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



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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


                                    FORM 10-Q

        (Mark One)
        [X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF
                 THE SECURITIES EXCHANGE ACT OF 1934
                 FOR THE QUARTERLY PERIOD ENDED AUGUST 31, 1995

                                       OR

        [ ]      TRANSITION  REPORT  PURSUANT  TO  SECTION 13 OR 15(D) OF THE
                 SECURITIES  EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM
                 ____________ TO ____________

                         COMMISSION FILE NUMBER 2-18244

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


                            HELIAN HEALTH GROUP, INC.
             (Exact name of registrant as specified in its charter)

               DELAWARE                                    95-4070276
     State or other jurisdiction of         (I.R.S. Employer Identification No.)
     incorporation or organization)

   9600 BLUE LARKSPUR LANE, SUITE 201                        93940
        MONTEREY, CALIFORNIA                               (Zip Code)
(Address of principal executive offices)
                                  



       Registrant's telephone number, including area code: (408) 646-9000

(Former name, former address and former fiscal year, if changed since las
                                    report): NONE

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

The number of shares  outstanding  of the  registrant's  Common Stock,  $.01 Par
Value, as of October 9, 1995 was 5,475,075 shares.



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






                            HELIAN HEALTH GROUP, INC.
                           FORM 10-Q QUARTERLY REPORT



                                TABLE OF CONTENTS


PART I - FINANCIAL INFORMATION

         Item 1 - Financial Statements.......................................  1

         Item 2 - Management's Discussion and Analysis of Financial
                  Condition and Results of Operations........................  6


PART II - OTHER INFORMATION

         Item 1 - Legal Proceedings..........................................  8

         Item 2 - Changes in Securities......................................  8

         Item 3 - Defaults Upon Senior Securities............................  8

         Item 4 - Submission of Matters to a Vote of Security Holders........  8

         Item 5 - Other Information..........................................  8

         Item 6 - Exhibits and Reports on Form 8-K...........................  8





                            HELIAN HEALTH GROUP, INC.
                           CONSOLIDATED BALANCE SHEETS


                                              August 31, 1995  NOVEMBER 30, 1994
                                              ---------------  -----------------
                                                (Unaudited)
ASSETS
Current assets
    Cash and cash equivalents ..................    $ 2,796,792     $ 4,118,459
    Short-term investments .....................      2,631,867       1,617,491
    Accounts receivable, net of allowance for
    doubtful  accounts of $1,077,781 in 1995 and
    $1,146,964 in 1994 .........................      6,480,755       6,854,010
    Current portion of notes receivable ........        173,952         186,671
    Inventories ................................        578,104         508,969
    Income taxes receivable ....................        541,930       1,071,930
    Deferred income taxes ......................      1,160,917       1,040,958
    Prepaid expenses and other current assets ..        495,340         683,265
                                                    -----------     -----------
         Total current assets ..................     14,859,657      16,081,753


Investment in affiliated companies .............        394,763         401,012
Notes receivable ...............................        263,802         398,875
Property and equipment, net ....................     11,662,661      12,655,061
Intangible assets, net .........................      1,492,061       1,140,472
Other assets, net ..............................        430,788         235,877
                                                    -----------     -----------
TOTAL ASSETS ...................................    $29,103,732     $30,913,050
                                                    ===========     ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
    Accounts payable ...........................    $   681,306     $   879,260
    Accrued compensation and related expenses ..      1,968,941       1,654,247
    Other accrued liabilities ..................        421,295         442,215
    Payable to Palo Alto Medical Foundation ....         26,675         306,156
    Current portion of long-term debt ..........      1,135,309       1,135,178
                                                    -----------     -----------
         Total current liabilities .............      4,233,526       4,417,056

Deferred income taxes ..........................        213,000         213,000
Payable to Palo Alto Medical Foundation ........        150,000         150,000
Long-term debt .................................      5,307,507       6,103,603
Minority Interest ..............................          1,600          57,439
                                                    -----------     -----------
TOTAL LIABILILTIES .............................      9,905,633      10,941,098
                                                    -----------     -----------

STOCKHOLDERS' EQUITY
Common stock, $.01 par value, 20,000,000 shares
    authorized, 5,474,905 shares issued and
    outstanding for 1995 (5,437,928 in 1994) ...         54,749          54,380
Additional paid-in capital .....................     15,113,240      14,986,349
Retained earnings ..............................      4,121,030       5,022,143
Less: Treasury stock, at cost,  25,500 shares ..        (90,920)        (90,920)
                                                    -----------     -----------
Total stockholders' equity .....................     19,198,099      19,971,952
                                                    -----------     -----------

TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY .....    $29,103,732     $30,913,050
                                                    ===========     ===========


                                        1





                            HELIAN HEALTH GROUP, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)


                                                   Three Months Ended August 31,      Nine Months Ended August 31,
                                                   ----------------------------       ----------------------------
                                                         1995            1994             1995            1994
                                                         ----            ----             ----            ----
                                                                                            
