --------     -------     --------
Net investment income....................... $  6,142    $  6,163     $  5,703
                                             ========     =======     ========

   A summary of realized investment gains (losses) follows:

                   1995                1994                  1993
          ---------------------------------------------------------------------
                       Limited
                       Partner-
          Stocks Bonds   ship   Total  Stocks  Bonds Total Stocks  Bonds  Total
          ---------------------------------------------------------------------
  Gains...$1,743 $  35 $ 363   $2,141  $1,150  $  5  $1,155 $1,231 $  91 $1,322
  Losses.    (73)  (9)    -       (82)   (260)  (25)   (285)  (313) (213)  (526)
  Write-
   downs .  (162)(166)    -      (328)     -     -       -     (52)   -     (52)
            ---- ----   ----    -----  -----   -----  -----  -----  ----- -----

    Total
    realized
    investment
    gains
    (losses),
    net   $1,508 $(140)$ 363   $1,731  $  890  $(20)  $ 870 $  866 $(122)$  744
          ====== ===== =====   ======  ======  ====   ===== ====== ===== ======


Proceeds  from  the  sale of  common  and  preferred  stocks,  bonds  and  other
investments are as follows:

                                            1995        1994        1993
                                            ----        ----        ----
   Common and preferred stocks........    $10,199    $ 9,163      $ 8,197
   Bonds..............................      1,730         -         1,218
   Student loans......................      7,278      7,845        4,794
   Other investments..................      1,820        797        2,477
                                          -------    -------      -------
           Total proceeds                 $21,027    $17,805      $16,686
                                          =======    =======      =======

The investment  which exceeds 10% of  shareholders'  equity at December 31, 1995
was a common stock investment in the Wachovia  Corporation with a carrying value
of $15,185 and a cost basis of $3,475.

The  Company's  bond  portfolio  consisted  of a total of 99%  investment  grade
securities at December 31, 1995 as defined by the NAIC.


                                   -23-


ATLANTIC AMERICAN CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1995, 1994 AND 1993 (Dollars in Thousands, Except Per Share Data)

NOTE 3.  INSURANCE RESERVES AND POLICY FUNDS

The following table presents the Company's reserves for life,  accident,  health
and casualty losses as well as loss adjustment expenses.
                                                             Amount of Insurance
                                                                  in Force
                                                                  --------
Future policy benefits                    1995      1994       1995       1994
                                          ----      ----       ----       ----
  Life insurance policies
    Individual and group life:
      Ordinary......................    $ 20,806  $ 19,868   $221,450  $217,018
      Mass market...................       9,578     9,852     22,896    24,936
    Individual annuities............         887       997         -         -
                                        --------  --------   --------  --------
                                          31,271    30,717   $244,346  $241,954
                                                             ========  ========
  Accident and health insurance
    policies........................       5,034     6,924
                                        --------  --------
                                          36,305    37,641
Unearned premiums...................      24,140     7,740
Losses and claims...................      79,514    40,730
Other policy liabilities............       3,888     2,184
                                        --------  --------
  Total policy liabilities..........    $143,847  $ 88,295
                                        ========  ========

Annualized  premiums for accident and health insurance policies were $16,595 and
$18,806 at December 31, 1995 and 1994, respectively.

Future Policy Benefits -

Liabilities  for life  insurance  future policy  benefits are based upon assumed
future  investment  yields,  mortality  rates and withdrawal  rates after giving
effect to  possible  risks of  adverse  deviation.  The  assumed  mortality  and
withdrawal  rates are based upon the Company's  experiences.  The interest rates
assumed for life,  accident and health are  generally:  (i) 2 1/2% to 5 1/2% for
issues  prior to 1977,  (ii) 7% graded to 5 1/2% for 1977  through  1979 issues,
(iii) 9% for 1980 through 1987 issues, and (iv) 7% for 1988 and later issues.

Morbidity  assumptions  for hospital  indemnity  insurance are based on the 1974
hospital  and  surgical  tables  and  the  1959  DBD  tables,   while  morbidity
assumptions for Medicare supplement  insurance are based on industry studies and
the  Company's   experience.   Hospital   indemnity   mortality  and  withdrawal
assumptions  are based on the Ultimate 65-70 tables and the Linton Lapse tables.
Medicare  supplement  mortality and withdrawal  assumptions are based on Company
experience.

Losses and Claim Reserves -

Until  September 30, 1991,  the Company  participated  in the National  Workers'
Compensation Reinsurance Pool, which is a national reinsurance fund for policies
allocated to insurers under various states' workers'  compensation assigned risk
laws for companies that cannot otherwise obtain coverage.  On December 30, 1994,
the Company  satisfied its obligation with respect to all outstanding and future
claims associated with the Company's participation for a cash payment of $9,057.
The redundancy in the losses and claims reserves, as a result of its settlement,
of $4,870 reduced the 1994 provision for insurance  benefits and losses incurred
by a corresponding amount.


