ALPHANET SOLUTIONS INC
10-Q, 1997-08-13
COMPUTERS & PERIPHERAL EQUIPMENT & SOFTWARE
Previous: COMPLETE MANAGEMENT INC, 10-Q, 1997-08-13
Next: SCHLOTZSKYS INC, 10-Q, 1997-08-13



<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                    FORM 10-Q

               QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

                  For the quarterly period ended June 30, 1997
                           Commission File No. 0-27042

                            AlphaNet Solutions, Inc.
             ------------------------------------------------------
             (Exact Name of Registrant as Specified in Its Charter)

          New Jersey                                        22-2554535
- -------------------------------             ------------------------------------
(State or Other Jurisdiction of             (I.R.S. Employer Identification No.)
Incorporation or Organization)

7 Ridgedale Ave., Cedar Knolls, New Jersey                                07927
- --------------------------------------------------------------------------------
(Address of Principal Executive Offices)                              (Zip Code)

                                 (201) 267-0088
                         -------------------------------
                         (Registrant's Telephone Number,
                              Including Area Code)

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

               Yes:   X                              No:
                    -----                                -----

     Indicate  the  number of  shares  outstanding  of each of the  Registrant's
classes of common  stock,  as of June 30, 1997:

           Class                                       Number of Shares
           -----                                       ----------------
Common Stock, $.01 par value                              6,255,360

<PAGE>
                     ALPHANET SOLUTIONS, INC. AND SUBSIDIARY

                                TABLE OF CONTENTS
                                -----------------


PART I.  FINANCIAL INFORMATION ................................................1

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

              Consolidated Balance Sheets as of December 31, 1996 and
              June 30, 1997 (unaudited)........................................2

              Consolidated Statements of Income for the Three Months and
              Six Months Ended June 30, 1996 and 1997 (unaudited)..............3

              Consolidated Statement of Changes in Shareholders' Equity
              for the Six Months Ended June 30, 1997 (unaudited)...............4

              Consolidated Statements of Cash Flows for the Six Months
              Ended June 30, 1996 and 1997 (unaudited).........................5

              Notes to Consolidated Financial Statements (unaudited)...........6

     Item 2.  Management's Discussion and Analysis of Results of Operations
               and Financial Condition.........................................9

              Results of Operations...........................................11

              Liquidity and Capital Resources.................................13

PART II.  OTHER INFORMATION...................................................16

     Item 4.  Submission of Matters to a Vote of Security Holders.............16

     Item 5.  Other Information...............................................16

     Item 6.  Exhibits and Reports on Form 8-K................................18

SIGNATURES....................................................................19


                                      - i -

<PAGE>






                          PART I. FINANCIAL INFORMATION
                          -----------------------------

                          Item 1. Financial Statements







                                     - 1 -
<PAGE>

<TABLE>
<CAPTION>
                     ALPHANET SOLUTIONS, INC. AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS
                        (in thousands, except share data)


                                                      December 31,    June 30,
                                                          1996          1997
                                                      ------------    --------
                                                                     (unaudited)
                                     ASSETS
<S>                                                     <C>           <C>
Current assets:
     Cash and cash equivalents ......................   $ 1,610       $16,721
     Accounts receivable, net .......................    29,848        32,579
     Inventories ....................................     4,809         4,575
     Deferred income tax asset ......................       445           445
     Prepaid expenses and other current assets .......    1,705         1,009
                                                        -------       -------
       Total current assets ..........................   38,417        55,329

Property and equipment, net ..........................    3,856         5,179
Other assets .........................................    1,374         1,197
                                                        -------       -------
       Total assets ..................................  $43,647       $61,705
                                                        =======       =======

                      LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
     Current portion of capital lease obligations ....  $   103       $   107
     Accounts payable ................................   17,923        15,640
     Accrued expenses ................................    5,984         6,868
                                                        -------       -------
       Total current liabilities .....................   24,010        22,615

Advance from principal shareholder ...................      675           675
Capital lease obligations ............................       41            --
                                                        -------       -------
       Total liabilities .............................   24,726        23,290
                                                        -------       -------
Shareholders' equity:
     Preferred stock -- $0.01 par value; authorized
       3,000,000 shares, none issued .................       --            --
     Common stock -- $0.01 par value; authorized
       15,000,000 shares, 5,102,900 and 6,255,360
       shares issued and outstanding .................       51            63
     Additional paid-in capital ......................   15,904        33,125
     Retained earnings ...............................    2,966         5,227
                                                        -------       -------
       Total shareholders' equity ....................   18,921        38,415
                                                        -------       -------
       Total liabilities and shareholders' equity ....  $43,647       $61,705
                                                        =======       =======



          See accompanying notes to consolidated financial statements.
</TABLE>

                                     - 2 -
<PAGE>

<TABLE>
<CAPTION>
                                               ALPHANET SOLUTIONS, INC. AND SUBSIDIARY
                                                  CONSOLIDATED STATEMENTS OF INCOME
                                                             (Unaudited)
                                              (in thousands, except per share amounts)


                                                               For the Three Months                   For the Six Months
                                                                  Ended June 30,                        Ended June 30,
                                                           ---------------------------           ----------------------------
                                                             1996               1997               1996                1997
                                                             ----               ----               ----                ----

<S>                                                        <C>                <C>                <C>                <C>
Net sales:
    Product sales ......................................   $ 19,677           $ 31,609           $ 34,868           $ 70,377
    Services and support ...............................      4,568             10,201              8,673             17,934
                                                           --------           --------           --------           --------
                                                             24,245             41,810             43,541             88,311
                                                           --------           --------           --------           --------
Cost of sales:
    Product sales ......................................     17,624             28,003             30,907             62,496
    Services and support ...............................      3,086              6,736              5,695             11,764
                                                           --------           --------           --------           --------
                                                             20,710             34,739             36,602             74,260
                                                           --------           --------           --------           --------

Gross profit ...........................................      3,535              7,071              6,939             14,051
                                                           --------           --------           --------           --------

Operating expenses:
    Selling expenses ...................................      1,513              2,943              2,762              5,861
    General and administrative expenses ................      1,237              2,197              2,413              4,233
                                                           --------           --------           --------           --------
                                                              2,750              5,140              5,175             10,094
                                                           --------           --------           --------           --------

Operating income .......................................        785              1,931              1,764              3,957
                                                           --------           --------           --------           --------

Other income (expense):
    Interest income ....................................        103                 18                120                 21
    Interest expense ...................................        (20)               (85)               (55)              (146)
                                                           --------           --------           --------           --------
                                                                 83                (67)                65               (125)
                                                           --------           --------           --------           --------
Income before income taxes .............................        868              1,864              1,829              3,832
Provision for income taxes .............................        352                764                320              1,571
                                                           --------           --------           --------           --------
Net income .............................................   $    516           $  1,100           $  1,509           $  2,261
                                                           ========           ========           ========           ========

Pro forma data (Note 2):
    Income before income taxes .........................                                         $  1,829
    Provision for income taxes .........................                                              741
                                                                                                 --------
    Net income .........................................                                         $  1,088
                                                                                                 ========
Net income per share ...................................   $   0.10           $   0.20           $   0.24           $   0.42
                                                           ========           ========           ========           ========
Weighted average number
    of common shares and
    common shares equivalent ...........................      5,073              5,476              4,558              5,385
                                                           ========           ========           ========           ========


                                   See accompanying notes to consolidated financial statements.
</TABLE>

                                                        - 3 -
<PAGE>

<TABLE>
<CAPTION>
                                      ALPHANET SOLUTIONS, INC. AND SUBSIDIARY
                             CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
                                                    (Unaudited)
                                                  (in thousands)

                                                                         Additional
                                          Common        Common Stock      Paid-In         Retained
                                          Shares                          Capital         Earnings        Total
                                         --------       ------------     ----------      ----------     ---------

<S>                                       <C>             <C>            <C>             <C>            <C>
Balance at January 1, 1997..........      5,103           $     51       $  15,904       $   2,966      $  18,921
Sale of Common Stock................      1,150                 12          17,199              --         17,211
Exercises of stock options..........          2                 --              22              --             22
Net income..........................         --                 --              --           2,261          2,261
                                          -----           --------       ---------       ---------      ---------
Balance at June 30, 1997............      6,255           $     63       $  33,125       $   5,227      $  38,415
                                          =====           ========       =========       =========      =========




                            See accompanying notes to consolidated financial statements.
</TABLE>


                                                - 4 -
<PAGE>

<TABLE>
<CAPTION>
                     ALPHANET SOLUTIONS, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                 (in thousands)

                                                           For the Six Months
                                                             Ended June 30,
                                                          ---------------------
                                                            1996         1997
                                                          --------     --------
<S>                                                       <C>          <C>
Cash flows from operating activities:
   Net income ........................................    $  1,509     $  2,261
   Adjustments to reconcile net income to net cash
    (used in) operating activities:
     Depreciation and amortization ...................         187          721
     Increase (decrease) from changes in:
       Accounts receivable, net ......................      (2,924)      (2,731)
       Inventories ...................................        (940)         234
       Prepaid expenses and other current assets .....      (1,475)         696
       Other assets ..................................         388           51
       Accounts payable and accrued expenses .........       1,387       (1,399)
                                                          --------     --------
     Net cash (used in) operating activities .........      (1,868)        (167)
                                                          --------     --------
Cash flows from investing activities:
   Property and equipment expenditures ...............        (738)      (1,918)
   Receipt of loan repayments - shareholder ..........         413           --
                                                          --------     --------
     Net cash (used in) investing activities .........        (325)      (1,918)
                                                          --------     --------
Cash flows from financing activities:
   Net proceeds from sales of common stock ...........      15,739       17,211
   Exercises of stock options ........................          --           22
   Repayment of long-term debt .......................        (736)          --
   Repayment of capital lease obligations ............         (45)         (37)
   Payment of dividends ..............................      (1,147)          --
   Distribution of S Corporation earnings ............      (6,155)          --
                                                          --------     --------
     Net cash provided by financing activities .......       7,656       17,196
                                                          --------     --------
Net increase in cash and cash equivalents ............       5,463       15,111

Cash and cash equivalents, beginning of period .......       1,223        1,610
                                                          --------     --------
Cash and cash equivalents, end of period .............    $  6,686     $ 16,721
                                                          ========     ========



          See accompanying notes to consolidated financial statements.
</TABLE>



                                     - 5 -
<PAGE>

                     ALPHANET SOLUTIONS, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)
                        (in thousands, except share data)

Note 1 -- Basis of Presentation:

     The  information  presented  for  June  30,  1996  and  1997,  and  for the
three-month and six-month periods then ended, is unaudited,  but, in the opinion
of  AlphaNet  Solutions,  Inc.  (the  "Company"),   the  accompanying  unaudited
consolidated  financial  statements contain all adjustments  (consisting only of
normal recurring adjustments) which the Company considers necessary for the fair
presentation  of the  Company's  financial  position as of June 30, 1997 and the
results of its operations and its cash flows for the  three-month  and six-month
periods  ended June 30, 1996 and 1997.  The  consolidated  financial  statements
included  herein  have been  prepared  in  accordance  with  generally  accepted
accounting  principles  and the  instructions  to Form  10-Q and  Rule  10-01 of
Regulation  S-X.  Accordingly,  certain  information  and  footnote  disclosures
normally included in financial  statements prepared in accordance with generally
accepted   accounting   principles   have  been  condensed  or  omitted.   These
consolidated  financial  statements  should  be read  in  conjunction  with  the
Company's  audited  financial  statements  for the year ended December 31, 1996,
which were  included as part of the  Company's  Annual  Report on Form 10-K,  as
filed with the Securities and Exchange Commission.

     Results for the interim  period are not  necessarily  indicative of results
that may be expected for the entire year.

     Certain  indirect  costs,  totaling  $734  and  $1,435,   relating  to  the
three-month  and  six-month  periods  ended June 30, 1996,  respectively,  which
previously  were  classified  as  costs  of  services  and  support,  have  been
reclassified  to general and  administrative  expenses to conform with  industry
practices.

Note 2 -- Income Taxes:

     Prior to March 19, 1996, the Company, with the consent of its shareholders,
had elected to be taxed under the  Subchapter S of the Internal  Revenue Code as
an S Corporation  for federal income tax purposes.  In lieu of corporate  income
taxes,  the  shareholders of an S Corporation  are taxed on their  proportionate
share of the Company's taxable income. As a result,  the Company was not subject
to federal  income taxes prior to March 19, 1996. The Company had also elected S
Corporation  status  in the  State of New  Jersey.  The  accompanying  financial
statements  include  provisions  for certain  state and local income taxes which
were imposed at the corporate level.