REVENUES:
  Patient revenues ..............................    $ 8,410,691     $ 9,090,301       $23,148,231     $26,080,035
  Management fees and lease income ..............      1,092,831         833,012         3,227,578       2,738,554
  Other .........................................         71,653            --             203,750            --
                                                     -----------     -----------       -----------     -----------
Total revenues ..................................      9,575,175       9.923,313        26,579,559      28,818,589
                                                     -----------     -----------       -----------     -----------

COSTS AND EXPENSES:
  Salaries and wages ............................      3,529,621       3,634,094        10,618,740      10,192,227
  Employee benefits .............................        645,280         582,728         2,115,760       1,730,391
  Fees to individuals and organizations .........      1,090,464         966,638         2,900,409       2,918,729
  Supplies and other expenses ...................        703,640         896,250         2,017,173       2,689,732
  Purchased services ............................        630,486         542,501         1,878,572       1,489.996
  Building and equipment rent ...................        466,082         398,880         1,453,060       1,221,451
  Provision for doubtful accounts ...............        220,931         721,937           769,259       2,072,344
  Other operating costs .........................        917,392         820,186         2,936,896       2,531,662
  Depreciation and amortization .................        572,229         675,955         2,093,637       2,042,093
  Employee severance costs ......................           --              --             866,257            --  
                                                     -----------     -----------       -----------     -----------
 Total costs and expenses .......................      8,776,125       9,239,169        27,649,763      26,888,625
                                                     -----------     -----------       -----------     -----------

OPERATING INCOME (LOSS) .........................        799,050         684,144        (1,070,204)      1,929,964

Interest income .................................         93,678          84,139           275,360         212,730
Interest expense ................................       (149,535)        (97,035)         (454,635)       (547,149)
                                                     -----------     -----------       -----------     -----------

Income (loss) before provision for (benefit from)
   income taxes and minority interest ...........        743,193         671,248        (1,249,479)      1,595,545

Minority Interest ...............................         15,481        (108,283)          (61,149)       (454,466)
Provision for (benefit from) income taxes .......        298,360         322,414          (287,217)        844,656
                                                     -----------     -----------       -----------     -----------

NET INCOME (LOSS) ...............................    $   429,352     $   457,117       $  (901,113)    $ 1,205,355
                                                     ===========     ===========       ===========     ===========

Net income (loss) per share .....................    $      0.08     $      0.08       $     (0.17)    $      0.22
                                                     ===========     ===========       ===========     ===========

Shares used in calculation
   of net income (loss) per share ...............      5,490,488       5,483,635         5,458,923       5,481,111
                                                     ===========     ===========       ===========     ===========



                                        2



                            HELIAN HEALTH GROUP, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)


                                                    NINE MONTHS ENDED AUGUST 31,
                                                 -------------------------------
                                                           1995         1994
                                                           ----         ----

CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income (loss) ...............................    $ (901,113)  $1,205,355
   Adjustments to reconcile net income (loss) to net
    cash provided by operating activities:
      Depreciation and amortization ................     2,093,521    2,042,093
      Provision for doubtful accounts ..............       769,259    2,072,344
      Deferred income taxes ........................      (389,959)        --
      Equity in loss of affiliate ..................         6,249      212,870
      Minority interest in consolidated subsidiaries       (61,149)    (306,335)
     Changes  in  operating  assets  and liabilities,
      net of effects from acquisition of business:
        Accounts receivable ........................      (396,004)  (2,560,833)
        Prepaid expenses and other assets ..........       (72,635)    (231,152)
        Accounts payable and accrued liabilities ...       101,130      124,801
        Income taxes receivable or payable .........       800,000      (99,858)
                                                        ----------   ----------

     Net cash provided by operating activities .....     1,949,299    2,459,285
                                                        ----------   -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchases of property and equipment .............      (737,279)    (389,894)
   Sales of property and equipment .................        83,225         --
   Purchases of short-term investments, net ........    (1,014,376)  (1,216,354)
   Repayment on notes receivable ...................       147,792    1,278,131
   Acquisition of business .........................      (800,000)        --
   Decrease in intangibles, net ....................        10,248        6,431
                                                        ----------   ----------

        Net cash used in investing activities ......    (2,310,390)    (321,686)
                                                        ----------    ----------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Payments on long-term debt ......................    (1,106,957)  (2,593,541)
   Issuance of common stock ........................       127,260       17,704
   Proceeds from borrowings of long-term debt ......        19,121    2,214,000
                                                        ----------   ----------

        Net cash used in financing activities ......      (960,576)    (361,837)
                                                        ----------   ----------

Net increase (decrease) in cash and cash equivalents    (1,321,667)   1,775,762
Cash and cash equivalents at beginning of period ...     4,118,459    1,074,653
                                                        ----------   ----------
Cash and cash equivalents at end of period .........    $2,796,792   $2,850,415
                                                        ==========   ==========



                                        3




                            HELIAN HEALTH GROUP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.    In  the  opinion  of  management,  the  accompanying  unaudited  condensed
      consolidated  financial  statements  contain all adjustments (all of which
      were normal recurring  accruals) necessary to present fairly Helian Health
      Group's consolidated financial position as of August 31, 1995 and November
      30,  1994,  and the  results  of  operations  for the three and nine month
      periods  ended August 31, 1995 and August 31, 1994,  which results are not
      necessarily indicative of results on an annual basis.