                                   -24-


ATLANTIC AMERICAN CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1995, 1994 AND 1993 (Dollars in Thousands, Except Per Share Data)

NOTE 3.  INSURANCE RESERVES AND POLICY FUNDS (CONTINUED)

Activity in the  liability for unpaid  claims and claim  adjustment  expenses is
summarized as follows:

                                                     1995            1994
                                                     ----            ----

Balance at January 1............................   $40,730         $54,762
Less:  Reinsurance recoverables.................   (12,334)        (11,063)
                                                   -------         -------
  Net balance at January 1......................    28,396          43,699
                                                   -------         -------

Incurred related to:
  Current year..................................    17,017          22,900
  Prior years...................................     5,364          (3,289)
                                                   -------         -------
  Total incurred................................    22,381          19,611
                                                   -------         -------

Paid related to:
  Current year..................................    13,743          14,548
  Prior years...................................     8,398          20,366
                                                   -------         -------
  Total paid....................................    22,141          34,914
                                                   -------         -------

Reserves acquired due to acquisition, net.......    28,411              -
                                                   -------         -------
Net balance at December 31......................    57,047          28,396
Plus:  Reinsurance recoverables.................    11,893          12,334
       Reinsurance recoverables acquired due
         to acquisition.........................    10,574              -
                                                   -------         -------

Balance at December 31...........................  $79,514         $40,730
                                                   =======         =======

Following  is a  reconciliation  of total  incurred  claims  to total  insurance
benefits and losses incurred:

                                                     1995            1994
                                                     ----            ----

Total incurred claims...........................   $22,381         $19,611
Cash surrender value and matured endowments.....       975             849
Death benefits..................................     1,333           1,495
                                                   -------         -------
      Total insurance benefits and losses
        incurred................................   $24,689         $21,955
                                                   =======         =======



                                   -25-


ATLANTIC AMERICAN CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1995, 1994 AND 1993 (Dollars in Thousands, Except Per Share Data)

NOTE 4.  REINSURANCE

In accordance with general practice in the insurance  industry,  portions of the
life,  property and  casualty  insurance  written by the Company are  reinsured;
however,  the Company  remains  contingently  liable with respect to reinsurance
ceded should any reinsurer be unable to meet its obligations.  Approximately 83%
of the  reinsurance  receivables  are due from six reinsurers as of December 31,
1995. In the opinion of management,  the Company's  reinsurers  are  financially
stable  and  allowances  for  uncollectible   amounts  are  established  against
reinsurance receivables, if appropriate. The following table reconciles premiums
written to premiums  earned and summarizes the components of insurance  benefits
and losses  incurred  for all of the  Company's  insurance  subsidiaries  except
American Southern.

                                              1995       1994        1993
                                              ----       ----        ----

          Premiums written.............    $ 46,773   $ 45,230    $ 42,372
          Less - premiums ceded........      (3,037)    (2,461)     (2,080)
                                           ---------   ---------  ---------

            Net premiums written.......      43,736     42,769      40,292
                                           ---------   ---------  ---------

          Change in unearned premiums          (230)      (826)        453
          Change in unearned premiums ceded    (133)      (242)        199
                                           ---------   ---------  ---------

            Net change in unearned premiums    (363)    (1,068)        652
                                           ---------   ---------  ---------

            Net premiums earned........    $ 43,373   $ 41,701    $ 40,944
                                           =========   =========  =========

          Provision for benefits and
            losses incurred                $ 25,999   $ 22,923    $ 26,549
          Reinsurance loss recoveries...     (1,310)      (968)     (1,185)
                                           ---------  ----------  ---------

          Insurance benefits and losses
            incurred...................    $ 24,689   $ 21,955    $ 25,364
                                           =========  ==========  =========



                                   -26-


ATLANTIC AMERICAN CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1995, 1994 AND 1993 (Dollars in Thousands, Except Per Share Data)

NOTE 5.  INCOME TAXES

During the first  quarter of 1993,  the Company  adopted  SFAS 109.  The Company
recorded a  cumulative  catch-up  charge due to the  adoption of SFAS 109 in the
amount of $519. Prior to the  implementation  of SFAS 109, the Company accounted
for income taxes using Accounting Principles Board Opinion No. 11.

The Company files a  consolidated  federal  income tax return with its insurance
and furniture  subsidiaries,  excluding  American  Southern.  Beginning in 1996,
American Southern will be incorporated into the consolidated tax return.

A reconciliation  of  the  differences  between  income  taxes  on income before
discontinued   operations  and  extraordinary  item,  computed  at  the  federal
statutory income tax rate is as follows:

                                                 1995        1994       1993
                                                 ----        ----       ----
Federal income tax provision at statutory
  rate of 35%..............................    $ 1,079    $ 2,281     $   163
Tax exempt interest and
  dividends received deductions............       (391)      (431)       (339)
Increase in net deferred tax assets from
  1993 tax rate change.....................         -          -         (693)
Reduction of deferred taxes................         -      (1,000)         -
Changes in asset valuation allowance:
  Utilization of net operating loss........       (731)    (2,622)       (823)
  Increase due to 1993 tax rate change.....         -          -          693
Alternative minimum tax....................          9        140          10
                                               --------   --------     --------
    (Benefit) for income taxes from
      continuing operations................        (34)    (1,632)       (989)
    Provision for income taxes from
      discontinued operations..............         -       1,086       1,049
                                               --------   --------     --------
          Total (benefit) provision for
            income taxes...................    $   (34)   $  (546)    $    60
                                               ========   ========     ========

Deferred tax  liabilities and assets at December 31, 1995 and 1994 are comprised
of the following:

                        Tax Effect                               Tax Effect
                        ----------                               ----------
                      1995      1994                            1995    1994
                      ----      ----                            ----    ----
    Deferred tax                           Deferred tax
      liabilities:                           assets:
     Deferred                                  Net Operating
       acquisition                               loss carry-
       costs........ $(3,416) $(2,871)           forwards....$ 21,129 $ 20,360
     Net unrealized                            Insurance
       investment                                reserves....   7,466    5,204
       gains........ $(5,456) $(2,009)         Bad Debts.....     441      211
                     -------  -------                         -------  --------


       Total deferred                            Total
         tax                                       deferred
         liablities  $(8,872) $(4,880)             tax assets  29,036   25,775
                     =======  =======                         -------  -------- 

                                               Asset valuation
                                                 allowance....(20,164) (20,895)
                                                              -------- --------

                                               Net deferred
                                                 tax assets..$     -  $     -
                                                             ======== =========


                                   -27-


ATLANTIC AMERICAN CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1995, 1994 AND 1993 (Dollars in Thousands, Except Per Share Data)

NOTE 5.  INCOME TAXES (CONTINUED)

The components of the (benefit) provision are:

                                                      1995     1994      1993
                                                      ----     ----      ----
Continuing operations
     Current:
        Federal..................................   $  (34)  $ (632)    $ (989)
     Deferred:
        Federal..................................       -    (1,000)        -
Discontinued operations
     Current:
        Federal..................................       -       816      1,049
        State....................................       -       270         -
                                                    ------   ------     ------
          Total..................................   $  (34)  $ (546)    $   60
                                                    ======   ======     ======

The Internal  Revenue Service ("IRS")  examined the 1983 and 1984 federal income
tax returns of the Company, and the Company entered into litigation with the IRS
regarding  claims  for  additional  taxes  related   primarily  to  intercompany
reinsurance  transactions.  In 1994, the Company reached a favorable  settlement
with the IRS on all  disputed  matters,  and there was an  expiration  of a time
limitation with respect to another potential tax liability.  The settlement with
the IRS  resulted  in no tax  payments  by the  Company  and,  accordingly,  the
deferred tax reserves were reduced by $1,000.  Subsequent  to the  settlement of
the tax case, in 1995 the Company paid interest of $202 related to the above tax
case.

At  December  31,  1995,  the Company  has  regular  tax loss  carryforwards  of
approximately $60,369 expiring generally between 2000 and 2009.

The  Company  has  determined,  based  on its  earnings  history,  that an asset
valuation  allowance of $20,164 should be  established  against its net deferred
tax assets at December 31, 1995. The Company's asset valuation allowance changed
by $731 during 1995,  due  primarily to the addition of tax net  operating  loss
carryforwards.  The Company has a formal tax-sharing  agreement with each of its
subsidiaries,  excluding American Southern. Beginning in 1996, American Southern
will be incorporated into the formal tax-sharing agreement.



                                   -28-


ATLANTIC AMERICAN CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1995, 1994 AND 1993 (Dollars in Thousands, Except Per Share Data)

NOTE 6.  CREDIT ARRANGEMENTS

                                                       1995         1994
                                                        ----         ----
Arrangements with affiliates

  9% notes payable; callable after
    April 15, 1995................................   $     -      $    675
  Notes payable  with  payment of $3,000 in
    2001 and final  payment of $2,300 in
    2002 (weighted average interest rate of
    9-1/2% and 9-1/4% at December 31,
    1995 and 1994, respectively)..................     5,300        18,700
                                                       -----        ------

       Total affiliated arrangements..............   $ 5,300      $ 19,375
                                                     =======      ========

Arrangements with non-affiliates

  8% Convertible subordinated notes due
    May 15, 1997 ( $1,058 and $1,033 held by
    affiliates at December 31, 1995 and 1994,
    respectively).................................   $ 5,627      $ 5,627
  Note payable to bank at prime (8 1/2%) due
    December 31, 2000.............................    22,642           -
  Note payable to seller at prime (8 1/2%)
    and accrued interest due October 11, 1996.....    11,352           -
                                                     -------      -------

       Total non-affiliated arrangements..........   $39,621      $ 5,627
                                                     =======      =======

Total arrangements
  Due within one year.............................   $13,352      $   675
                                                     =======      =======
  Long-term debt..................................   $31,569      $24,327
                                                     =======      =======

The 8%  convertible  subordinated  notes are  convertible  into an  aggregate of
514,000  shares of common  stock at a price of $10.94 per  share.  The notes are
redeemable at the Company's option at declining premiums until May 15, 1997.

The note  payable to bank at prime rate due  December 31, 2000 is payable in two
semi-annual  payments of $1,000 in 1996 and four quarterly payments of $1,000 in
1997 through 2000 with the balance due at maturity.  Interest is paid  quarterly
in arrears.

The note payable to seller at prime due October 11, 1996 was  executed  upon the
acquisition  of  American  Southern  and  is  scheduled  to  be paid off with an
additional advance with the same bank as the  note due  December  31, 2000.  The
rate on the advance will be prime  plus 0.5%,  but  will return  to prime if the
Company repays an amount equal to or greater  than  $4,000 on or before  January
31,  1997.  Currently,  50% of the  interes  on the note  to seller  is  payable
quarterly in arrears and the remaining 50% is due October 11, 1996.  The Company
is required t o  maintain  certain  ratios  as  it  relates to  funded  debt  to
consolidated  total capitalization, cash flow to debt service, as well as comply
with limitations on capital expenditures and debt  obligations.  The Company was
in compliance with all of the covenants associated with the debt payable to bank
at December 31, 1995.