     On March 19, 1996,  the Company  terminated  its status as an S Corporation
and became subject to federal and state income taxes  thereafter at applicable C
Corporation income tax rates.

     For informational  purposes, the accompanying  statements of income for the
six months ended June 30, 1996 include a pro forma  adjustment  for income taxes
which would have been  recorded  if the  Company had not been an S  Corporation,
based on the tax laws in effect during such period.



                                     - 6 -
<PAGE>

                     ALPHANET SOLUTIONS, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)
                        (in thousands, except share data)


Note 3 -- Net Income Per Share:

     Net income per share (pro forma for the six months  ended June 30, 1996) is
computed  using the weighted  average  number of common shares and common shares
equivalent  outstanding during the period.  Common shares equivalent consists of
the  Company's  common  shares  issuable  upon the  exercise  of stock  options.
Pursuant to the  requirements of the Securities and Exchange  Commission,  stock
options issued by the Company during the twelve months immediately preceding the
Company's  initial  public  offering have been included in the weighted  average
number of common shares and common shares equivalent used in computing pro forma
net  income  per  share as if they were  outstanding  for  periods  prior to the
Company's initial public offering using the treasury stock method.

     In February 1997, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standard No. 128, "Earnings per Share." The Statement is
effective for financial  statements  for periods ending after December 15, 1997,
and changes the method in which earnings per share will be determined.  Adoption
of this  Statement by the Company is not  expected to have a material  impact on
earnings per share.

Note 4 -- Public Offering of Common Stock:

     On June 18, 1997, the Company  consummated a follow-on  public  offering of
2,000,000  shares of its  Common  Stock at a price to the  public of $16.50  per
share, of which 1,150,000 were issued and sold by the Company and 850,000 shares
were sold by certain  selling  shareholders.  The  Company  received  $15.51 per
share,  before  offering  expenses,  resulting in net proceeds of  approximately
$17,211. The Company did not receive any proceeds from the sale of shares by the
selling shareholders.

Note 5 --New Credit Facility:

     On June 30, 1997,  the Company and First Union  National  Bank (the "Bank")
executed a Loan and Security  Agreement  whereby the Bank expanded the Company's
credit  facility to enable the Company to borrow,  based upon eligible  accounts
receivable,  up  to  $15,000  for  short-term  working  capital  purposes.  Such
facility, which matures on June 30, 1998, includes a $2,500 sublimit for letters
of credit and a $5,000 sublimit for acquisition advances. Under the new facility
the Company may borrow, subject to certain post-closing conditions and covenants
by the Company,  (i) for working capital  purposes at the Bank's prime rate less
0.50% or LIBOR plus  1.25% and (ii) for  acquisitions  at the Bank's  prime rate
less 0.25% or LIBOR plus 1.50%.  The Company's  obligations  under such facility
are collateralized by a first priority lien on the Company's accounts receivable
and  inventory,  except  for  inventory  for  which  the Bank  has or will  have
subordinated  its position to certain  other lenders  pursuant to  intercreditor
agreements.



                                     - 7 -
<PAGE>

Note 6 --Subsequent Event:

     On August 13, 1997,  the Company  consummated  the  acquisition  of certain
assets and assumed certain  liabilities of The Lande Group,  Inc.  ("Lande"),  a
computer equipment reseller and provider of systems integration services located
in New York City. The Company purchased, among other assets, the entire customer
list, accounts receivable and inventory of Lande for an aggregate purchase price
of up to $1,000,  of which  $750 was paid at closing  and $250 is held in escrow
pending  certain  post-closing  adjustments.  The Company also  assumed  certain
liabilities,  including  certain  trade  debt of  $2,943,  which was paid by the
Company at  closing,  accounts  payable and  accrued  expenses of  approximately
$1,900 and  obligations  under a lease which expires in April 2008, for New York
City office space which will serve as the Company's New York  headquarters.  The
value of the assets  purchased  was  approximately  the same as the  liabilities
assumed.




                                     - 8 -
<PAGE>

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

GENERAL

     The Company is a single-source  provider of information  technology  ("IT")
products,  services  and support to Fortune  1000 and other large and  mid-sized
companies  located  primarily  in the  New  York-to-Philadelphia  corridor.  The
Company was formed in 1984 as an  authorized  reseller of computer  hardware and
software  products,  and since 1990, has been developing and offering related IT
services.  To date,  most of the  Company's  net sales have been derived from IT
product  sales.  For the  first six  months  of 1997,  net  product  sales  were
approximately  80% and services and support revenue was approximately 20% of the
Company's net sales.

     The Company has  distribution  agreements with MicroAge  Computer  Centers,
Inc.  ("MicroAge")  and Ingram Micro  ("Ingram"),  two of the  nation's  largest
aggregators of computer products, to acquire most of its IT products for resale.
The  Company's  relationship  with MicroAge  commenced in 1984,  and as customer
demand for IT products grew, the Company  initiated its relationship with Ingram
in 1994. The  distribution  agreements with MicroAge and Ingram give the Company
access to such aggregators'  extensive  inventories and provide the Company with
electronic ordering capability,  product configuration and testing,  warehousing
and  delivery.   In  general,   the  Company   orders  IT  products,   including
workstations, servers, microcomputers,  networking and communications equipment,
and applications  software from such aggregators on an as-needed basis,  thereby
reducing the  Company's  need to carry large  inventories.  During the first six
months of 1997, the Company acquired  approximately  32% and 49% of its products
for resale from MicroAge and Ingram, respectively.

     In  general,  there are no ongoing  written  commitments  by  customers  to
purchase  products from the Company and all product sales are made on a purchase
order  basis.  Furthermore,  as the market for IT products  has  matured,  price
competition  has  intensified  and is  likely  to  continue  to  intensify.  The
Company's  gross profits,  margins and results of operations  could be adversely
affected by such continued product pricing pressure, a significant  reduction in
product  purchase  orders from the Company's  customers,  or a disruption in the
Company's sources of product supply.

     The Company  offers network  consulting  (including  systems  integration),
workstation  support,  education,  communications  installation  and IT staffing
services.  Services  and support  revenue is  recognized  as such  services  are
performed.   The  Company's   network   consulting,   workstation   support  and
communications  installation  services are billed on a time and materials basis.
The Company's  education and IT staffing  services are fee-based on a per-course
and  per-placement  basis,   respectively.   Generally,  the  Company's  service
arrangements with its customers may be terminated by such customers with limited
advance  notice and  without  significant  penalty.  The most  significant  cost
relating to the  services  component  of the  Company's  business  is  personnel
expenses which consist of salaries, benefits and payroll-related expenses. Thus,
the


                                     - 9 -
<PAGE>

financial  performance of the Company's service business is based primarily upon
billing  margins  (billable  hourly  rates less the costs to the Company of such
service  personnel on an hourly basis) and  utilization  rates  (billable  hours
divided by paid  hours).  The future  success of the  services  component of the
Company's  business  will depend in large part upon its ability to maintain high
utilization rates at profitable billing margins. The Company's utilization rates
for service personnel likely will be adversely  affected during periods of rapid
and  concentrated  hiring.  During the first six months of 1997,  the  Company's
staff of service  personnel  increased  from 242 at December  31, 1996 to 422 at
June 30, 1997. In addition,  the competition for quality technical personnel has
continued to intensify  resulting in increased  personnel  costs for the Company
and many other IT service providers,  which has adversely affected the Company's
billing margins.

     The  Company's  cost of sales  includes  primarily,  in the case of product
sales, the cost to the Company of products acquired for resale,  and in the case
of services  and support  revenue,  salaries  and related  expenses for billable
technical  personnel.  The  Company's  selling  expenses  consist  primarily  of
personnel costs, including sales commissions earned by employees involved in the
sales of IT products,  services  and support.  These  personnel  include  direct
sales, sales support and marketing personnel.  Sales commissions are recorded as
revenue is recognized.  General and administrative expenses consist of all other
operating  expenses,  including  primarily  salaries  and  occupancy  costs  for
administrative,   executive  and  finance  personnel.  Certain  indirect  costs,
totaling $734,000 and $1.4 million,  relating to the three months and six months
ended June 30, 1996, respectively,  which previously were classified as costs of
service  and  support,  have been  reclassified  to general  and  administrative
expenses to conform with current industry practices.

     The Company believes that its ability to provide a broad range of technical
services,  coupled with its  traditional  strength in satisfying its clients' IT
product  requirements  and  its  long-term  relationships  with  large  clients,
positions  the  Company  to  continue  to grow  the  services  component  of its
business,  while further  strengthening  its product sales. As such, the Company
anticipates that an increasing  percentage of its gross profits in the long term
will be derived  from the services and support  component of its  business.  For
example,  in the second  quarter of 1997,  the  Company's  services  and support
business  represented  24% of net sales and 49% of gross  profit.  The Company's
services and support  revenue as a percentage  of net sales and gross profit may
vary from quarter to quarter primarily as a result of fluctuations in the volume
of product sales.  The Company  believes that its ability to be a  single-source
provider of IT products,  services and support enables it to earn margins higher
than it would earn if it sold products only.

     This Form 10-Q contains  forward-looking  statements  within the meaning of
Section 21E of the  Securities  Exchange Act of 1934, as amended.  The Company's
forward-looking  statements,  including,  but not limited to,  those  statements
relating to the anticipated  growth in the services and support component of the
Company's   business,   include   risks  and   uncertainties.   Such  risks  and
uncertainties  include, but are not limited to: (i) the substantial  variability
of the Company's  quarterly  operating  results  caused by a variety of factors,
some of which are not


                                     - 10 -
<PAGE>

within  the  Company's  control,  including  (a) the  short-term  nature  of the
Company's customers' commitments, (b) patterns of capital spending by customers,
(c) the timing,  size and mix of product and service orders and deliveries,  (d)
the timing and size of new projects,  (e) pricing changes in response to various
competitive  factors, (f) market factors affecting the availability of qualified
technical  personnel,  (g) the timing and customer acceptance of new product and
service offerings,  (h) changes in trends affecting  outsourcing of IT services,
(i) disruption in sources of supply, (j) changes in product, personnel and other
operating costs, and (k) industry and general economic conditions;  (ii) changes
in  technical  personnel  billing and  utilization  rates which are likely to be
adversely  affected during periods of rapid and concentrated  hiring;  (iii) the
intense competition in the markets for the Company's products and services; (iv)
the Company's  ability to manage its growth  effectively  which will require the
Company to continue  developing  and  improving its  operational,  financial and
other  internal  systems,  including a major upgrade of the  Company's  internal
management information systems ("MIS") infrastructure; (v) the Company's ability
to develop,  market,  provide,  and achieve  market  acceptance  of, new service
offerings to new and existing  clients;  (vi) the Company's  ability to attract,
hire,  train  and  retain  qualified  technical  personnel  in  an  increasingly
competitive market;  (vii) the Company's  substantial reliance on a concentrated
number  of  key   customers;   (viii)   uncertainties   relating  to   potential
acquisitions,  if any,  made by the  Company,  such as its ability to  integrate
acquired  operations  and to retain key  customers and personnel of the acquired
business;  (ix) the  Company's  dependence  on vendor  authorizations  to resell
certain  computer  products and to provide related  services;  (x) the Company's
dependence  on certain  aggregators  for a  substantial  portion of its products
acquired for resale;  and (xi) the Company's  reliance on the continued services
of key executive  officers and  salespersons.  Such risks and  uncertainties may
cause the  Company's  actual  results  to  differ  materially  from the  results
discussed in the forward-looking statements contained herein.