2.    Certain  information  and  footnote   disclosures   normally  included  in
      financial  statements  prepared  in  accordance  with  generally  accepted
      accounting principles have been condensed or omitted pursuant to the rules
      and  regulations of the Securities  Exchange  Commission.  These condensed
      financial  statements  should be read in  conjunction  with the  financial
      statements and related notes contained in the Annual Report for the fiscal
      year ended November 30, 1994 on Form 10-K.

3.    The consolidated  financial  statements include the accounts of Helian and
      its   wholly-owned    subsidiaries.    The   Company    consolidates   all
      partially-owned  subsidiaries  where it possesses  the ability to exercise
      significant  influence or control over operating and financial policies of
      the subsidiary. The equity method of accounting is generally used when the
      Company  has a 20%  to  50%  interest  in  other  entities.  All  material
      intercompany   transactions   and  balances   have  been   eliminated   in
      consolidation.

4.    The Company generates revenues principally from the following sources:

      Patient  revenues are recorded when the service is provided to the patient
      and are recognized net of allowances and contractual  adjustments  related
      to third-party  payors.  Provisions for doubtful  accounts are recorded as
      operating expenses.

      Management  fees and lease income are recorded  monthly  under  agreements
      with the  Surgecenter of Palo Alto,  which is managed by the Company.  The
      management  fees are based on a percentage  of gross  revenue and adjusted
      net income plus all direct  costs of  Surgecenter  personnel.  The Company
      leases furniture, fixtures and equipment and subleases the facility to the
      Surgecenter.

5.     Property and equipment consisted of the following:
      

                                             AUGUST 31, 1995   NOVEMBER 30, 1994
                                             ---------------   -----------------
Land and land improvements .................    $ 1,712,156       $ 1,712,156
Building ...................................      4,128,113         3,953,727
Furniture, fixtures and equipment ..........     10,687,315        10,098,507
Leasehold improvements .....................      2,555,708         2,626,536
                                                -----------       -----------
                                                 19,083,292        18,390,926
Less accumulated depreciation and
amortization ...............................      7,420,631         5,735,865
                                                -----------       -----------
Net property and equipment .................    $11,662,661       $12,655,061
                                                ===========       ===========


                                        4




6.    On August 30,  1995,  the  Company  signed a  definitive  agreement  to be
      acquired by TheraTx,  Incorporated.  In exchange  for each share of Helian
      common stock, TheraTx has agreed to issue shares of its common stock at an
      exchange rate ranging  between  0.4063 and 0.4809  shares,  based upon the
      market  value  of  TheraTx  common  stock  prior  to  the  closing  of the
      transaction.  In the event the  average of the daily last sales  price for
      TheraTx common stock during the ten consecutive  trading days  immediately
      prior to the  fifth  trading  day prior to  Helian's  special  meeting  of
      stockholders to consider the proposed  merger is less than $12.25,  Helian
      has the right to terminate  the agreement  and, in that event,  TheraTx is
      required to pay Helian $300,000. The transaction is intended as a tax-free
      reorganization,  will be accounted  for as a pooling of  interests  and is
      expected to be completed  around the end of 1995. The transaction has been
      approved by the boards of directors of both companies, but remains subject
      to regulatory approvals,  approval by the stockholders of Helian and other
      customary closing conditions.

                                        5





ITEM 2. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

The  Company  had  revenues of  $9,575,000  and net income of  $429,000  for the
quarter  ended  August 31,  1995,  as  compared  to  revenues  and net income of
$9,923,000 and $457,000, respectively, for the same period of 1994. For the nine
months ended  August 31,  1995,  revenues  were  $26,580,000  with a net loss of
$901,000,  as compared to revenues of  $28,819,000  and net income of $1,205,000
for the  similar  period  of 1994.  Revenues  for the  nine  months  were  lower
primarily  as a result of a  decrease  in average  revenue  per  patient  visit,
partially  offset by an  increase  in  patient  visits in most of the  Company's
operations.  During the third quarter of 1995,  patient visits increased in most
of these same operations as compared to the same period of 1994; however,  lower
revenue per patient  visit more than offset  this  increase  resulting  in lower
revenues.  Average  revenue per patient  visit  decreased for the three and nine
months of 1995 as a result of increased patient  discounts,  which was primarily
due to the Company's continued transition into a managed care provider system.