Maturities

The Company's principal payments on credit arrangements outstanding at December
31, 1995 over the next five years are as follows:    
    Year   Amount
    ----   ------
    1996   $13,352
    1997     9,627
    1998     4,000
    1999     4,000
    2000     8,642


                                   -29-


ATLANTIC AMERICAN CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1995, 1994 AND 1993 (Dollars in Thousands, Except Per Share Data)

NOTE 7.  ACQUISITION OF AMERICAN SOUTHERN INSURANCE COMPANY

On December 31, 1995, the Company acquired a 100% ownership interest in American
Southern  for  approximately  $34,000  ($22,648  in cash and a note to seller of
$11,352).  Accordingly, the balance sheet of American Southern has been included
in the accompanying  financial  statements;  however,  the results of operations
have been excluded.  American Southern is a 59 year old company headquartered in
Atlanta,  operating as a multi-line  property  and  casualty  company  primarily
engaged in the sale of state and municipality automobile insurance.

The  acquisition  has  been  accounted  for  as  a  purchase   transaction  and,
accordingly, the purchase price was allocated to assets and liabilities based on
their  estimated  fair values as of the date of  acquisition.  The excess of the
consideration  paid over the estimated fair values of net assets acquired in the
amount  of  $2,250  has  been  recorded  as  goodwill  to be  amortized  on  the
straight-line basis over 15 years.

The following  unaudited pro forma summary combines the consolidated  results of
operations of the Company and American  Southern as if the acquisition had taken
place at the beginning of the  following  periods after giving effect to certain
adjustments.  These adjustments include adjustments to increase interest expense
on funds used by the Company to purchase American Southern,  the amortization of
goodwill,  a  reduction  in  American  Southern's  income tax expense due to the
Company's intercompany tax sharing agreement and give effect  to  the conversion
of  $13.4 million  in  debt into 134,000 shares of Series B Preferred Stock (see
Note 11).  This  pro  forma  information  is  not necessarily  indicative of the
financial  position or results  of operations that would have  occurred  had the
acquisition taken place at the beginning of the periods.

                                                    1995         1994
                                                    ----         ----
Revenue........................................  $  95,855     $ 90,040
                                                 =========     ========

Net (loss) income:
   Continuing operations.......................  $   6,865     $ 12,889
   Discontinued operations.....................    (10,094)       1,121
   Extraordinary gain..........................         -           100
                                                 ----------    --------
      Net (loss) income........................  $  (3,229)    $ 14,110
                                                 ==========    ========

Net (loss) income per common share data:
   Continuing operations.......................  $     .29     $    .62
   Discontinued operations.....................       (.54)         .06
                                                 ----------    --------
      Net (loss) income........................  $    (.25)    $    .68
                                                 ==========    ========

In connection with the acquisition of American  Southern,  the following  assets
and liabilities where acquired:
                                                      1995
                                                      ----
   Cash, short-term investments and investments.  $  72,414
   Receivables, net.............................     16,716
   Deferred acquisition costs...................      2,082
   Goodwill.....................................      2,250
   Other assets.................................        901
                                                     ------
      Total assets..............................     94,363
                                                     ------

   Unearned premiums............................     16,170
   Losses and claims............................     38,985
   Short-term debt..............................     11,352
   Other policy liabilities.....................      1,600
   Other payables...............................      3,374
                                                   --------
      Total liabilities.........................     71,481
                                                   --------
   Net assets...................................   $ 22,882
                                                   ========
                                   -30-


ATLANTIC AMERICAN CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1995, 1994 AND 1993 (Dollars in Thousands, Except Per Share Data)

NOTE 8.  DISCONTINUED OPERATIONS

Subsequent  to  year  end,  the  Company   announced  its  intent  to  sell  its
approximately  88%  interest  in  Leath  Furniture,  Inc.  ("Leath"),  a  retail
furniture chain.  Accordingly,  the consolidated  financial statements have been
adjusted  to  separately  report the net assets and  operating  results of these
discontinued  operations.  The  Company  is in the  process  of  negotiating  an
agreement  for the sale of such  interest  to a related  party,  and  expects to
complete the sale during the first half of 1996. Any gain from this  transaction
will be recorded as a direct credit to additional paid-in capital.

The following  results of operations and financial  position are attributable to
discontinued operations:

                                                     1995      1994      1993
                                                     ----      ----      ----

Results of Operations:
  Net sales......................................  $113,265  $117,554  $116,155
                                                   ========  ========  ========

  (Loss) income from discontinued operations.....  $ (6,656) $  1,121  $  1,543
  Provision for discontinued operations..........    (3,438)       -         -
                                                   --------  --------  --------
  Net (loss) income from discontinued operations.  $(10,094) $  1,121  $  1,543
                                                   ========  ========  ========
  (Loss) income per share from discontinued
    operations...................................  $   (.54) $    .06  $    .09
                                                   ========  ========  ========

Financial Position:
  Merchandise inventory..........................  $ 26,089  $ 25,008
  Property and equipment, net....................    21,655    21,459
  Goodwill.......................................     9,304    10,483
  Other assets...................................     8,447     7,774
  Total liabilities..............................   (66,448)  (56,705)
                                                    -------   -------

Net assets of discontinued operations............  $   (953) $  8,019
                                                   ========  ========

The provision for  discontinued  operations of $3.4 million includes losses from
the measurement date until the anticipated disposal date.