RESULTS OF OPERATIONS

     Three  Months  Ended June 30, 1996  Compared to Three Months Ended June 30,
1997

     Net sales.  Net sales  increased  by 72.4%,  or $17.6  million,  from $24.2
million in the second  quarter of 1996 to $41.8 million in the second quarter of
1997. Product sales increased by 60.6%, or $11.9 million,  from $19.7 million in
the second  quarter of 1996 to $31.6  million  in second  quarter of 1997.  This
increase  was  attributable  primarily  to  product  sales  resulting  from  the
Company's  July 1996  acquisition of certain assets and the business of Lior and
to increased demand from the Company's  established  customer base. Services and
support revenue increased by 123.3%,  or $5.6 million,  from $4.6 million in the
second  quarter  1996 to $10.2  million  in the  second  quarter  of 1997.  This
increase  was  attributable  primarily  to  increased  demand for the  Company's
service and support offerings, particularly its network consulting services, and
to an increase in the number and size of client projects.  In the second quarter
of 1997,  sales to  Nabisco,  the  Company's  largest  customer,  accounted  for
approximately  17% of the  Company's net sales.  In addition,  KPMG Peat Marwick
accounted for  approximately 10% of net sales


                                     - 11 -
<PAGE>

during the second quarter of 1997. There can be no assurance that such customers
will  continue to place orders with the Company or engage the Company to perform
services and support at existing levels.

     Gross  profit.  The  Company's  gross profit  increased by 100.0%,  or $3.5
million,  from $3.5 million in the second quarter of 1996 to $7.1 million in the
second quarter of 1997. Gross profit margin increased from 14.6% of net sales in
second  quarter of 1996 to 16.9% in the second  quarter  of 1997.  Gross  profit
margin  attributable to product sales increased from 10.4% in the second quarter
of 1996 to 11.4% in second  quarter of 1997.  The  increase in such gross profit
margin during the second quarter of 1997 was attributable  primarily to customer
mix and higher purchase discounts from vendors. Gross profit margin attributable
to services  and support  revenue  increased  from 32.4% of services and support
revenue  in second  quarter  of 1996 to 34.0% in  second  quarter  of 1997.  The
increase  in the  gross  profit  margin  was  attributable  primarily  to higher
utilization rates of service personnel.

     Selling  expenses.  Selling  expenses  increased by 94.5%, or $1.4 million,
from $1.5  million  in second  quarter  of 1996 to $2.9  million  in the  second
quarter of 1997, and increased from 6.2% to 7.0% of net sales, respectively. The
increases  in  selling   expenses  were  primarily   attributable  to  increased
salesperson  commissions  and other  support  costs due to the  increase  in net
sales, the increase in sales and marketing efforts associated with the Company's
service and support  offerings,  the costs  associated  with the  Company's  new
service  offerings  and the costs  incurred  in  connection  with the  Company's
expansion into the Philadelphia market.

     General and administrative  expenses.  General and administrative  expenses
increased by 77.6%, or $960,000, from $1.2 million in the second quarter of 1996
to $2.2 million in the second  quarter of 1997,  and increased from 5.1% to 5.3%
of net sales, respectively. The increases in general and administrative expenses
were  due  primarily  to  increases  in  personnel  expenses,   training  costs,
professional fees and depreciation charges.

     Six Months Ended June 30, 1996 Compared To Six Months Ended June 30, 1997

     Net sales.  Net sales  increased by 102.8%,  or $44.8  million,  from $43.5
million in the first six months of 1996 to $88.3 million in the first six months
of 1997. Product sales increased by 101.8%, or $35.5 million, from $34.9 million
in the first  six  months of 1996 to $70.4  million  in the first six  months of
1997.  This  increase was  attributable  primarily to increased  demand from the
Company's  established  customer  base and to product sales  resulting  from the
Company's  July 1996  acquisition  of certain  assets and the  business of Lior.
Services and support  revenue  increased by 106.8%,  or $9.3 million,  from $8.7
million in the first six months of 1996 to $17.9 million in the first six months
of 1997. This increase was  attributable  primarily to increased  demand for the
Company's  service and support  offerings,  particularly its network  consulting
services,  due to an increase in the number and size of client projects.  In the
first six months of 1997,  sales to Nabisco,  the  Company's  largest  customer,
accounted for  approximately  20% of the Company's net sales. In addition,  KPMG
Peat Marwick  accounted for  approximately


                                     - 12 -
<PAGE>

11% of net sales during the first six months of 1997.  There can be no assurance
that such customers will continue to place orders with the Company or engage the
Company to perform services and support at existing levels.

     Gross  profit.  The  Company's  gross profit  increased by 102.5%,  or $7.1
million,  from $6.9 million in the first six months of 1996 to $14.0  million in
the first six months of 1997. Gross profit margin remained  constant at 15.9% of
net sales in the first six months of 1996 and 1997,  respectively.  Gross profit
margin  attributable to product sales remained relatively  constant,  decreasing
slightly  from  11.4% in the first six  months of 1996 to 11.2% in the first six
months of 1997. Gross profit margin attributable to services and support revenue
remained  relatively  constant,  increasing  slightly from 34.3% of services and
support revenue in the first six months of 1996 to 34.4% in the first six months
of 1997.  The Company  increased  its staff of technical  personnel  from 242 at
December 31, 1996 to 422 at June 30, 1997.

     Selling  expenses.  Selling expenses  increased by 112.2%, or $3.1 million,
from $2.8  million in the first six months of 1996 to $5.9  million in the first
six months of 1997, and increased from 6.3% to 6.6% of net sales,  respectively.
The  increases in selling  expenses  were  primarily  attributable  to increased
salesperson  commissions  and other  support  costs due to the  increase  in net
sales, the increase in sales and marketing efforts associated with the Company's
service and support  offerings,  the costs  associated  with the  Company's  new
service  offerings  and the costs  incurred  in  connection  with the  Company's
expansion into the Philadelphia market.

     General and administrative  expenses.  General and administrative  expenses
increased by 75.4%,  or $1.8 million,  from $2.4 million in the first six months
of 1996 to $4.2 million in the first six months of 1997, but decreased from 5.5%
to 4.8% of net sales,  respectively.  The increase in general and administrative
expenses in  absolute  dollars  was due  primarily  to  increases  in  personnel
expenses,  training  costs,  professional  fees and  depreciation  charges.  The
decrease  as a  percentage  of net sales was due  primarily  to the  substantial
increase in net sales.

LIQUIDITY AND CAPITAL RESOURCES

     In March and April 1996, the Company consummated an initial public offering
of  2,200,000  shares of its Common Stock at a price to the public of $10.50 per
share. Of the 2,200,000 shares sold,  1,700,000 shares (including 100,000 shares
issued  and  sold  by  the  Company  upon  the  exercise  of  the  underwriters'
over-allotment  option)  were issued and sold by the Company and 500,000  shares
were sold by The Gang  Annuity  Trust.  The  Company  did not receive any of the
proceeds from the sale of shares by such selling  shareholder.  The net proceeds
to the Company were $15.7 million.

     On June 18, 1997, the Company  consummated a follow-on  public  offering of
2,000,000  shares of its  Common  Stock at a price to the  public of $16.50  per
share.  Of such  shares,  1,150,000  were  issued and sold by the Company and an
aggregate  of 850,000  shares  were sold by Stan Gang,  the  Company's  founder,
Chairman, President and Chief Executive Officer, and


                                     - 13 -
<PAGE>

The Gang Annuity Trust. The Company  received $15.51 per share,  before offering
expenses,  resulting in net proceeds of approximately $17.2 million. The Company
used  approximately  $3.7  million  of the net  proceeds  to repay  all  amounts
outstanding  under its credit  facility  with  First  Union  National  Bank (the
"Bank").  Amounts  outstanding  under such facility were utilized by the Company
for short-term  working  capital  purposes and carried an interest rate equal to
the Bank's prime rate less 0.25% or LIBOR plus 1.50%. See below for a discussion
of the  Company's  current  financing  terms with the Bank.  The Company did not
receive any proceeds from the sale of shares by such selling shareholders.

     Since its inception,  the Company has funded its operations  primarily from
cash  generated  by  operations  and,  to a lesser  extent,  such  cash has been
augmented with funds from borrowings under the Company's  credit  facilities and
the net  proceeds  from the  Company's  public  offerings  of its  Common  Stock
referenced above. The Company's cash used in operations was $167,000 for the six
months  ended June 30, 1997 and  consisted  primarily of an increase in accounts
receivable  of $2.7  million  and a decrease  in  accounts  payable  and accrued
expenses  of  $1.4  million,  mostly  offset  by net  income  of  $2.3  million,
depreciation and amortization of $721,000 and a decrease in prepaid expenses and
other  current  assets of $696,000.  The increase in accounts  receivable in the
first six months of 1997 was primarily  attributable to temporary delays in cash
receipts  from a few large  customers.  The  decrease  in  accounts  payable and
accrued  expenses in the first six months of 1997 is primarily due to the timing
of certain large  payments  related to inventory  purchases.  The Company's cash
flow from  operations  has been and  continues  to be affected  primarily by the
timing of collection of accounts  receivable,  which  accounts  receivable  have
increased as net sales have increased.

     The Company's  working  capital was $32.7 million at June 30, 1997 compared
to $14.4 million at December 31, 1996.

     The Company  invested  $1.9 million in property and  equipment in the first
six months of 1997,  primarily  related to  purchases  and  upgrades of computer
equipment  and  software  utilized  in-house,  and  development  of the services
component  of the  Company's  business.  Although  there  are no other  material
commitments for capital expenditures currently outstanding,  the Company intends
to make  additional  capital  expenditures  to  continue  the  expansion  of the
services  component  of  its  business  and  for  the  enhancement  of  its  MIS
infrastructure.

     The Company  purchases  certain  inventory and equipment  through financing
arrangements with IBM Credit Corporation and Finova Capital Corporation. At June
30, 1997,  there were  outstanding  balances of $4.3  million and $7.5  million,
respectively,   under  such  arrangements.   Obligations  under  such  financing
arrangements  are  collateralized  by  substantially  all of the  assets  of the
Company.   Finova  Capital  Corporation  and  the  Bank  have  entered  into  an
intercreditor  agreement with respect to their relative  interests.  The Company
terminated and paid all amounts outstanding under its financing arrangement with
Deutsche Financial Services during the second quarter of 1997.



                                     - 14 -
<PAGE>

     On June 30,  1997,  the Company and the Bank  executed a Loan and  Security
Agreement  whereby the Bank expanded the Company's credit facility to enable the
Company to borrow, based upon eligible accounts receivable,  up to $15.0 million
for short-term  working capital purposes.  Such facility,  which matures on June
30,  1998,  includes a $2.5  million  sublimit  for letters of credit and a $5.0
million  sublimit for acquisition  advances.  Under the new facility the Company
may borrow,  subject to certain  post-closing  conditions  and  covenants by the
Company, (i) for working capital purposes at the Bank's prime rate less 0.50% or
LIBOR plus 1.25% and (ii) for  acquisitions  at the bank's prime rate less 0.25%
or  LIBOR  plus  1.50%.  The  Company's  obligations  under  such  facility  are
collateralized by a first priority lien on the Company's accounts receivable and
inventory, except for inventory for which the Bank has or will have subordinated
its position to certain other lenders pursuant to intercreditor agreements.

     The Company  has entered  into a master  lease  agreement  with First Union
Leasing  Group,  Inc.  under  which  the  Company  may lease up to  $500,000  of
equipment.  Such  agreement  provides for equipment to be leased for  three-year
terms with  transfer of ownership of the  equipment to the Company at the end of
the applicable equipment lease term. At June 30, 1997, capital lease obligations
outstanding  under  the  equipment  leases,  which  expire  in 1998,  aggregated
$107,000.

     The Company  believes  that its  available  funds,  together  with existing
credit  facilities and the cash flow expected to be generated  from  operations,
will be adequate to satisfy its current and planned  operations for at least the
next 24 months.


                                     - 15 -
<PAGE>

                           PART II. OTHER INFORMATION

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

     The Annual Meeting of  Shareholders of the Company (the "Meeting") was held
on May 15, 1997.

     There  were  present  at the  Meeting  in person  or by proxy  shareholders
holding an aggregate  of  4,567,907  shares of Common Stock of a total number of
5,102,900 shares then issued and  outstanding.  The results of the vote taken at
such Meeting with respect to each nominee for director were as follows:

      Nominees                               For                        Withheld
      --------                               ---                        --------
Stan Gang                                 4,562,007                      5,900
Michael Gang                              4,561,907                      6,000
Michael R. Bruce                          4,562,007                      5,900
David J. Sorin, Esq.                      4,561,907                      6,000
Susan H. Wolford                          4,562,007                      5,900

     In  addition,  a vote of the  shareholders  was taken at the Meeting on the
proposal to ratify the  appointment of Price  Waterhouse LLP as the  independent
auditors of the Company for the fiscal year ending  December  31,  1997.  Of the
shares present at the Meeting in person or by proxy  4,550,932  shares of Common
Stock were voted in favor of such  proposal,  11,000 shares of Common Stock were
voted against such proposal,  5,475 shares of Common Stock abstained from voting
and there were 500 broker nonvotes.