Excluding the Surgecenter of Palo Alto, which derives its revenue and net income
from a management  contract,  total patient visits and average revenue per visit
were 85,400 and $98, respectively,  for the third quarter of 1995 as compared to
79,800 and $114,  respectively,  for the 1994  quarter.  For the nine  months of
1995,  total patient visits and average revenue per visit were 230,500 and $100,
respectively;  and  219,900 and $119,  respectively,  for the 1994  period.  The
Company  expects that profit margins will likely be reduced as the Company,  and
the  health  care  industry  in  general,   transitions   from   fee-for-service
reimbursement to discounted  fee-for-service  to a system of capitation or other
risk-based reimbursement arrangement.

Salaries and wages,  as a percentage of revenues,  remained  constant at 37% for
the three months ending August 31, 1995 as compared to 1994,  and increased from
35% to 40% for the nine month  period of 1995 as  compared to the same period in
1994. The increase  resulted  primarily from hiring  additional staff at certain
facilities to service  increased  business,  partially offset by converting full
time positions to "as needed" per diem positions in other facilities.

As a percentage of revenues,  employee benefits  increased from 5.9% to 6.7% for
the third  quarter of 1995  compared to the same  quarter of 1994.  For the nine
months ended August 31, 1995,  employee benefits increased from 6.0% to 8.0%% as
compared to the same nine months of 1994.  The  increases  principally  resulted
from higher health and life insurance costs in 1995 as compared to 1994.

Fees to individuals and  organizations  increased,  as a percentage of revenues,
from 9.7% for the three months ended August 31, 1994 to 11.4% for the comparable
period of 1995.  For the nine months  ended August 31, 1994 and August 31, 1995,
the  costs  increased,  as a  percentage  of  revenues,  from  10.1%  to  10.9%,
respectively.  The increases are a function of increased  patient  visits due to
the company using higher-priced consultants to service increased business.

Supplies and other expenses decreased, as a percentage of revenues, from 9.0% to
7.4% for the three  months  ended  August 31, 1994 and 1995,  respectively,  and
decreased  from 9.3% to 7.6% for the nine months ended August 31, 1994 and 1995,
respectively.  Cost containment  efforts by the facilities,  including  enhanced
inventory  controls,  resulted in lower purchases for 1995. The lower costs were
partially offset by costs related to increased patient visits.

Purchased services increased, as a percentage of revenues, from 5.5% to 6.6% for
the quarters  ended August 31, 1994 and 1995,  respectively,  and increased from
5.2% to 7.1% for the nine months of 1994 and 1995, respectively.

Provision for doubtful  accounts,  as a percentage of revenues,  decreased  from
7.3% for the third quarter of 1994 to 2.3% for the  comparable  quarter of 1995,
and  decreased  from 7.2% to 2.9% for the nine months ending August 31,


                                        6




1994 and 1995,  respectively.  The  deceases  in the  provisions  resulted  from
increases  in  allowances  for  doubtful  accounts  at  some  of  the  Company's
facilities during 1994.

Employee  severance  costs  represents  a  lump  sum  payment  of  $800,000  and
associated costs related to the resignation of a former officer of the Company.

The provision  for income taxes,  as a percentage of income before income taxes,
remained  constant at 41% for the third  quarters of 1995 and 1994,  and for the
nine months  ending  August 31, 1994.  The (benefit  from)  income  taxes,  as a
percentage of (loss)  before income taxes,  was (24%) for the nine months ending
August 31, 1995.  The  Company's  benefit rate of 24% is less than the statutory
rate due to the possibility not all net operating losses will provide future tax
deductions.


LIQUIDITY AND CAPITAL RESOURCES

As of August 31,  1995,  the Company had working  capital of  $10,626,000  and a
working  capital ratio of 3.51 to 1, compared to working  capital of $11,665,000
and a working capital ratio of 3.64 to 1 at November 30, 1994.

The Company's  debt to equity ratio  decreased from .36 to 1 to .34 to 1 for the
periods ending November 30, 1994 and August 31, 1995, respectively.

Cash and cash  equivalents  decreased by $1,322,000  from $4,118,000 at November
30, 1994 to $2,797,000 at August 31, 1995. The decrease resulted  primarily from
net  investments  of  $1,014,000  in  short-term  securities  during the period.
Operating  activities  increased  cash  by  $1,949,000,   which  was  offset  by
$1,014,000 from investing  activities  (excluding  short-term  investments)  and
$961,000 from financing activities.  Cash provided from operations in the amount
of $1,949,000  included  principally  depreciation and amortization,  income tax
refund and provision for doubtful  accounts,  partially  offset by the net loss,
changes in operating assets and liabilities and deferred income taxes. Cash used
in investing  activities in the amount of $2,310,000  consisted primarily of net
purchases of short-term investments, the acquisition of an occupational medicine
medical center and purchases of property and  equipment,  offset by repayment on
notes receivable and proceeds from sales of property and equipment. Cash used in
financing  activities in the amount of $961,000 included  primarily  payments of
long-term debt.