                                   -31-


ATLANTIC AMERICAN CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1995, 1994 AND 1993 (Dollars in Thousands, Except Per Share Data)

NOTE 9.  COMMITMENTS AND CONTINGENCIES

The Company and its subsidiaries are party to litigation occurring in the normal
course of business. In the opinion of management,  such litigation will not have
a material  adverse  effect on the  Company's  financial  position or results of
operations.

Operating Lease Commitments

The Company's  rental  expense,  including  common area  charges,  for operating
leases was $1,013, $1,080 and $1,126 in 1995, 1994 and 1993,  respectively.  The
Company's future minimum lease obligations under non-cancelable operating leases
are as follows:

                              Year Ending
                              December 31,
                              ------------
                         1996.............. $  878
                         1997..............    874
                         1998..............    864
                         1999..............    848
                         2000..............    672
                         2001 and Beyond...  1,876
                                            ------
                         Total............. $6,012
                                            ======

NOTE 10.  EMPLOYEE BENEFIT PLANS

Stock Options At December 31, 1995, the Company has two stock-based compensation
plans.  In 1992, the  shareholders  approved the Company's  adoption of the 1992
Incentive Plan ("1992 Plan"). The 1992 Plan originally provided for a maximum of
400,000  stock options  subject to issuance.  The 1992 Plan was amended in 1995,
subject to Shareholder  approval at the 1996 Annual  Meeting,  to provide for an
additional  400,000 stock options.  Prior to the 1992 Plan, the shareholders had
approved the  Company's  1987 Stock Option Plan ("1987  Plan")  providing  for a
maximum of 500,000 options subject to issuance. This plan expires in 1997. Since
the  inception of the 1992 Plan,  no options have been or will be granted  under
the 1987 Plan. These two stock option plans provide that options of common stock
of the Company may be granted at an option price to be not less than 85% to 100%
of the fair  market  value of the shares on the date of grant.  Options  granted
under these plans  expire five years from date of grant.  Vesting  occurs at 50%
upon issuance of an option,  and the remaining  portion is vested at 25% in each
of the following two years.

The following is a summary of stock option  information  for the Company's stock
option plans:
                                                   1995           1994
                                                   ----           ----
Options outstanding, beginning of year........    745,442        612,500
Options granted...............................    125,000        152,500
Options exercised ($1.00-$2.125)..............   (309,651)      (14,558)
Options canceled or expired ($1.00-$2.125)....   (130,650)       (5,000)
                                                 ---------      --------
Options outstanding, end of year..............    430,141       745,442
                                                 =========      ========

Option price range per share..................  $1.00-$2.50   $.969-$2.125
Options exercisable...........................    333,766        664,942
Options available for grant...................    389,750         98,500

401(k) Plan
The Company  initiated an employees'  savings plan under  Section  401(k) of the
Internal  Revenue  Code in May of 1995.  The plan covers  substantially  all the
Company's  employees,   except  employees  of  American  Southern.  The  Company
previously  had  a  profit  sharing  plan  for  its  employees.   The  plan  was
subsequently  amended  and  restated  for  401(k)  provisions.  Under  the plan,
employees  generally may elect to exclude up to 16% of their  compensation  from
amounts  subject to income tax as a salary  deferral  contribution.  The Company
makes a matching  contribution to each employee in an amount equal to 50% of the
first 6% of such contributions.  The Company's matching contribution to the plan
which is in Company stock was approximately $72 in 1995.


                                   -32-


ATLANTIC AMERICAN CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1995, 1994 AND 1993 (Dollars in Thousands, Except Per Share Data)

NOTE 11.  PREFERRED STOCK

Annual  dividends  on the  Series  A  Convertible  Preferred  Stock  ("Series  A
Preferred  Stock")  are  $10.50  per  share  and are  cumulative.  The  Series A
Preferred  Stock  is  convertible  into  approximately  752,000  shares  of  the
Company's  common  stock  at a  conversion  price  of  $3.99  per  share  and is
redeemable at the Company's  option at declining  premiums  until March 15, 1997
and thereafter at $100 per share, plus unpaid dividends.

As  part  of  the  American  Southern  acquisition  and  effective  December 31,
1995, the Company  issued 134,000 shares of Series B Preferred  Stock ("Series B
Preferred  Stock") having a stated value of $100 per share.  Annual dividends to
be paid are $9.00 per share and are cumulative.  The Series B Preferred Stock is
not  currently  convertible,  but may  become  convertible  into  shares  of the
Company's common stock under certain circumstances.  In such event, the Series B
Preferred  Stock  would  be  convertible  into  an  aggregate  of  approximately
3,358,000  shares of the common stock at a conversion  ratio of $3.99 per share.
The Series B Preferred Stock is redeemable at the option of the Company.




                                   -33-



ATLANTIC AMERICAN CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1995, 1994 AND 1993 (Dollars in Thousands, Except Per Share Data)

NOTE 12.  STATUTORY REPORTING

The assets,  liabilities  and results of  operations  have been  reported on the
basis  of  GAAP,  which  varies  from  statutory  accounting  practices  ("SAP")
prescribed  or permitted  by insurance  regulatory  authorities.  The  principal
differences  between  SAP and GAAP  are that  under  statutory  accounting:  (i)
certain  assets  that are  nonadmitted  assets are  eliminated  from the balance
sheet; (ii) acquisition costs for policies are expensed as incurred,  while they
are deferred and amortized  over the estimated  life of the policies under GAAP;
(iii) no  provision  is made for  deferred  income  taxes;  (iv) the  timing  of
establishing  certain  reserves is different  than under GAAP; (v) certain notes
are  considered  surplus  rather  than  debt;  (vi)  valuation   allowances  are
established  against  investments;  and (vii)  goodwill  is limited to 10% of an
insurer's surplus, subject to a ten year amortization period.