ITEM 5. OTHER INFORMATION.

     Public Offering of Common Stock

     On June 18, 1997, the Company  consummated a follow-on  public  offering of
2,000,000  shares of its Common Stock (the  "Offering") at a price to the public
of $16.50 per share,  of which 1,150,000 were issued and sold by the Company and
an aggregate of 850,000  shares were sold by Stan Gang,  the Company's  founder,
Chairman, President and Chief Executive Officer, and The Gang Annuity Trust (the
"Selling Shareholders").  The Company received $15.51 per share, before offering
expenses,  resulting in net proceeds of approximately $17.2 million. The Company
did  not  receive  any  proceeds   from  the  sale  of  shares  by  the  Selling
Shareholders.  The Company used a portion of the net proceeds from this offering
to repay $3.7 million outstanding under the Company's credit facility with First
Union National Bank (the "Bank").  Amounts outstanding under the credit facility
were utilized by the Company for short-term working capital purposes and carried
an interest  rate equal to the bank's prime rate less 0.25% or LIBOR plus 1.50%.
The Company also intends to use  approximately  $4.0 million of the net proceeds
from


                                     - 16 -
<PAGE>

the Offering  for the  expansion  of the  services  component  of the  Company's
business and the enhancement of the Company's MIS infrastructure. The balance of
the net proceeds will be used for working  capital and other  general  corporate
purposes,  including possible acquisitions of IT products and service businesses
in order to expand the  Company's  service  offerings,  to add to or enhance its
base  of  technical  or  sales  personnel,  or  to  provide  desirable  customer
relationships.  Pending  such uses,  the net  proceeds to the Company  from this
offering  will be invested  in  short-term,  investment-grade,  interest-bearing
instruments.  See below for a discussion  of the  Company's  acquisition  of The
Lande Group, Inc.

     New Credit Facility

     On June 30,  1997,  the Company and the Bank  executed a Loan and  Security
Agreement  whereby the Bank expanded the Company's credit facility to enable the
Company to borrow, based upon eligible accounts receivable,  up to $15.0 million
for short-term  working capital purposes.  Such facility,  which matures on June
30,  1998,  includes a $2.5  million  sublimit  for letters of credit and a $5.0
million  sublimit for acquisition  advances.  Under the new facility the Company
may borrow,  subject to certain  post-closing  conditions  and  covenants by the
Company, (i) for working capital purposes at the Bank's prime rate less 0.50% or
LIBOR plus 1.25% and (ii) for  acquisitions  at the Bank's prime rate less 0.25%
or  LIBOR  plus  1.50%.  The  Company's  obligations  under  such  facility  are
collateralized by a first priority lien on the Company's accounts receivable and
inventory, except for inventory for which the Bank has or will have subordinated
its position to certain other lenders pursuant to intercreditor agreements.

     Acquisition of The Lande Group, Inc.

     On August 13, 1997,  the Company  consummated  the  acquisition  of certain
assets and assumed certain  liabilities of The Lande Group,  Inc.  ("Lande"),  a
computer equipment reseller and provider of systems integration services located
in New York City. The Company purchased, among other assets, the entire customer
list, accounts receivable and inventory of Lande for an aggregate purchase price
of up to $1.0  million,  of which  $750,000  was paid at closing and $250,000 is
held in escrow  pending  certain  post-closing  adjustments.  The  Company  also
assumed certain liabilities,  including certain trade debt of approximately $2.9
million, which was paid by the Company at closing,  accounts payable and accrued
expenses of  approximately  $1.9 million and  obligations  under a lease,  which
expires in April 2008,  for New York City  office  space which will serve as the
Company's  New  York  headquarters.  The  value  of  the  assets  purchased  was
approximately  the same as the liabilities  assumed.  In addition,  seven former
Lande  salespersons and 32 former Lande technical  service personnel have joined
the Company. Among such personnel, Stewart Lande, the former President of Lande,
joined the Company as a General Manager.

     The Company funded the purchase price from a portion of the net proceeds of
the follow-on  public offering of its Common Stock  consummated in June 1997. In
determining the purchase price, the Company considered, among other factors, the
past and projected revenues


                                     - 17 -
<PAGE>

and earnings generated from the Lande business, the value of the Lande technical
personnel  to the Company and the  strategic  value of an enhanced New York City
presence.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K.

     (a)  Exhibits.

          10.1 Loan and  Security  Agreement  dated June 30, 1997 by and between
               First Union National Bank and AlphaNet Solutions, Inc.

          10.2 Asset Purchase  Agreement dated August 1, 1997 by and between the
               Company and The Lande Group, Inc.

          11   Computation of Pro forma Earnings Per Share.

          27   Financial Data Schedule.

     (b)  Reports on Form 8-K.

     No  reports  on Form 8-K were  filed  during  the  quarter  for which  this
quarterly report on Form 10-Q is filed.


                                     - 18 -
<PAGE>


                                   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.



                                AlphaNet Solutions, Inc.




DATE:  August 13, 1997         By:   /s/Stan Gang
                                    -------------------------------------
                                    Stan Gang,
                                    President and Chief Executive Officer
                                    (Principal Executive Officer)





DATE:  August 13, 1997         By:   /s/Gary S. Finkel
                                    -------------------------------------
                                    Gary S. Finkel,
                                    Vice President and Chief Financial Officer
                                    (Principal Financial and Accounting Officer)



                                     - 19 -

<PAGE>

                           LOAN AND SECURITY AGREEMENT





                              Dated: June 30, 1997




                                 by and between




                            FIRST UNION NATIONAL BANK



                                       and



                            ALPHANET SOLUTIONS, INC.





O:\SSDATA\HAT\BANK\2137604.6                                              062797

<PAGE>

                                TABLE OF CONTENTS
                                -----------------
                                                                         Page
                                                                         ----


I     DEFINITIONS.......................................................  1

        1.1      "AAA...................................................  1
        1.2      "ACCOUNT" or "ACCOUNTS RECEIVABLE......................  1
        1.3      "ACCOUNT DEBTOR........................................  1
        1.4      "ACQUISITION ADVANCE...................................  1
        1.5      "ADJUSTED LIBO RATE....................................  1
        1.6      "ADJUSTED LIBO RATE ADVANCES...........................  1
        1.7      "ADVANCE(S)............................................  1
        1.8      "AFFILIATE.............................................  2
        1.9      "AGREEMENT.............................................  2
        1.10     "ARBITRATION RULES.....................................  2
        1.11     "BANK..................................................  2
        1.12     "BASE RATE.............................................  2
        1.13     "BASE RATE ADVANCES....................................  2
        1.14     "BORROWER..............................................  2
        1.15     "BORROWING BASE........................................  2
        1.16     "BORROWING BASE CERTIFICATE............................  2
        1.17     "BORROWING DATE........................................  2
        1.18     "BUSINESS DAY..........................................  2
        1.19     "CHATTEL PAPER.........................................  2
        1.20     "CLOSING DATE..........................................  3
        1.21     "COLLATERAL............................................  3
        1.24     "CONTINGENT OBLIGATION(S)".............................  3
        1.25     "CONTRACTUAL OBLIGATIONS...............................  3
        1.26     "DEFAULT...............................................  3
        1.27     "DISPUTES..............................................  4
        1.28     "DOCUMENT(S)...........................................  4
        1.29     "ELIGIBLE ACCOUNT......................................  4
        1.30     "ELIGIBLE LOAN VALUE OF ELIGIBLE ACCOUNTS..............  4
        1.31     "ENVIRONMENTAL LAWS....................................  4
        1.32     "ERISA.................................................  4
        1.33     "EURODOLLAR RATE.......................................  4
        1.34     "EURODOLLAR RESERVE....................................  4
        1.35     "EVENT OF DEFAULT......................................  5
        1.36     "FIXED CHARGE COVERAGE RATIO...........................  5
        1.37     "GAAP..................................................  5
        1.38     "GENERAL INTANGIBLES...................................  5
        1.39     "GOODS.................................................  5
        1.40     "GOVERNMENTAL BODY.....................................  5

                                        i


<PAGE>

                                TABLE OF CONTENTS
                                -----------------
                                   (continued)

                                                                          Page
                                                                          ----

        1.41     "GUARANTOR(S)...........................................  5
        1.42     "GUARANTY...............................................  5
        1.43     "INDEBTEDNESS...........................................  5
        1.44     "INDEMNIFIED PARTIES....................................  6
        1.45     "INELIGIBLE ACCOUNTS....................................  6
        1.46     "INSTRUMENT.............................................  7
        1.47     "INTERCREDITOR AGREEMENTS...............................  8
        1.48     "INTEREST PERIOD........................................  8
        1.49     "INVENTORY..............................................  8
        1.50     "INVESTMENT OBLIGATIONS.................................  8
        1.51     "LETTER(S) OF CREDIT....................................  8
        1.52     "LETTER OF CREDIT AGREEMENT.............................  9
        1.53     "LETTER OF CREDIT OBLIGATIONS...........................  9
        1.54     "LIEN...................................................  9
        1.55     "LOAN...................................................  9
        1.56     "LOAN DOCUMENTS.........................................  9
        1.57     "MARKETABLE SECURITIES INVESTMENT PERCENTAGE............  9
        1.58     "MATERIAL ADVERSE CHANGE................................  9
        1.59     "MATERIAL ADVERSE EFFECT................................  9
        1.60     "MATURITY DATE..........................................  9
        1.61     "OBLIGATION" or "OBLIGATIONS............................  9
        1.62     "OBLIGOR................................................ 10
        1.63     "PBGC................................................... 10
        1.64     "PERMITTED ACQUISITION.................................. 10
        1.65     "PERMITTED ENCUMBRANCES................................. 10
        1.66     "PERMITTED INDEBTEDNESS"................................ 10
        1.67     "PERMITTED LEASES"...................................... 10
        1.68     "PERSON................................................. 11
        1.69     "PLAN................................................... 11
        1.70     "REPAYMENT INDEMNITY"................................... 11
        1.71     "REPORTABLE EVENT....................................... 11
        1.72     "REVOLVING NOTE......................................... 12
        1.73     "SUBSIDIARY............................................. 12
        1.74     "TANGIBLE NET WORTH..................................... 12
        1.75     "TELERATE PAGE 3750..................................... 12
        1.76     "TOTAL ASSETS........................................... 12
        1.77     "TOTAL LIABILITIES...................................... 12
        1.78     "UNIFORM COMMERCIAL CODE................................ 12
        1.79     "WORKING DAY............................................ 12

                                       ii


<PAGE>

                                TABLE OF CONTENTS
                                -----------------
                                   (continued)

                                                                         Page
                                                                         ----

        1.80     "INTERPRETATION AND CONSTRUCTION........................ 13

II    LOANS.............................................................. 14
        2.1      REVOLVING LOAN AND LETTERS OF CREDIT.................... 14
        2.2      INTEREST................................................ 14
        2.3      REPAYMENT OF ADVANCES................................... 16
        2.4      FEES.................................................... 17
        2.5      PREPAYMENT.............................................. 17
        2.6      PROCEDURES FOR ADVANCES................................. 18
        2.7      PROCEDURES FOR LETTERS OF CREDIT........................ 18
        2.8      USE OF PROCEEDS......................................... 20
        2.9      CONDITIONS TO INITIAL ADVANCE........................... 20
        2.10     CONDITIONS TO ALL ADVANCES.............................. 22
        2.11     REGULATORY CAPITAL REQUIREMENTS......................... 23
        2.12     EXCESS ADVANCES......................................... 24

III  COLLATERAL.......................................................... 26
        3.1      CROSS COLLATERAL........................................ 26
        3.2      ACCOUNTS RECEIVABLE..................................... 26
        3.3      INVENTORY............................................... 26
        3.4      GENERAL INTANGIBLES..................................... 26
        3.5      DEPOSIT ACCOUNTS........................................ 26
        3.6      CHATTEL PAPER........................................... 26
        3.7      INSTRUMENTS............................................. 26
        3.8      DOCUMENTS............................................... 26
        3.9      PROCEEDS AND RECORDS.................................... 27
        3.10     CONTINUING PERFECTION................................... 27