The Company acquired,  on April 3, 1995, a medical center in Fresno,  California
which specializes in occupational medicine. The $800,000 purchase price was paid
in cash at the acquisition date.

On April 10,  1995,  Thomas D. Wilson  resigned as  President,  Chief  Executive
Officer,  Chairman of the Board and as a director of the Company.  In connection
with the resignation, the Company recorded $866,000 of severance costs.

The  Company   believes  its  cash  reserves,   including  cash  generated  from
operations, and the Company's borrowing capacity, are adequate to meet operating
cash requirements for at least the next twelve months.





                                        7





                           PART II - OTHER INFORMATION

ITEM 1 - LEGAL PROCEEDINGS

    None

ITEM 2 - CHANGES IN SECURITIES

    None

ITEM 3 - DEFAULTS UPON SENIOR SECURITIES

    None

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

    None

ITEM 5 - OTHER INFORMATION

    On August 30, 1995, the Company signed a definitive agreement to be acquired
    by TheraTx, Incorporated. In exchange for each share of Helian common stock,
    TheraTx has agreed to issue shares of its common  stock at an exchange  rate
    ranging  between  0.4063 and 0.4809  shares,  based upon the market value of
    TheraTx common stock prior to the closing of the  transaction.  In the event
    the average of the daily last sales price for TheraTx  common  stock  during
    the ten consecutive  trading days immediately prior to the fifth trading day
    prior to Helian's  special  meeting of stockholders to consider the proposed
    merger is less than $12.25,  Helian has the right to terminate the agreement
    and,  in that  event,  TheraTx  is  required  to pay  Helian  $300,000.  The
    transaction is intended as a tax-free reorganization,  will be accounted for
    as a pooling of interests and is expected to be completed  around the end of
    1995. The  transaction  has been approved by the boards of directors of both
    companies,  but remains  subject to  regulatory  approvals,  approval by the
    stockholders of Helian and other customary closing conditions.

ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits

EXHIBIT
NUMBER                                           DESCRIPTION
- -------                                          -----------

2.1(11)       Agreement  and  Plan of  Merger  with  TheraTx,  Incorporated  and
              related Stock Options Agreement and Stockholders Agreement.

3.1(1)        Restated Certificate of Incorporation of the Company.

3.2(5)        Amendment to Certificate of Incorporation of the Company

3.3           By-laws of the Company.


                                        8





10.1(1)       Asset Purchase Agreement between AMI Ambulatory Centers,  Inc. and
              Helian  Health  Group of  Georgia,  Inc.,  dated as of December 7,
              1987.

10.2(1)       1989  Amended and  Restated  Stock  Option  Plan of Helian  Health
              Group, Inc.

10.3(1)       Asset  Purchase  Agreement  among AMI  Ambulatory  Centers,  Inc.,
              Howell  Industrial  Clinic,  Inc.  Helian Health Group,  Inc., and
              Helian Health Group of Atlanta, Inc. dated August 9, 1988.

10.4(1)       Asset Purchase Agreement between Palo Alto Surgecenter Corporation
              and Palo Alto Medical  Foundation  for Health  Care,  Research and
              Education dated September 22, 1988.

10.5(1)       Management Agreement between Palo Alto Surgecenter Corporation and
              Palo  Alto  Medical  Foundation  for  Health  Care,  Research  and
              Education dated September 22, 1988.

10.6(1)       Equipment Lease between Palo Alto Surgecenter Corporation and Palo
              Alto Medical  Foundation  for Health Care,  Research and Education
              dated September 22, 1988.

10.7(1)       Sublease dated September 22, 1988,  between Palo Alto  Surgecenter
              Corporation,  as sublessor,  and Palo Alto Medical  Foundation for
              Health  Care,  Research and  Education,  as  sublessor,  including
              Consent to Sublease,  covering premises at 400 Forest Avenue, Palo
              Alto, California.

10.8(1)       Repurchase Agreement between Palo Alto Surgecenter Corporation and
              Palo  Alto  Medical  Foundation  for  Health  Care,  Research  and
              Education dated September 22, 1988.

10.9(1)       Letter  Agreement  dated  October 1, 1987,  between  Helian Health
              Group  of  Miami,   Inc.  and  Kenneth  Mikel,   Ph.D.   regarding
              development of additional occupational medical facilities.

10.10(1)      Recovery Inn(sm) of Los Gatos, a California  Limited  Partnership,
              Agreement dated November 18, 1987.

10.11(1)      First Amendment to the Limited  Partnership  Agreement of Recovery
              Inn(sm) of Los Gatos dated January 15, 1988.

10.12(1)      Assignment of General  Partnership  Interest - Recovery Inn(sm) of
              Los Gatos to Helian Recovery Corporation, dated January 29, 1988.

10.13(1)      Common Stock Purchase  Agreement dated November 16, 1987,  between
              Harvey  Knoernschild,  M.D.,  Paul Schrupp,  Recovery  Inns(sm) of
              America, Inc. and Helian Recovery Corporation.