The amount of statutory  net income  (excluding  American  Southern) and surplus
(shareholders'  equity)  for  the  insurance  subsidiaries  (including  American
Southern's  surplus  for 1995  only) for the  years  ended  December  31 were as
follows:

                                                1995       1994        1993
                                                ----       ----        ----
Life and Health.............................  $ 3,021    $ 2,643     $ 2,585
Property and Casualty.......................    1,466      5,091         967
                                              -------    -------     -------
  Net income................................  $ 4,487    $ 7,734     $ 3,552
                                              =======    =======     =======

Life and Health.............................  $24,724    $19,858     $18,131
Property and Casualty.......................   38,995      9,663       5,740
                                              -------    -------     -------
  Surplus...................................  $63,719    $29,521     $23,871
                                              =======    =======     =======

Under the  Insurance  Code of the State of  Georgia,  dividend  payments  to the
Company by its insurance subsidiaries have certain limitations without the prior
approval  of the  Insurance  Commissioner.  In 1996,  dividend  payments  by the
insurance companies in excess of $7.5 million would require prior approval.  The
Company received dividends of $2,864 and $972 in 1995 and 1993, respectively. No
dividends  were paid in 1994.  As of December  31,  1995 and 1994,  the life and
health insurance  subsidiaries and the property and casualty  subsidiaries  must
individually maintain minimum statutory capital and surplus of $3,000.

For statutory  purposes,  in April of 1994, the property and casualty subsidiary
received  permission from the Georgia Insurance  Department to (1) close out its
accumulated  deficit  in its  unassigned  funds  account,  (2) have the  Company
contribute its remaining  $11.2 million in Surplus Notes to capital,  and (3) in
the  future to pay up to the  maximum  dividends  allowed  under the  applicable
regulations.  This transaction in effect was a statutory recapitalization of the
casualty subsidiary.


                                   -34-


ATLANTIC AMERICAN CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1995, 1994 AND 1993 (Dollars in Thousands, Except Per Share Data)

NOTE 13.  RELATED PARTY AND OTHER TRANSACTIONS

In  the  normal  course  of  business,  and in  management's  opinion  at  terms
comparable to those available from unrelated parties, the Company has engaged in
transactions with its Chairman and his affiliates.  These  transactions  include
leasing of office space, investing and financing. A brief description of each of
these is discussed below.

The Company leases approximately 65,500 square feet of office and covered garage
space from an affiliated company. In the years ended December 31, 1995, 1994 and
1993, the Company paid $960, $1,044 and $1,071, respectively, under the lease.

A majority  of the  financing  of the  Company  has  historically  been  through
affiliates of the Company or its Chairman,  in the form of debt and the Series A
Preferred   Stock.  Effective  December  31,  1995,  the  Company issued 134,000
shares of Series B Preferred Stock in exchange for cancellation of approximately
$13.4 million in outstanding  debt to the Company's  Chairman and certain of his
affiliates (see Note 11).

The Company has mortgage loans to finance  properties  owned by its discontinued
furniture  subsidiary.  At December  31, 1995 and 1994,  the balance of mortgage
loans owed to various of the  Company's  insurance  subsidiaries  was $6,400 and
$6,756,  respectively.  For 1995, 1994, and 1993, interest on the mortgage loans
totaled $730, $650, and $644, respectively.

Certain  members  of  management  are on the  Board  of  Directors  of Bull  Run
Corporation and Gray Communications Systems, Inc. At December 31, 1995 and 1994,
the Company owned 600,000 and 0, respectively,  of the common shares outstanding
of Bull Run  Corporation  and 236,040 and  147,360,  respectively  of the common
shares outstanding of Gray Communications Systems, Inc.


                                   -35-



ATLANTIC AMERICAN CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1995, 1994 AND 1993 (Dollars in Thousands, Except Per Share Data)

NOTE 14.  SEGMENT INFORMATION

The  following  summary sets forth the Company's  business  segments by revenue,
(loss) income before income tax benefit,  discontinued operations, extraordinary
gain  and cumulative  effect of change in  accounting  principle  (exclusive  of
American Southern) and assets (inclusive of American  Southern  for 1995  only).
The Company, after discontinuation of its furniture  segment,  operates in three
segments:  Property and Casualty  Insurance,  Life  Insurance,  and Accident and
Health Insurance.
                                                            Adjustments
                 Property          Accident                       and
                   and               and    Discontinued        Elimi-  Consoli-
                Casualty    Life    Health   Operations  Other  nations  dated
                --------------------------------------------------------------
Revenue
 1995...........$ 21,532  $12,435   $18,508    $   -    $   2  $  (807) $ 51,670
 1994...........  17,808   11,225    20,745        -        2     (581)   49,199
 1993...........  16,114    9,529    23,295        -      (49)  (1,153)   47,736

(Loss) income
  before income
  tax benefit,
  discontinued
  operations, 
  extraordinary 
  gain and 
  cumulative
  effect of
  change in
  accounting
  principle for
  income taxes
 1995...........   2,353    2,033     1,025        -    (2,419)     92    3,084
 1994...........   5,880    1,199     1,100        -    (1,783)    121    6,517
 1993...........    (268)     752     1,274        -    (1,291)     -       467

Assets
 1995........... 150,505   71,532    19,603        (953) 3,854      -    244,541
 1994...........  53,462   61,703    22,339       8,019  3,217      -    148,740
 1993...........  61,166   60,484    26,281       4,921  1,857     113   154,822

Capital  expenditures  were $1,107,  $1,270,  and $85 in 1995,  1994,  and 1993,
respectively.