IV   PROCEEDS OF COLLATERAL.............................................. 28
        4.2      APPLICATION OF PAYMENTS/PAYMENTS ON
                  COLLATERAL............................................. 28

V    REPRESENTATIONS AND WARRANTIES...................................... 29
        5.1      GOOD STANDING........................................... 29
        5.2      CORPORATE AUTHORITY..................................... 29
        5.3      COMPLIANCE WITH LAW..................................... 29
        5.4      NO LITIGATION........................................... 30
        5.5      NO FINANCIAL CHANGE..................................... 30
        5.6      TAX COMPLIANCE.......................................... 30

                                       iii


<PAGE>

                                TABLE OF CONTENTS
                                -----------------
                                   (continued)

                                                                         Page
                                                                         ----

        5.7      GOOD TITLE AND ABSENCE OF LIENS......................... 30
        5.8      PLACE OF RECORDS, CHIEF EXECUTIVE OFFICE,
                  INVENTORY AND OTHER COLLATERAL......................... 30
        5.9      WARRANTIES AS TO ACCOUNTS............................... 31
        5.10     ERISA................................................... 31
        5.11     LICENSES AND PERMITS AND LAWS........................... 31
        5.12     ENVIRONMENTAL STATUS.................................... 32
        5.13     REAFFIRMATION........................................... 32
        5.14     PROCEEDS OF LOAN........................................ 32
        5.15     BORROWER AND OBLIGOR.................................... 33
        5.16     SOLVENCY................................................ 33
        5.17     NO DEFAULT.............................................. 33
        5.18     FULL DISCLOSURE......................................... 33
        5.19     DOCUMENTARY/STAMP TAXES................................. 33
        5.20     SHAREHOLDERS' AGREEMENTS................................ 34
        5.21     PERFECTION OF SECURITY INTERESTS........................ 34

VI   AFFIRMATIVE COVENANTS OF OBLIGORS................................... 35
        6.1      AUDIT AND OTHER REPORTS................................. 35
        6.2      INSURANCE............................................... 36
        6.3      PAYMENT OF EXPENSES..................................... 37
        6.4      GUARANTY................................................ 37
        6.5      LANDLORD'S WAIVER....................................... 37
        6.6      GOOD WORKING CONDITION.................................. 37
        6.7      OBSERVANCE OF LEGAL REQUIREMENT, LICENSES
                  AND PERMITS AND PROTECTION OF COLLATERAL .............. 37
        6.8      INSPECTION.............................................. 38
        6.9      COLLATERAL REQUIREMENTS................................. 38
        6.10     CONTROL OF ACCOUNTS..................................... 39
        6.11     CHANGE OF LOCATIONS..................................... 39
        6.12     PRIMARY DEMAND DEPOSIT ACCOUNTS......................... 39

VII  NEGATIVE COVENANTS OF OBLIGORS ..................................... 41
        7.1      LOANS AND ADVANCES AND INVESTMENTS...................... 41
        7.2      FINANCIAL COVENANTS..................................... 41
        7.3      LIENS................................................... 41
        7.4      LIMITATION ON INDEBTEDNESS.............................. 41
        7.5      TRANSACTIONS AMONG AFFILIATES........................... 41
        7.6      SPECIAL COVENANTS AS TO ASSETS.......................... 41

                                       iv

<PAGE>

                                TABLE OF CONTENTS
                                -----------------
                                   (continued)

                                                                         Page
                                                                         ----

        7.7      PREPAYMENTS OF INDEBTEDNESS............................. 42
        7.8      FISCAL YEAR............................................. 42
        7.9      CHANGE IN CONTROL....................................... 42
        7.10     CHANGE IN ACCOUNTING PRINCIPLES......................... 43
        7.11     SALE AND LEASEBACK...................................... 43
        7.12     MAINTAIN CORPORATE EXISTENCE AND NATURE OF
                  BUSINESS............................................... 43
        7.13     DIVIDENDS; REDEMPTIONS.................................. 43
        7.14     DISCHARGE OF HAZARDOUS WASTE............................ 44
        7.15     LEASES.................................................. 44

VIII EVENTS OF DEFAULT................................................... 45
        8.1      NON-PAYMENT............................................. 45
        8.2      NON-PERFORMANCE......................................... 45
        8.3      MISREPRESENTATION....................................... 45
        8.4      OTHER LIEN.............................................. 45
        8.5      INSOLVENCY.............................................. 45
        8.6      JUDGMENT OR LIEN........................................ 46
        8.7      NON-COMPLIANCE WITH LEASES OR LAWS...................... 46
        8.8      ORGANIZATIONAL CHANGE................................... 46
        8.9      IMPAIRMENT OF RESPONSIBILITY............................ 46
        8.10     ADVERSE CHANGE.......................................... 46
        8.11     MISREPRESENTATION OF FACT............................... 46
        8.12     ERISA................................................... 46
        8.13     DEFAULT IN OBLIGATIONS TO THIRD PARTIES................. 46
        8.14     LICENSES................................................ 47

IX   CONSEQUENCE OF EVENT OF DEFAULT..................................... 48
        9.1      ACCELERATION............................................ 48
        9.2      POSSESSION.............................................. 48
        9.3      METHODS OF SALE......................................... 48
        9.4      RETENTION OF COLLATERAL................................. 49
        9.5      SET-OFF................................................. 49
        9.6      ATTORNEYS' FEES AND EXPENSES............................ 49
        9.7      INCREASE IN INTEREST/LATE CHARGE........................ 49
        9.8      BANK'S PERFORMANCE OF OBLIGORS' OBLIGATION.............. 49
        9.9      OTHER REMEDIES.......................................... 49

X    MISCELLANEOUS....................................................... 50

                                        v


<PAGE>

                                TABLE OF CONTENTS
                                -----------------
                                   (continued)

                                                                         Page
                                                                         ----

        10.1     NO WAIVER............................................... 50
        10.2     MODIFICATION OR AMENDMENT............................... 50
        10.3     WAIVER OF NOTICE........................................ 50
        10.4     ONE INSTRUMENT.......................................... 50
        10.5     LAW OF NEW JERSEY....................................... 50
        10.6     JURISDICTION............................................ 50
        10.7     SUCCESSORS OR ASSIGNS................................... 50
        10.8     RIGHTS CUMULATIVE....................................... 50
        10.9     LIMITATION OF LIABILITY................................. 51
        10.10    NOTIFICATION OF DISPOSITION OF COLLATERAL............... 51
        10.11    ADDRESSES OF NOTICES.................................... 51
        10.12    TITLES.................................................. 52
        10.13    DISCLOSURE.............................................. 52
        10.14    TERM.................................................... 52
        10.15    INTEREST LIMITATION..................................... 53
        10.16    INDEMNIFICATION......................................... 53
        10.17    WAIVER OF TRIAL BY JURY................................. 54
        10.18    ARBITRATION............................................. 54
        10.19    PRESERVATION AND LIMITATION OF REMEDIES................. 54


                                       vi

<PAGE>

     LOAN AND  SECURITY  AGREEMENT,  dated June 30, 1997,  by and between  FIRST
UNION NATIONAL BANK, a national banking institution, with a place of business at
550 Broad Street,  Newark,  New Jersey 07102,  hereinafter  called  "Bank",  and
ALPHANET  SOLUTIONS,  INC., a New Jersey  corporation,  with its chief executive
office at 7 Ridgedale Avenue, Cedar Knolls, New Jersey 07927, hereinafter called
"Borrower."

     This  Agreement  specifies  the terms of a revolving  loan of up to FIFTEEN
MILLION AND 00/100 DOLLARS ($15,000,000.00),  and further specifies the terms by
which all Obligations, as defined herein, of Borrower and the other Obligors, as
defined  herein,  to Bank are to be  secured by certain  personal  property  and
assets, tangible and intangible, of Borrower and the other Obligors.

     NOW,  THEREFORE,  in  consideration  of these  premises  and other good and
valuable consideration, the parties hereto agree as follows:

                                        I

                                   DEFINITIONS
                                   -----------

     1.1 "AAA" has the meaning set forth in Section 10.18(B) hereof.

     1.2 "ACCOUNT" or "ACCOUNTS RECEIVABLE" means, in addition to the definition
of account as contained in the Uniform Commercial Code, the right of any Obligor
to receive  payment for goods sold or leased or for services  rendered which are
not  evidenced by an  instrument  or chattel  paper,  whether or not it has been
earned by performance.

     1.3 "ACCOUNT DEBTOR" means, in addition to the definition of account debtor
as contained in the Uniform  Commercial Code, the person or persons obligated to
an  Obligor  on an  Account,  or  who  is  represented  by an  Obligor  to be so
obligated.

     1.4 "ACQUISITION  ADVANCE" means an Advance to be used in connection with a
Permitted Acquisition.

     1.5 "ADJUSTED LIBO RATE" means, for each Interest Period,  an interest rate
per annum  equal to the  product of (a) the  Eurodollar  Rate in effect for such
Interest Period and (b) Eurodollar Reserves, if any, imposed upon Bank.

     1.6 "ADJUSTED  LIBO RATE  ADVANCES"  means all Advances which bear interest
based upon the Adjusted LIBO Rate and any relevant margin.

     1.7 "ADVANCE(S)" means an amount loaned by Bank to Borrower under the Loan.


O:\SSDATA\HAT\BANK\2137604.6                                              062797

<PAGE>

     1.8  "AFFILIATE"  means as to any Person,  any other Person  (excluding any
Subsidiary) which directly or indirectly, is in control of, is controlled by, or
is under common  control with such Person.  For purposes of this  definition,  a
Person shall be deemed to be "controlled by" a Person if such Person  possesses,
directly or  indirectly,  power either (a) to vote ten percent  (10%) or more of
the  securities  having  ordinary  voting power for the election of directors of
such  Person  or (b) to  direct or cause the  direction  of the  management  and
policies of such Person  whether by contract or  otherwise.  Stan Gang is hereby
expressly excluded from the definition of "Affiliate".

     1.9  "AGREEMENT"  means  this  Loan and  Security  Agreement,  as  amended,
supplemented or modified from time to time in accordance with its terms.

     1.10  "ARBITRATION  RULES" has the  meaning  set forth in Section  10.18(B)
hereof.

     1.11 "BANK" means the party identified on the first page hereof as Bank.

     1.12 "BASE RATE" means the rate of interest  established  by Bank from time
to time as its reference "prime" rate in making loans but which does not reflect
the rate of interest charged to any particular  class of borrower,  such rate to
change  automatically  and immediately as of the date Bank changes its Base Rate
without  notice to Borrower.  The Base Rate is not tied to any external  rate of
interest or index.

     1.13 "BASE RATE ADVANCES" means all Advances which bear interest based upon
the Base Rate and any relevant margin.

     1.14  "BORROWER"  means the party  identified  on the first page  hereof as
Borrower.

     1.15  "BORROWING  BASE" means the lesser of (A) Fifteen  Million and 00/100
Dollars ($15,000,000.00), or (B) the Eligible Loan Value of Eligible Accounts.

     1.16 "BORROWING BASE CERTIFICATE"  means the certificate,  substantially in
the form of Exhibit A, executed from time to time by Borrower.

     1.17  "BORROWING  DATE" means the  Business  Day or Working Day on which an
Advance is to be made or Letter of Credit is to be issued.

     1.18  "BUSINESS  DAY" means a day other than a Saturday  or Sunday or other
day on which Bank is authorized or required to close under the laws of the State
of New Jersey or applicable Federal Law.

     1.19 "CHATTEL  PAPER" means, in addition to the definition of chattel paper
as  contained  in the  Uniform  Commercial  Code,  a writing or  writings  which
evidence both a


O:\SSDATA\HAT\BANK\2137604.6            2                                 062797


<PAGE>

money obligation and a security interest in, or a lease of, specific Goods. When
a transaction is evidenced  both by such a security  agreement or a lease and by
an Instrument or series of  Instruments,  the group of writings  taken  together
constitutes Chattel Paper.

     1.20 "CLOSING DATE" means the date of this Agreement.

     1.21  "COLLATERAL"  means all of those present or future personal  property
assets of each of the  Obligors  in which a security  interest  in or lien on is
granted to Bank hereunder or contemplated  hereby or in any other Loan Document,
or under any other prior,  present or future agreement by any of the Obligors in
favor of Bank.