10.14(1)      Assignment  Agreement to Stock  Purchase  Agreement  dated June 2,
              1989 among Helian Health Group,  Inc.,  Margo  Mynderse-Isola  and
              Donald C. Blanding.

10.15(1)      Assignment  Agreement to Stock Purchase  Agreement  dated July 14,
              1989,  among  Helian  Health  Group,  Inc.,  Lori  Iaconis and (i)
              William Hines, (ii) Rose L. Parkes, (iii) Tony M. Schierbeck,  and
              (iv) Kim Richmond.

10.16(1)*     Key Managers Incentive Compensation Plan.

10.17(1)*     Executive Directors Incentive Compensation Plan.

10.18(1)      Stock Purchase  Agreement  between  Helian Health Group,  Inc. and
              Andrew Miller, dated February 1, 1987.

                                        9




10.19(1)*     Employment  Agreement  dated October 8, 1986, as amended,  between
              Helian Health Group, Inc. and Thomas D. Wilson.

10.20(1)*     Employment  Agreement dated January 1, 1993, between Helian Health
              Group, Inc. and Andrew Miller.

10.21(1)      Stock  Option  Agreement  dated  August 1,  1987,  between  Donald
              Blanding and Helian Health Group, Inc.

10.22(1)      Amendment to Loan Agreement  between Helian Health Group, Inc. and
              Society National Bank.

10.23(1)      Term Loan Agreement  between Helian Health Group, Inc. and Society
              National Bank dated October 8, 1986.

10.24(1)      Term Loan Agreement  between Helian Health Group, Inc. and Society
              National Bank dated January 19, 1988.

10.25(1)      Term Loan Agreement  between Helian Health Group, Inc. and Society
              National Bank dated August 11, 1988.

10.26(1)      Security  Agreement  between Helian Health Group, Inc. and Society
              National Bank dated October 8, 1986.

10.27(1)      Security  Agreement  between Helian Health Group, Inc. and Society
              National Bank dated January 19, 1988.

10.28(1)      Security  Agreement  between Helian Health Group, Inc. and Society
              National Bank dated August 11, 1988.

10.29(1)      Pledge  Agreement  between  Helian Health Group,  Inc. and Society
              National Bank dated October 8, 1986.

10.30(1)      Amended Pledge  Agreement  between  Helian Health Group,  Inc. and
              Society National Bank dated January 19, 1988.

10.31(1)      Amended Pledge  Agreement  between  Helian Health Group,  Inc. and
              Society National Bank dated August 19, 1988.

10.32(1)      Waiver Letter dated September 22, 1988, from Society National Bank
              regarding conditions of Term Loan Agreements.

10.33(1)      Lease dated December 20, 1988,  between Helian Health Group, Inc.,
              as tenant,  and Roger Winslow,  as landlord,  covering premises at
              1000 8th Street, Monterey, California.

10.34(1)      Lease  dated April 9, 1987,  between  Austin  Occupational  Health
              Center,   Inc.,  as  tenant,  and  Crow-  Gottesman-Hill  #27,  as
              landlord,  covering  premises at 2112  Rutland  Drive,  Suite 180,
              Austin, Texas.

10.35(1)      Lease dated August 15, 1985, including Assignment,  between Austin
              Occupational Health Center,  Inc., as tenant, and Dry Doc Building
              Corporation,  as landlord,  covering  premises at 1213 North IH35,
              Austin, Texas.

10.36(1)      Lease  dated   September  6,  1984,   including   Assignments  and
              Assignment,  between  Helian  Health  Group of Atlanta,  Inc.,  as
              tenant, and as  successor-in-interest  to AMI Ambulatory  Centers,
              Inc.  and  Howell  Industrial   Clinic,   Inc.,  and  First  Union
              Management,  Inc., as landlord, covering premises at 730 Peachtree
              Building, Atlanta, Georgia.

10.37(1)      Lease dated July 12, 1974,  including  Amendments and Assignments,
              between   Helian   Health   Group,   Inc.,   as  tenant,   and  as
              successor-in-interest    to   Industrial    Clinic    Professional
              Corporation  and  AMI  Ambulatory  Centers,   Inc.,  and  Chestnut
              Associates, as landlord, covering premises at 3580 Atlanta Avenue,
              Hapeville, Georgia.

                                       10



10.38(1)      Lease dated  December  24,  1985,  including  Assignment,  between
              Helian  Health  Group  of  Georgia,   Inc.,  as  tenant,   and  as
              successor-in-interest  to AMI Ambulatory Centers, Inc., and Homart
              Development Co., as landlord,  covering  premises at 3490 Piedmont
              Road, N.E., Atlanta, Georgia.

10.39(1)      Lease dated  February 26,  1987,  between  Helian  Health Group of
              Georgia,  Inc.,  as tenant,  and Peterson  Properties as landlord,
              covering premises at 6475 Jimmy Carter Blvd., Norcross, Georgia.