                                   -36-


ATLANTIC AMERICAN CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1995, 1994 AND 1993 (Dollars in Thousands, Except Per Share Data)

NOTE 15.  QUARTERLY FINANCIAL INFORMATION (UNAUDITED)

The following table sets forth a summary of the quarterly  unaudited  results of
operations for the two years ended December 31, 1995:

                          1995                               1994
          ---------------------------------  -----------------------------------
           First   Second   Third   Fourth    First   Second   Third   Fourth
          Quarter  Quarter Quarter  Quarter  Quarter Quarter  Quarter Quarter(1)
          ---------------------------------  -----------------------------------
Revenue.. $11,911  $12,772 $13,588  $13,399  $11,474 $12,071  $12,462  $13,192
Income:
  Income
  before
  income
  tax
  (expense)
  benefit,
  net...  $   228  $   723 $ 1,207  $   926  $    16 $  413   $   692  $ 5,396
  Income
   tax
   (expense)
   benefit,
   net..       (9)      -       -        43      582(2) 896(2)    165      (11) 
           ------- ------  -------  -------   ------- -------  ------   ------- 
  Continuing
   operations 219      723   1,207      969      598  1,309       857    5,385
  Discontin-
   ued opera-
   tions      225   (3,205) (1,404)  (5,710)(3)  663    127      (252)     583
           ------- ------- -------  -------   ------- -------  -------  -------
  Income
   (loss)
   before
   extra-
   ordinary
   gain       444   (2,482)   (197)  (4,741)   1,261  1,436       605    5,968
  Extra-
   ordinary
   gain        -        -       -        -        -      -        100       - 
           ------- ------- -------  -------   ------- -------  -------  ------- 
    Net 
    income 
    (loss) $  444  $(2,482)$  (197) $(4,741) $ 1,261 $1,436   $   705  $ 5,968
           ======= ======== ======= =======  ======= =======  ========  =======

Per common 
 share data:
   Contin-
    uing 
    Opera-
    tions  $  .01  $   .03 $   .06  $   .05  $   .02 $  .06   $   .04  $   .31
   Discon-
    tinued 
    Opera-
    tions     .01     (.17)   (.07)    (.30)     .04    .01      (.01)     .02
           ------- ------- -------  -------   ------- -------  -------  -------
     Net 
     income 
     (loss)$  .02  $  (.14)$  (.01) $  (.25) $   .06 $  .07   $   .03  $   .33
           ======= ======= ======== ========  ======= ======   =======  =======

(1)  The fourth quarter of 1994 includes a reserve redundancy of $4,870 for the
     settlement of a block of workers' compensation insurance business.
(2)  Income tax benefit net, includes $350 and $650, in the first and second 
     quarter of 1994, respectively for settlement of a tax case and expiration 
     of a time limitation with respect to another potential tax liability.
(3)  Includes provision for discontinued operations of $3,438 (see Note 8).

NOTE 16.  SUBSEQUENT EVENT

On January 5, 1996, the Company entered into an agreement with Bankers  Fidelity
and a newly formed wholly-owned subsidiary of the Company, pursuant to which the
Company will acquire the remaining  publicly-held  interest in Bankers  Fidelity
that the Company does not own.  The  transaction  will be completed  through the
merger of the newly  formed  subsidiary  into  Bankers  Fidelity,  with  Bankers
Fidelity  being the  surviving  corporation  in the  merger.  As a result of the
merger,  the  shareholders  of Bankers  Fidelity,  other than the Company,  will
receive $6.25 in cash per share, for an aggregate  payout of approximately  $1.3
million.  The  transaction  is  scheduled  to be  completed  on April  1,  1996,
following approval by the Bankers Fidelity shareholders.

                                   -37-



ATLANTIC AMERICAN CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1995, 1994 AND 1993 (Dollars in Thousands, Except Per Share Data)

MARKET INFORMATION

The common stock of the Company is traded in the over-the-counter  market and is
quoted on the NASDAQ  National  Market under the symbol  "AAME".  As of March 8,
1996, the Company had approximately  6,880  stockholders,  including  beneficial
owners holding shares in nominee or "street" name. The following tables show for
the  periods  indicated  the range of the  reported  high and low  prices of the
common stock on the NASDAQ  National  Market and the closing  price of the stock
and percent of change at December 31. No common stock  dividends  have been paid
since 1988.