     1.22 "COMMITMENT" means Bank's commitment to make the Loan to Borrower.

     1.23  "COMMITMENT  FEE" means the fee  payable by  Borrower  to Bank on the
average daily unused portion of the Commitment.

     1.24 "CONTINGENT  OBLIGATION(S)" means, as to any Person, any obligation of
such Person  guaranteeing or in effect  guaranteeing any  Indebtedness,  leases,
dividends or other obligations ("primary  obligations") of any other Person (the
"primary  obligor") in any manner,  whether  directly or indirectly,  including,
without  limitation,  any obligation of such Person,  whether or not contingent,
(A) to purchase any such primary obligation or any property  constituting direct
or  indirect  security  therefor,  (B) to  advance  or supply  funds (i) for the
purchase or payment of any such primary  obligation or (ii) to maintain  working
capital or equity  capital of the primary  obligor or  otherwise to maintain the
net  worth  or  solvency  of the  primary  obligor,  (C) to  purchase  property,
securities or services  primarily for the purpose of assuring the beneficiary of
any such  primary  obligation  of the  ability  of the  primary  obligor to make
payment of such primary obligation,  (D) for the obligations of a partnership in
which  such  Person is a general  partner,  or (E)  otherwise  to assure or hold
harmless  the  beneficiary  of such primary  obligation  against loss in respect
thereof;  provided,  however,  that the term  Contingent  Obligations  shall not
include the endorsement of instruments for deposit or collection in the ordinary
course of business.  The amount of any Contingent  Obligation shall be deemed to
be an  amount  equal  to the  stated  or  determinable  amount  of  the  primary
obligation  in respect of which such  Contingent  Obligation  is made or, if not
stated or determinable,  the maximum reasonably anticipated liability in respect
thereof as determined by Bank in good faith.

     1.25 "CONTRACTUAL  OBLIGATIONS"  means, as to any Person,  any provision of
any  security  issued by such Person or of any  agreement,  instrument  or other
undertaking  to which such Person is a party or by which it or any of its assets
are bound.

     1.26  "DEFAULT"  means an event of the nature  specified  in  Article  VIII
hereof and which,  with the giving of notice or passage of time, or both,  would
become an Event of Default.


O:\SSDATA\HAT\BANK\2137604.6            3                                 062797


<PAGE>

     1.27 "DISPUTES" has the meaning set forth in Section 10.18(A) hereof.

     1.28  "DOCUMENT(S)"  shall  have  the  meaning  set  forth  in the  Uniform
Commercial Code for such term.

     1.29  "ELIGIBLE  ACCOUNT" means an Account of an Obligor which has been due
for less than  ninety (90) days from the date of  issuance  of the  invoice,  is
subject  to a first  priority  perfected  Lien in favor of Bank,  excluding  any
Ineligible Account.

     1.30  "ELIGIBLE  LOAN VALUE OF ELIGIBLE  ACCOUNTS"  means up to eighty-five
percent  (85%) of the  face  amount  of  Eligible  Accounts,  less  returns  and
discounts, offsets, contra balances, credits or allowances of any nature, at any
time issued, owing, granted or outstanding.

     1.31  "ENVIRONMENTAL  LAWS"  means  (A)  the  Comprehensive   Environmental
Response,  Compensation and Liability Act of 1980, as amended, 42 U.S.C. 9601 et
seq.  ("CERCLA"),  as amended by the Superfund Amendment and Reauthorization Act
of 1986; (B) the Resource  Conservation and Recovery Act of 1976, as amended, 42
U.S.C.  6901 et seq.; (C) the New Jersey Spill  Compensation and Control Act, as
amended,  N.J.S.A.  58:10-23.11b  et seq.;  (D) the New Jersey  Industrial  Site
Recovery Act, formerly known as the Environmental Cleanup Responsibility Act, as
amended,  N.J.S.A.  13:1K-6 et seq.; (E) the New Jersey  Underground  Storage of
Hazardous  Substances Act, N.J.S.A.  58:10A-21 et seq.; (F) the New Jersey Solid
Waste Management Act, as amended,  N.J.S.A.  13:1E-1 et seq.; (G) the New Jersey
Water Pollution Control Act, as amended,  N.J.S.A. 58:10A-1 et seq.; and (H) any
and all laws,  regulations  and  executive  orders,  federal,  state and  local,
pertaining to environmental matters, as same may be amended or supplemented from
time to time.

     1.32 "ERISA" means the Employee  Retirement  Income Security Act of 1974 as
amended from time to time.

     1.33  "EURODOLLAR  RATE" means with  respect to any Advance or  outstanding
portion of the Loan  (should  Borrower  choose  the  Adjusted  LIBO Rate  option
thereto),  the rate of interest (rounded to the next higher 1/100 of one percent
(.01%)) for deposits in U.S. Dollars for a maturity equal to the Interest Period
therefor  which appears on Telerate Page 3750 as of 11:00 a.m.,  London time, on
the day that is two (2) Working Days prior to the  commencement of such Interest
Period.  If such  rate does not  appear  on the  Telerate  Page  3750,  the rate
utilized shall be the rate as determined by Bank from another  recognized source
or interbank quotation.

     1.34 "EURODOLLAR  RESERVE" means a fraction  (expressed as a decimal),  the
numerator of which is the number one and the  denominator of which is the number
one minus the applicable  statutory  reserve  requirements  (rounded to the next
higher 1/100 of one percent (.01%) and expressed as a decimal) for Bank (without
duplication,  but including, without limitation,  basic, supplemental,  marginal
and emergency reserves), from time to time in effect


O:\SSDATA\HAT\BANK\2137604.6            4                                 062797


<PAGE>

under  Regulation D of the Board of Governors of the Federal  Reserve System (or
any successor) with respect to  eurocurrency  funding  currently  referred to as
"Eurocurrency liabilities" in such Regulation D.

     1.35 "EVENT OF DEFAULT"  means an event of the nature  specified in Article
VIII hereof.

     1.36  "FIXED  CHARGE  COVERAGE  RATIO"  means  (A) the  sum of net  profit,
interest,  taxes,  depreciation and amortization plus lease and rent expense for
the measured period,  divided by (B) the sum of the current portion of long term
debt and capital  leases plus lease and rent expense for the same period and the
total interest expense.

     1.37 "GAAP" means generally  accepted  accounting  principles in the United
States of America consistently applied.

     1.38 "GENERAL  INTANGIBLES" means, in addition to the definition of general
intangibles  as  contained  in the Uniform  Commercial  Code,  all rights of the
Obligors to  property,  choses in action and other  rights of the  Obligors  not
otherwise  specifically included elsewhere in this Agreement,  further including
but not limited to all present and future trademarks, goodwill symbolized by any
trademarks,  trade names, service marks,  copyrights and patents, and all rights
under  license  agreements  for the use of same,  and all rights of the Obligors
under any and all leases of property, both real and personal.

     1.39 "GOODS" means,  in addition to the definition of goods as contained in
the Uniform Commercial Code, all articles of tangible personal  property,  sold,
supplied, leased or otherwise disposed of, represented by an Account.

     1.40 "GOVERNMENTAL BODY" means any nation or government, any state or other
political  subdivision  thereof, any entity exercising  executive,  legislative,
judicial, regulatory or administrative functions of, or pertaining to government
or any court or arbitrator.

     1.41   "GUARANTOR(S)"   means  all  now  existing  and   hereafter   formed
Subsidiaries  of Borrower,  including  without  limitation,  those  Subsidiaries
listed on Schedule 5.1 hereof.

     1.42  "GUARANTY"  means the joint and several,  unconditional,  irrevocable
guaranty  of  payment  of the  Obligations  hereunder  and under the other  Loan
Documents by the Guarantors,  pursuant to the Guaranty and Suretyship  Agreement
from Guarantors to Bank dated the date hereof,  together with any other guaranty
agreements hereafter executed by any parties hereafter becoming a Guarantor.

     1.43  "INDEBTEDNESS"  means,  as to any Person,  at a particular  time, all
items which,  in accordance  with GAAP,  would be classified as liabilities on a
balance  sheet of such  Person  as at such time and  which  constitute,  without
duplication, (A) indebtedness for


O:\SSDATA\HAT\BANK\2137604.6            5                                 062797


<PAGE>

borrowed  money or the deferred  purchase  price of property  (other than credit
extended to such  Person for the  purchase  of goods in the  ordinary  course of
business to the extent the same would otherwise  constitute  Indebtedness),  (B)
indebtedness evidenced by notes, bonds,  debentures or similar instruments,  (C)
obligations  under leases  which,  in accordance  with GAAP,  are required to be
capitalized on a balance sheet, (D) obligations under conditional sales or other
title retention  agreements,  (E)  indebtedness  arising under letters of credit
(both documentary and standby) and acceptance  facilities and the face amount of
all  letters  of credit  issued  for the  account of such  Person  and,  without
duplication,  all drafts  drawn  thereunder  to the extent such Person shall not
have  reimbursed  the issuer in respect of the issuer's  payment of such drafts,
(F) all  liabilities  secured by any Lien on any  property  owned by such Person
even  though  such Person has not  assumed or  otherwise  become  liable for the
payment thereof (other than carriers',  warehousemen's,  mechanics', repairmen's
or other like nonconsensual  liens arising in the ordinary course of business to
the  extent  such  liens  are  Permitted  Encumbrances)  and  liens  for  taxes,
assessments or similar  charges  incurred in the ordinary  course of business to
the extent such liens are Permitted  Encumbrances,  (G) mandatory obligations of
such  Person to redeem or purchase  stock or to purchase or repay  Indebtedness,
and  (H)  Contingent  Obligations  of  such  Person  in  respect  of  any of the
foregoing.

     1.44  "INDEMNIFIED  PARTIES"  has the  meaning  set forth in Section  10.16
hereof.

     1.45  "INELIGIBLE  ACCOUNTS"  means  those  Accounts as to which any of the
following has occurred:

     (A) a portion  of the Goods or  services  giving  rise to the  Account  are
returned, rejected,  repossessed, lost or damaged, such portion of which Account
shall be deemed ineligible;

     (B) the Account Debtor disputes said Account;

     (C)  the  termination  of  existence,   insolvency,   business  failure  or
suspension of business or appointment of a custodian, receiver or trustee of any
part of the  property  of,  the  making  of an  assignment  for the  benefit  of
creditors of, calling of a meeting of the creditors of, or the  commencement  of
any bankruptcy, liquidation, reorganization or similar proceeding under state or
federal law against the Account Debtor;

     (D) more than twenty-five  percent (25%) of the aggregate Accounts due from
the Account Debtor remains  unpaid past the applicable  eligibility  periods set
forth in the definition of Eligible Account;

     (E)  the  Account  is due  from  an  employee,  stockholder,  Affiliate  or
Subsidiary of an Obligor or Stan Gang;


O:\SSDATA\HAT\BANK\2137604.6            6                                 062797


<PAGE>

     (F) any of the  representations  set forth in Section  5.9 are untrue  with
respect to said Account;

     (G) the  Obligors  have failed with  respect to said Account to comply with
the requirements of Section 6.10 hereof;

     (H) the Account arises out of a contract with any Governmental Body unless,
solely with  respect to an Account due from the New York MTA,  all filings  have
been made under the  Federal  Assignment  of Claims Act or  comparable  state or
other statute;

     (I) the Goods  giving  rise to said  Account  are  subject to any "bill and
hold" or similar arrangements, have been sold on approval or consignment or sale
or return basis, or under a repurchase or similar agreement;

     (J) the Account Debtor does not meet credit standards acceptable to Bank;

     (K) the  Account is not  payable in United  States  Dollars or the  Account
Debtor is located outside the United States;

     (L) the  Account  Debtor is  located  in  Minnesota  or New Jersey or other
jurisdiction  which requires a Notice of Business  Activities  Report or similar
report to be filed by an  Obligor,  and such  Obligor has not filed for the then
current  year the required  report or is not  otherwise  authorized  to transact
business in said jurisdiction;

     (M) because of the nature of an Obligor's ownership of assets or conduct of
business,  such Obligor is required by  applicable  law to be  authorized  to do
business  in the  jurisdiction  where the  Account  Debtor is  located  and such
Obligor is not so authorized;

     (N) the  Account is subject to any offset,  counterclaim  or other claim or
defense on the part of the Account Debtor;

     (O) the  Account is  subject  to a Lien in favor of any  Person  other than
Bank,  excluding any Liens  described in and permitted  under the  Intercreditor
Agreements;

     (P) the Account is not a good and valid Account, representing an undisputed
bona fide indebtedness incurred by the Account Debtor therein named, for a fixed
sum as set forth in the invoice  relating  thereto  with  respect to an absolute
sale and  delivery,  upon the  stated  terms,  of Goods sold and  delivered,  or
services actually rendered, by an Obligor; or

     (Q) the  Account  arises out of a contract  or  purchase  order for which a
surety bond was issued on behalf of an Obligor.