10.40(1)      Lease dated September 10, 1987, between Tucson Occupational Health
              Center,  as  tenant,  and  The  Atrium  Associates,  as  landlord,
              covering premises at 5099 East Grant Road, Tucson, Arizona.

10.41(1)      Lease  dated May 2, 1980,  including  Assignment,  between  Tucson
              Occupational Health Center as tenant, and as successor-in-interest
              to Robert  Levitin,  M.D. and Marcia Levitin,  d/b/a  Occupational
              Medicine  Clinic of  Tucson,  and Lot One,  T.B.P.,  as  landlord,
              covering premises at Lot 1, Tucson Business Yard, Tucson, Arizona.

10.42(1)      Lease dated May 7, 1976, including  Assignment,  between Palo Alto
              Surgecenter Corporation, as tenant, and Gorman Whitney Development
              Co., as landlord,  covering  premises at 400 Forest  Avenue,  Palo
              Alto, California.

10.44(1)      Deed dated  November 18, 1987,  for land purchased by Recovery Inn
              of Los Gatos located in Campbell, California.

10.45(1)      Agreement  Dated  May  22,  1988,  between  Recovery  Inns(sm)  of
              America, Inc. and San Jose Medical Center.

10.46(1)*     Employment  Agreement dated January 1, 1993, between Helian Health
              Group, Inc. and Donald C. Blanding.

10.47(5)      Amended and Restated 1989 Stock Option Plan of the Company

10.48(1)*     Stock  Option  Agreement  dated as of April 1, 1987,  between  the
              Company and William A. Hines.

10.49(1)      Loan Agreement dated June 27, 1990,  between the Company and First
              Interstate Bank of California.

10.50(1)      Security  Agreement  dated June 27, 1990,  between the Company and
              First Interstate Bank of California.

10.51(1)      Installment Note dated June 14, 1990,  payable to First Interstate
              Bank of California.

10.52(1)      Revolving  Credit  Note  dated  June 14,  1990,  payable  to First
              Interstate Bank of California.

10.531        Purchase  Agreement  dated June 11, 1990,  among Well  America,  a
              general Partnership, J. Michael Hitt, M.D. and Tucson Occupational
              Health Center, Inc., a wholly-owned subsidiary of the Company.

10.54(1)      Real Estate Purchase Contract and Receipt for Deposit,  dated June
              1989, between the Company and the Menlo Park Willows, a California
              Limited Partnership.

10.55(1)      Letter Agreement,  dated May 29, 1990, between Recovery Inn(sm) of
              Los  Gatos,  a  California  Limited  Partnership,  and Sanwa  Bank
              California, a California corporation,  as Corporate Co-Trustee for
              Carpenters Pension Trust Fund for Northern California.

10.56(1)      Letter Agreement,  dated June 6, 1990, between Recovery Inn(sm) of
              Los Gatos,  a California  Limited  Partnership,  and Tokai Bank of
              California.

                                       11




10.57*        Amendment of  Employment  Agreement  For Thomas D.  Wilson,  dated
              December 21, 1990, between the Company and Thomas D. Wilson.

10.58(2)      Asset Purchase  Agreement between Steven C. Schumann,  M.D., Inc.,
              Steven C. Schumann, M.D., Helian Health Group of Fresno, Inc., and
              Helian Health Group, Inc., dated April 1, 1991.

10.59(2)      Management  Service  Agreement by and among Helian Health Group of
              Fresno, Inc., and Steven C. Schumann, M.D., Inc.

10.60(2)      Covenant  Not to Compete  Agreement  dated April 1, 1991,  between
              Helian Health Group of Fresno, Inc., and Steven C. Schumann, M.D.

10.61(2)      Consulting  Agreement  dated April 1, 1991, by and between  Helian
              Health Group, Inc. and Steven C. Schumann, M.D.

10.62(3)      Asset Purchase Agreement among Southern Back & Orthopaedic Center,
              P.C.,  William D. Cabot and Helian Health Group,  Inc.  dated June
              17, 1991.

10.63(3)      Employment   Agreement  between   Rehabilitative  Back  Center  of
              Atlanta, Inc. and William D. Cabot dated June 17, 1991.

10.64(3)      Consulting   Agreement  between   Rehabilitative  Back  Center  of
              Atlanta, Inc. and William D. Cabot dated June 17, 1991.

10.65(3)      Medical Supervisor Agreement between Rehabilitative Back Center of
              Atlanta, Inc. and William D. Cabot dated June 17, 1991.

10.66*        Employment Agreement, dated April 1, 1992, between the Company and
              J. Spencer Davis.

10.67*        Employment  Agreement,  dated August 1, 1992,  between the Company
              and Michael K. McMillan.

10.68(4)      Agreement to Provide Guaranty, dated April 16, 1992, as amended by
              the First  Amendment,  between the  Company  and Jacob  Noghreian,
              Jeremy Cole, Jeffrey Aaronson, John Sherman and John Alexander.