                                                   1995             1994
                                                   ----             ----

                                                High   Low       High   Low
                                                ----------       ----------

First quarter.......................          $2 3/4   $2      $2 5/8   $1 3/4
Second quarter......................           2 1/2    2       2 7/16   1 7/8
Third quarter.......................           2 7/8    1 7/8   2 1/4    1 7/8
Fourth quarter......................           3        2 1/8   2 1/4    1 3/4

                                                1992    1993     1994    1995
                                                ----    ----     ----    ----
December 31, stock price close per share      $1 5/8   $1 3/4  $2 1/4   $2 5/16
Stock price percentage of change....           +116%    +8%     +28.6%   +2.8%




                                   -38-


ATLANTIC AMERICAN CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1995, 1994 AND 1993 (Dollars in Thousands, Except Per Share Data)

REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Shareholders of
Atlantic American Corporation:

We have  audited  the  accompanying  consolidated  balance  sheets  of  Atlantic
American Corporation (a Georgia corporation) and subsidiaries as of December 31,
1995  and  1994,  and  the  related   consolidated   statements  of  operations,
shareholders'  equity and cash  flows for each of the three  years in the period
ended December 31, 1995. These financial  statements are the  responsibility  of
the Company's  management.  Our responsibility is to express an opinion on these
financial  statements  based on our  audits.  We did not audit the  consolidated
balance sheet of American Southern Insurance  Company,  which statements reflect
total assets of 39% of the consolidated  assets.  That balance sheet was audited
by other auditors whose report has been furnished to us and our opinion, insofar
as it relates to the amounts  included for that  entity,  is based solely on the
report of the other auditors.

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

In our  opinion,  based on the  audits  and the  report of other  auditors,  the
financial  statements (pages 15 through 37) referred to above present fairly, in
all material respects,  the financial position of Atlantic American  Corporation
and  subsidiaries  as of December  31,  1995 and 1994,  and the results of their
operations  and their cash flows for each of the three years in the period ended
December 31, 1995, in conformity with generally accepted accounting principles.

                           ARTHUR ANDERSEN LLP

Atlanta, Georgia
March 15, 1996



                                   -39-


                              SUBSIDIARIES

                Atlantic American Life Insurance Company
                 Bankers Fidelity Life Insurance Company
                            J. MACK ROBINSON
                                Chairman
                              EUGENE CHOATE
                                President
                          HILTON H. HOWELL, JR.
                        Executive Vice President
                             JOHN W. HANCOCK
                    Senior Vice President & Treasurer
                           ANTHONY D. CHAPMAN
        Vice President & Chief Marketing Officer, Agency Division
                             ROBERT E. OREAN
                        Vice President & Actuary
                             SHARON A. BUSCH
                        Assistant Vice President
                            PATRICIA F. MAYNE
                           Assistant Treasurer
                              JANIE L. RYAN
                           Assistant Secretary
                             GAIL T. ARNOLD
                           Assistant Secretary

                    Georgia Casualty & Surety Company
                            J. MACK ROBINSON
                          Chairman & President
                          HILTON H. HOWELL, JR.
                        Executive Vice President
                               LINDA COOK
                  Vice President, Secretary & Treasurer
                           GEORGE G. CLEMENTS
                         Vice President, Claims
                             SANDRA W. DOAR
                      Vice President, Underwriting
                              JANIE L. RYAN
                           Assistant Secretary

                   American Southern Insurance Company
                    American Safety Insurance Company
                          ROY S. THOMPSON, JR.
                                Chairman
                             CALVIN L. WALL
                           Vice Chairman & CEO
                            SCOTT G. THOMPSON
                             President & CFO
                            THOMAS J. WHITTY
                      Senior Vice President, Claims
                             DAVID I. WEEKS
                         General Vice President
                             WANDA J. HULSEY
                      Vice President, Underwriting
                            BRIAN G. HAURYLAK
                             Vice President
                              JOHN R. HUOT
                             Vice President
                             GLENDA N. BATES
                                Treasurer
                             GAIL A. PARSONS
                  Secretary & Assistant Vice President
                          ERNEST E. GRANT, JR.
                        Assistant Vice President
                            WILLIAM E. LYNCH
                        Assistant Vice President
                              BRIAN C. MOSS
                        Assistant Vice President
                           MICHAEL D. WINSTON
                        Assistant Vice President
                             TERESA P. GANN
                           Assistant Secretary


                                   -40-


SHAREHOLDER INFORMATION

ANNUAL MEETING

Atlantic American's annual meeting of shareholders will be held on Tuesday,  May
7, 1996, at 9:00 a.m. in the Peachtree  Insurance  Center,  4370 Peachtree Road,
N.E.,  Atlanta,  Georgia.  Holders  of  common  stock of  record at the close of
business  on March 8, 1996,  are  entitled to vote at the  meeting.  A notice of
meeting,  proxy statement and proxy were mailed to shareholders with this annual
report.

Independent Accountants
Arthur Andersen LLP
Atlanta, Georgia

Legal Counsel
Jones, Day, Reavis & Pogue
Atlanta, Georgia

Stock Exchange Listing
Symbol: AAME
Traded over-the-counter market
Quoted on the NASDAQ National
Market

Transfer Agent and Registrar
Atlantic American Corporation
Attn.:  Janie L. Ryan, Corporate Secretary
P. O. Box 190720
Atlanta, Georgia 31119-0720
1 (800) 241-1439 or (404) 266-5532

Form 10-K and Other Information For investors and others seeking additional data
regarding  Atlantic American  Corporation or copies of the Corporation's  annual
report to the Securities  and Exchange  Commission  (Form 10-K),  please contact
Janie L. Ryan Corporate Secretary, 1 (800) 241-1439 or (404) 266-5532.




                                   -41-


Atlantic
American
Corporation

4370 Peachtree Road, N.E.
Atlanta, Georgia 30319-3000
Telephone:  404-266-5500
Telecopier: 404-266-5596
            404-266-5699



                                   -42-