     1.46  "INSTRUMENT"  means,  in addition to the  definition of instrument as
contained in the Uniform Commercial Code, a negotiable instrument or a security,
or any other


O:\SSDATA\HAT\BANK\2137604.6            7                                 062797


<PAGE>

writing  which  evidences  a right to the  payment  of money and is not itself a
security  agreement or lease and is of the type which is, in the ordinary course
of  business,   transferred  by  delivery  with  any  necessary  endorsement  or
assignment.

     1.47  "INTERCREDITOR  AGREEMENTS"  means  (i)  that  certain  intercreditor
agreement  between Bank and Finova Capital  Corporation  dated December 20, 1996
and (ii) that certain intercreditor agreement between Bank and IBM Credit Corp.,
each of which shall be substantially similar to the other.

     1.48 "INTEREST  PERIOD" means,  as to all Adjusted LIBO Rate Advances,  the
period   commencing  on  the  Borrowing  Date  and  ending  on  the  numerically
corresponding  day (or if there is no  numerically  corresponding  day, the last
day)  in the  calendar  month  that is one  (1),  three  (3) or six  (6)  months
thereafter,  as selected by Borrower in its notice of borrowing, and thereafter,
the period commencing on the last day of the first preceding Interest Period and
ending  on the  numerically  corresponding  day (or if there  is no  numerically
corresponding  day, the last day) in the calendar  month that is one (1),  three
(3) or six (6) months  thereafter,  as  selected  by  Borrower  in its notice of
continuance  of or  conversion  to an  Adjusted  LIBO  Rate  Advance;  provided,
                                                                       --------
however,  that if any  Interest  Period  would end on a day which shall not be a
- -------
Working  Day,  such  Interest  Period  shall be extended to the next  succeeding
Working Day unless such Working Day would fall in the next  succeeding  calendar
month in which case the Interest Period shall end on the first preceding Working
Day and provided, further, that notwithstanding anything to the contrary, (i) no
        --------  -------
Interest  Period shall extend beyond the Maturity Date and (ii) in all cases, no
Interest  Period shall extend  beyond any date on which  principal is to be paid
for that portion of principal being paid on such date.

     1.49  "INVENTORY"  means,  in addition to the  definition  of  inventory as
contained  in the Uniform  Commercial  Code,  all Goods held by the Obligors for
resale or lease or furnished or to be furnished under contracts of service,  and
shall include raw materials,  goods and work in process and finished goods,  and
all goods returned by or reclaimed from customers.

     1.50 "INVESTMENT  OBLIGATIONS" means any of the following:  (A) obligations
of or  guaranteed  by the United States of America;  (B)  obligations  issued or
guaranteed by any instrumentality or agency of the United States of America; (C)
obligations  issued  or  guaranteed  by any  State of the  United  States or the
District of Columbia;  (D) repurchase agreements fully secured by obligations of
a kind  specified in  subsections  (A), (B) or (C) above;  (E) interest  bearing
accounts,  certificates of deposit,  bankers' acceptances or commercial paper of
Bank; and (F)  commercial  paper other than as specified in subsection (E) above
and which is rated at least "P1" by Moody's Investors  Services or at least "A1"
by Standard and Poor's Corporation.

     1.51  "LETTER(S) OF CREDIT" means the one or more standby letters of credit
issued  from time to time by Bank at the request and for the account of Borrower
in accordance with the terms hereof.


O:\SSDATA\HAT\BANK\2137604.6            8                                 062797


<PAGE>

     1.52 "LETTER OF CREDIT AGREEMENT" means Bank's standard form of Application
and Agreement for Irrevocable  Standby Letter of Credit,  as the same may change
from time to time, the current form of which is annexed hereto as Exhibit B.

     1.53 "LETTER OF CREDIT  OBLIGATIONS"  means the total amount of all Letters
of  Credit  as  outstanding  at any  time and all  obligations  of  Borrower  to
reimburse Bank for any payments by Bank under any Letters of Credit.

     1.54 "LIEN" means any mortgage,  deed of trust, pledge,  security interest,
hypothecation,  assignment, deposit arrangement, encumbrance, lien (statutory or
other), or preference,  priority,  or other security agreement,  or preferential
arrangement, charge, or encumbrance of any kind or nature whatsoever (including,
without limitation, any conditional sale or other title retention agreement, any
financing  lease having  substantially  the same  economic  effect as any of the
foregoing)  and  the  filing  of  any  financing  statement  under  the  Uniform
Commercial Code (or comparable  law) of any  jurisdiction to evidence any of the
foregoing.

     1.55 "LOAN" means the  revolving  loan and Letters of Credit in the maximum
principal  amount  of  up  to  FIFTEEN  MILLION  DOLLARS  ($15,000,000.00)  made
available by Bank pursuant to Section 2.1 hereof.

     1.56 "LOAN  DOCUMENTS"  means  this  Agreement,  the  Revolving  Note,  the
Guaranty,  the Intercreditor  Agreements,  any Letter of Credit  Agreement,  all
notes or other documents executed and delivered by Borrower or any other Obligor
hereunder, and any amendments,  renewals,  modifications or supplements thereto,
or substitutions therefor.

     1.57  "MARKETABLE  SECURITIES  INVESTMENT  PERCENTAGE"  has the meaning set
forth in Section 2.4(A) hereof.

     1.58 "MATERIAL  ADVERSE CHANGE" means, as to a Person,  a material  adverse
change in the  financial  condition,  operations,  business  or property of such
Person.

     1.59 "MATERIAL  ADVERSE EFFECT" means, as to a Person,  a material  adverse
effect on the  financial  condition,  operations,  business  or property of such
Person.

     1.60 "MATURITY DATE" means June 30, 1998.

     1.61  "OBLIGATION" or "OBLIGATIONS"  means any and all loans,  advances and
other financial  accommodations  made by Bank prior to, on and after the date of
this Agreement to, or on the account of Borrower  including without  limitation,
the  Loan,  and any and all  interest,  commissions,  obligations,  liabilities,
indebtedness,  charges and  expenses  direct or  indirect,  primary,  secondary,
contingent,  joint  or  several  which  are due or to  become  due or  that  may
hereafter be contracted  or acquired of Borrower or the other  Obligors to Bank,
no matter how or when arising and whether under any present or future  agreement
or instrument


O:\SSDATA\HAT\BANK\2137604.6            9                                 062797


<PAGE>

between Borrower or the other Obligors (including without limitation,  under the
Guaranty) and Bank,  or otherwise,  and the amount due or to become due upon any
notes, reimbursement agreement, swap agreement or other obligations given to, or
received by, Bank or on account of any of the foregoing and the  performance and
fulfillment  by  Borrower or the other  Obligors  of all the terms,  conditions,
promises,  covenants and provisions  contained in the Loan Documents,  or in any
future agreement or instrument between Borrower or the other Obligors and Bank.

     1.62 "OBLIGOR" means Borrower hereunder, Guarantors, all other sureties and
guarantors  and, if any debt due to Bank  hereunder  is  evidenced  by a note or
other instrument, the makers and endorsers thereof.

     1.63 "PBGC" means the Pension Benefit Guaranty Corporation.

     1.64 "PERMITTED  ACQUISITION"  means a merger or  consolidation by Borrower
where Borrower  remains the surviving  entity,  or an acquisition by Borrower of
all or  substantially  all of the assets,  stock or other  equity  interests  of
another entity; provided that in any such merger,  consolidation or acquisition,
(i) any acquired  entity becomes a Guarantor  hereunder and (ii) Bank receives a
valid and perfected lien on any acquired assets.

     1.65  "PERMITTED  ENCUMBRANCES"  means (A) Liens for taxes,  assessments or
governmental  charges or levies on  property of an Obligor if the same shall not
at the time be  delinquent  or thereafter  can be paid without  penalty,  or are
being  diligently  contested in good faith and by  appropriate  proceedings  and
against which such Obligor has established adequate reserves,  (B) Liens imposed
by law, such as carriers,  warehousemen  and mechanics Liens, and Liens incurred
in connection  with  construction or other similar Liens arising in the ordinary
course of business provided same are not at the time due and payable,  (C) Liens
arising out of pledge or deposits under workmen's compensation law, unemployment
insurances,  old age pension or other social  security or retirement  benefit or
similar legislation,  (D) Liens arising from judgments or awards with respect to
which such Obligor shall be diligently  and in good faith  prosecuting an appeal
or  proceedings  for review and shall have secured a stay of  execution  pending
such appeal or review,  (E) Liens in favor of Bank,  (F) Liens  described in and
permitted  under  the  Intercreditor  Agreements,   (G)  Liens  associated  with
permitted  purchase  money  indebtedness  described in Section  1.66(ii) and (H)
Liens set forth on Schedule 1.65 annexed hereto.

     1.66 "PERMITTED INDEBTEDNESS" means (i) Indebtedness to Bank, (ii) purchase
money  indebtedness  with respect to the  purchase by Borrower of new  equipment
and/or machinery to be used in connection with its business,  up to an aggregate
amount of $250,000 per year and (iii) indebtedness as described in and permitted
under the Intercreditor Agreements.

     1.67  "PERMITTED  LEASES"  means,  provided  no Default or Event of Default
exists hereunder, those real property leases entered into in the ordinary course
of business  consistent  with past  practice for which Bank has received (A) ten
(10) Business Days advance


O:\SSDATA\HAT\BANK\2137604.6           10                                 062797


<PAGE>

notice and (B) landlords'  waivers and any other documents  deemed  necessary or
desirable by Bank.

     1.68  "PERSON"  means any  individual,  sole  proprietorship,  partnership,
limited liability company, joint venture,  trust,  unincorporated  organization,
association,  corporation,  institution,  entity,  party or government  (whether
national,  federal,  state,  county,  city,  municipal or otherwise,  including,
without limitation,  any instrumentality,  division,  agency, body or department
thereof).  Without  limitation,  the term "Person"  shall  include  Borrower and
Guarantors.

     1.69 "PLAN"  means an employee  benefit plan or other plan  maintained  for
employees of an Obligor and covered by Title IV of ERISA.

     1.70 "REPAYMENT  INDEMNITY"  means any amounts  required to compensate Bank
for any losses which it incurs as calculated  below as a result of repayments of
Advances (including  repayments on account of illegality as set forth in Section
2.2(E)  upon  acceleration  or  otherwise)  other than on,  with  respect to the
Adjusted LIBO Rate Advances,  the last day of an Interest Period.  The amount of
such  loss  shall be  calculated  by  multiplying  the  principal  amount of the
repayment or prepayment by the per annum rate  (expressed as a decimal and based
on a 360-day year and actual days elapsed) (the "Indemnity Rate"), determined by
subtracting  (A) the highest  asked yield most  recently  published  in the Wall
                                                                            ----
Street  Journal as of the date of  repayment  or  prepayment  for U.S.  Treasury
- ---------------
securities having a term approximating the weighted average of the terms of each
Advance or portion  thereof  being repaid or prepaid (the "Average  Term",  said
average  to be  determined  by  reference  to  the  period,  for  each  Advance,
commencing  on the date of the  repayment  or  prepayment  and ending  on,  with
respect to the Adjusted LIBO Rate Advances, the end of the then current Interest
Period) from (B) the rate of interest  applicable to the principal  amount being
repaid or  prepaid,  said  Repayment  Indemnity  to accrue for a period from and
including the date of the repayment or prepayment to, but excluding, the date of
expiration  of the  Average  Term,  as if such  term  commenced  on the  date of
repayment or prepayment;  provided that no Repayment  Indemnity shall be payable
unless the  foregoing  calculation  of the  Indemnity  Rate  produces a positive
number.  Borrower agrees that the Repayment  Indemnity has been freely bargained
between  the  parties  to  provide  Bank  with  compensation  for the  costs  of
reinvesting the Loan proceeds and the loss of the  contracted-for  return on the
Loan and such  Repayment  Indemnity is  reasonable  and  constitutes  a means of
providing Bank with a substitute or alternate source of cash flow if any Advance
is repaid or prepaid as set forth above.  Bank's  determination of the Repayment
Indemnity shall be conclusive and binding in the absence of manifest error.  The
amount payable as determined  above shall be in addition to any amounts  payable
under any other Section or Paragraph of this Agreement.