10.69(4)      Ground  Lease,  dated  April 17,  1992,  between  the  Company and
              Recovery Inn of Menlo Park, a California limited partnership.

10.70(4)      Master Lease,  dated October 25, 1991,  between Diagnostic Imaging
              of Atlanta, L.P., and Norwest Financial Leasing, Inc.

10.71(4)      Unconditional Guaranty Agreement,  dated November 30, 1992, by the
              Company to Norwest Financial Leasing, Inc.

10.72(4)      Guaranty,  dated  January  22,  1993,  by the  Company  to MetLife
              Capital Corporation.

10.73(6)      Management Agreement between Salinas Surgery Center and Helian ASC
              of Salinas, Inc., dated, July 15, 1993.

10.74(6)      Partnership   Agreement   between   Helian  ASC  of  Salinas   and
              Concentrated Care, Inc., dated, July 15, 1993

                                       12



10.75(6)      Term Loan Agreement between Palo Alto Surgecenter  Corporation and
              MetLife Capital Corporation dated, August 5, 1993.

10.76(6)      Term Loan Agreement  between Recovery  Inn(sm) of Los Gatos,  Ltd.
              and MetLife Capital Corporation dated, August 5, 1993.

10.77(6)      Lease dated,  March 1, 1993 between Helian Health Group,  Inc. and
              Lightner Place Associates  covering premises at 955 Blanco Circle,
              Suite A, Salinas, California.

10.78(7)      Term Loan Agreement between Helian Health Group, Inc., and MetLife
              Capital Corporation dated, September 14, 1993.

10.79(7)      Term Loan  Agreement  between  Salinas  Surgery Center and MetLife
              Capital Corporation dated, November 24, 1993.

10.80(8)*     Employment  Agreement  dated March 26, 1994 between  Helian Health
              Group, Inc. and William A. Hines.

10.81*        Employment  Agreement  dated February 1,1994 between Helian Health
              Group, Inc. and Leslie J. Arliskas.

10.82(9)      Loan  Agreement  dated May 4 , 1994 between  Helian  Health Group,
              Inc. and Sumitomo Bank of California.

10.83(9)      Management Agreement dated February 26, 1994 between Helian Health
              Group, Inc. and Marin General Hospital.

10.84(10)     Asset Purchase  Agreement by and among  Industrial  Medical Group,
              Theodore R. Johstone, M.D., Kathryn Johnstone,  R.N., Primary Care
              Medical Group, Inc., Paul Cohen, M.D., Paul Cohen Family Trust and
              Helian Health Group of Fresno, Inc. dated March 31, 1995.

10.85*        Thomas D. Wilson Resignation Term sheet dated April 9, 1995.

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

*             Employment Agreement or Compensatory Plan or Arrangement.

1    Incorporated by reference to  Registrant's  Registration  Statement  Number
     33-31520 on Form S-1,  filed October 11, 1989,  Amendment  Number 2 thereto
     filed November 21, 1989, and Post-Effective  Amendments Number 1 and Number
     2 thereto filed November 22, 1990 and January 16, 1991, respectively.

2    Incorporated by reference to corresponding  exhibit number in the Company's
     Form 8-K filed on April 11, 1991.

3    Incorporated by reference to corresponding  exhibit number in the Company's
     Form 8-K filed on June 24, 1991.

4    Incorporated by reference to corresponding  exhibit number in the Company's
     Form 10-K filed on March 1, 1993.

5    Incorporated by reference to corresponding  exhibit number in the Company's
     Form 10-Q filed on July 14, 1993.

                                       13



6    Incorporated by reference to corresponding  exhibit number in the Company's
     Form 10-Q filed on October 14, 1993.

7    Incorporated by reference to corresponding  exhibit number in the Company's
     Form 10-K filed on February 26, 1994.

8    Incorporated by reference to corresponding  exhibit number in the Company's
     Form 10-Q filed on April 13, 1994.

9    Incorporated by reference to corresponding  exhibit number in the Company's
     Form 10-Q filed on July 14, 1994.

10   Incorporated by reference to corresponding  exhibit number in the Company's
     Form 10-Q filed on July 14, 1995.

11   Incorporated by reference to corresponding  exhibit number in the Company's
     Form 8-K filed on September 1, 1995.


(b)  Reports on Form 8-K

     A Form 8-K was filed on September 1, 1995,  describing  the August 29, 1995
     Agreement and Plan of Merger with TheraTx,  Incorporated  and related Stock
     Option Agreement and Stockholders Agreement.

                                       14




                                   SIGNATURES



Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned, thereunto duly authorized.


                           HELIAN HEALTH GROUP, INC.

OCTOBER 13, 1995
                          
                           /S/ HERBERT W. FOSTER
                          ------------------------------------------------------
                               HERBERT W. FOSTER, ACTING CHIEF FINANCIAL OFFICER



OCTOBER 13, 1995
                    
                         /S/ DONALD C. BLANDING
                        --------------------------------------------------------
                             DONALD C. BLANDING, TREASURER





                                       15