     1.71  "REPORTABLE  EVENT" has the meaning assigned to such term in Title IV
of ERISA, or regulations  issued  thereunder  other than a Reportable  Event not
subject  to the  provision  for a thirty  (30) day notice to the PBGC under such
regulations.


O:\SSDATA\HAT\BANK\2137604.6           11                                 062797


<PAGE>

     1.72  "REVOLVING  NOTE" means that  certain  Revolving  Note dated the date
hereof issued by Borrower  evidencing  the Loan and any revolving note replacing
such note.

     1.73  "SUBSIDIARY"  means any entity of which more than fifty percent (50%)
of the  outstanding  capital stock or other  ownership  interest having ordinary
voting power to elect a majority of the board of  directors  or other  governing
body of such  entity  (irrespective  of  whether,  at the  time,  stock or other
ownership  interest of any other  class or classes of such entity  shall have or
might have voting power by reason of the happening of any contingency) is at the
time,  directly or indirectly,  owned by Borrower or any other Obligor or one or
more Subsidiaries.

     1.74 "TANGIBLE NET WORTH" means Total Assets,  less (without limitation and
without  duplication  of  deductions)  the  aggregate  of  the  liabilities  and
Indebtedness  (including  tax and other  proper  accruals)  of a Person  and any
reserves established by a Person for anticipated losses or expenses.

     1.75  "TELERATE  PAGE 3750" means the display  designated as "Page 3750" on
the Dow Jones  Telerate  Service (or such other page as may replace that page on
that service for the purpose of  displaying  London  interbank  offered rates of
major banks).

     1.76 "TOTAL ASSETS"  means,  at any date, the amount shown on the books and
records of a Person,  determined in accordance with GAAP, of all property,  both
real and  personal,  of a  Person,  after  deducting  capitalized  research  and
development costs,  capitalized interest, debt discounts and expense,  marketing
expenses and customer  and/or  mailing lists,  goodwill  (including any amounts,
however designated on the balance sheet, representing the cost of acquisition of
business and  investments  in excess of underlying  tangible  assets),  patents,
trademarks, trade name rights, copyrights,  franchises,  licenses, amounts owing
from  employees,  officers,  directors,   shareholders,   principals,  partners,
Subsidiaries  or  Affiliates of the Person and any  investments  in any entities
owned  or  controlled  by  any  of  the  foregoing  Persons  (including  without
limitation,  any  Affiliates  and  Subsidiaries)  and such  other  assets as are
properly classified as "intangible assets".

     1.77 "TOTAL  LIABILITIES" means, at any date, the amount of all liabilities
which,  in  accordance  with  GAAP  should  be  included  in  determining  total
liabilities  as shown on a liability side of a balance sheet of a Person at such
date, other than capital stock,  capital surplus,  retained  earnings,  property
interests, deferred credit and contingency reserves under GAAP.

     1.78 "UNIFORM COMMERCIAL CODE" means the Uniform Commercial Code as adopted
and in effect under the laws of the State of New Jersey.

     1.79  "WORKING  DAY" means any day other than a  Saturday,  Sunday,  public
holiday,  bank  holiday or other day on which  currencies  are not traded in the
London interbank market.


O:\SSDATA\HAT\BANK\2137604.6           12                                 062797


<PAGE>

     1.80 "INTERPRETATION AND CONSTRUCTION"

     (A) The terms "hereby," "hereof,"  "hereto," "herein,"  "hereunder" and any
similar  terms,  as used in  this  Agreement,  refer  to this  Agreement  in its
entirety and not any particular  Article or paragraph,  and the term "hereafter"
means after,  and the term  "heretofore"  means before,  the date of delivery of
this Agreement;

     (B) Words  importing  a  particular  gender  mean and  include  every other
gender,  and words  importing  the  singular  number mean and include the plural
number and vice versa.

     (C)  References to "the  Obligors",  "each  Obligor",  "any  Obligor",  "an
Obligor"  and the like  shall be deemed to refer in each such case to all or any
one Obligor.


O:\SSDATA\HAT\BANK\2137604.6           13                                 062797


<PAGE>

                                       II

                                      LOANS
                                      -----

     2.1 REVOLVING  LOAN AND LETTERS OF CREDIT Within the  collateral  limits of
the Borrowing Base,  subject to the terms and conditions  hereinafter set forth,
and  provided  that no Default or Event of Default  shall have  occurred  and be
continuing  or would  result  from the making of any  Advance or issuance of any
Letter of Credit,  from time to time hereafter,  through the Maturity Date, Bank
shall extend credit to Borrower by (i) making  Advances and (ii) the issuance of
Letters of Credit; provided,  however that at no time shall (x) the total amount
                   --------   -------
of Letter of Credit Obligations exceed Two Million Five Hundred Thousand Dollars
($2,500,000), (y) the total principal amount of Acquisition Advances exceed Five
Million  Dollars  ($5,000,000)  and (z) the  total  amount  of  Letter of Credit
Obligations plus the total principal amount of Advances then outstanding  exceed
            ----
the Borrowing Base.  Borrower shall have the right,  upon thirty (30) days prior
written  notice to Bank, to terminate  all or part of the unused  portion of the
Loan, without premium or penalty.

     2.2 INTEREST

     (A) On all Base Rate Advances,  Borrower shall pay to Bank monthly interest
on the first day of each month until all such Advances are paid in full,  and on
all Adjusted LIBO Rate Advances, Borrower shall pay to Bank interest on the last
day of the Interest  Period but in no event less often than  quarterly (in which
case  such  payments  shall be made on the  last  Working  Day of such  calendar
quarter),  until all such  Advances are paid in full,  which  interest  shall be
computed on the basis of a 360 day year,  for the actual number of days elapsed,
on the daily unpaid balance of such  Advances,  at the rate selected by Borrower
by written notice to Bank equal to the following:

          (i)  Working  Capital  Advances.  For  Advances to be used for working
     capital,  (x) one-half of one percent  (.5%) per annum below the Base Rate,
     or (y) the Adjusted  LIBO Rate for such  Interest  Period plus 1.25 percent
                                                               ----
     (1.25%); or

          (ii) Acquisition Advances.  For Acquisition Advances,  (x) one-quarter
     of one  percent  (.25%) per annum  below the Base Rate or (y) the  Adjusted
     LIBO Rate for such Interest Period plus 1.50 percent (1.50%).
                                        ----

Borrower's notice to Bank of the applicable interest rate shall be provided,  as
to Adjusted  LIBO Rate  Advances  which are to be continued as such for the next
Interest  Period  or as to Base  Rate  Advances  which  are to be  converted  to
Adjusted  LIBO  Rate  Advances,  not less than  three  (3) days,  which are both
Working Days and Business  Days,  prior to the end of the then pending  Interest
Period,  such notice to include a requested Interest Period, and, as to Adjusted
LIBO Rate  Advances  which are to be  converted to Base Rate  Advances,  one (1)
Business  Day  prior to the end of the then  pending  Interest  Period  to Bank.
Conversions of Adjusted LIBO Rate


O:\SSDATA\HAT\BANK\2137604.6           14                                 062797


<PAGE>

Advances  shall  only  be  made  (a) on the  last  day  of the  Interest  Period
applicable  thereto,  (b) on a  Working  Day and (c) if no  Default  or Event of
Default has occurred and is continuing.  If no notice is provided by Borrower as
to any Adjusted LIBO Rate Advance prior to the end of the then pending  Interest
Period,  such Advance shall,  at the end of the Interest  Period,  automatically
become a Base Rate Advance.

     (B)  Subject to Section  2.5,  if, at any time,  the  outstanding  Advances
exceed the Borrowing Base,  Borrower shall pay to Bank monthly interest computed
on the basis of a 360 day year for the actual  number of days  elapsed,  on that
portion of the daily unpaid  balance of such Advances  which is in excess of the
Borrowing Base, at the default rate set forth in Section 9.7.

     (C) In the event  there  should be a change  in the Base Rate  which  would
result in a change in the rate of interest on Base Rate Advances,  then, in that
event,  the rate of  interest  on such  Base  Rate  Advances  shall  be  changed
accordingly  as of the date of the  change in the Base Rate,  without  notice to
Borrower.

     (D) Each month Bank will render to  Borrower a  statement  of the status of
the Advances  provided for herein,  which Borrower hereby agrees shall be deemed
to be an account  stated and correct and  acceptable  to and binding on Borrower
unless Bank shall  receive a corrected  statement of  exceptions  from  Borrower
within  thirty  (30) days after the  monthly  statements  have been  rendered to
Borrower.

     (E)  Notwithstanding  any  other  provision  of  this  Agreement,   if  the
introduction  of or  any  change  in or in  the  interpretation  of  any  law or
regulation by any central bank or other governmental  authority charged with the
administration or interpretation  thereof shall make it unlawful, or any central
bank or other governmental  authority shall assert that it is unlawful, for Bank
to perform its obligations  hereunder (i) to make Adjusted LIBO Rate Advances or
(ii) to continue  to fund or maintain  Adjusted  LIBO Rate  Advances  hereunder,
then, on notice thereof and demand therefor by Bank to Borrower,  the obligation
of Bank to make any such Adjusted LIBO Rate Advances shall terminate and, if the
foregoing clause (ii) is applicable,  Borrower shall, upon prior notice to Bank,
either (A)  forthwith  repay in full any such  Adjusted  LIBO Rate Advances then
outstanding,  together with interest accrued thereon and the Repayment Indemnity
or (B) forthwith  convert any such Adjusted LIBO Rate Advances then  outstanding
into Base Rate  Advances  and pay to Bank the  Repayment  Indemnity.  If no such
notice is received by Bank within  three (3) Working  Days of the prior  written
demand by Bank (which demand shall include  Bank's  calculation of the Repayment
Indemnity),  Borrower  will be deemed to have made the  election  to convert any
such Adjusted LIBO Rate Advances then  outstanding into Base Rate Advances as of
the fourth day following such demand.

     (F) If, with  respect to any  Interest  Period,  Bank  determines  that (i)
extraordinary  circumstances affecting the relevant market make it impracticable
to ascertain the interest rate  applicable for such Interest  Period or (ii) the
Adjusted  LIBO Rate for such  Interest  Period  will not  adequately  and fairly
reflect the cost to Bank of making or maintaining the Loan


O:\SSDATA\HAT\BANK\2137604.6           15                                 062797


<PAGE>

during  such  Interest  Period,  Bank shall  promptly  notify  Borrower  of such
determination  and no additional  Adjusted LIBO Rate Advances  shall be made nor
shall there be any  conversions  thereto until such notice is withdrawn.  If any
Adjusted  LIBO Rate Advance is  outstanding  on the date of such notice and such
notice  has not been  withdrawn  on the last  day of the then  current  Interest
Period applicable thereto,  Borrower may on the last day of such Interest Period
either  convert such Adjusted LIBO Rate Advance to a Base Rate Advance or prepay
the outstanding  principal balance thereof and accrued interest thereon in full.
If no such notice is received by Bank at least one (1) Business Day prior to the
last day of such  Interest  Period,  Borrower  will be  deemed  to have made the
election to convert any such Adjusted LIBO Rate Advances then  outstanding  into
Base Rate Advances.

     2.3 REPAYMENT OF ADVANCES

     (A) Borrower may repay an Adjusted LIBO Rate Advance or portion  thereof on
the last day of the relevant Interest Period,  provided, that (i) Borrower shall
provide Bank with one (1) Working Day's prior written notice of its intent to so
repay,  (ii) Borrower shall pay to Bank the amount repaid  together with accrued
interest to the date of such  payment on the amount  repaid,  (iii) each partial
repayment  shall be in a principal  amount of not less than  $100,000.00  or any
multiple thereof.  In the event Borrower for any reason repays any Adjusted LIBO
Rate  Advance on the day which is not the end of an  Interest  Period,  Borrower
shall,  upon written  demand by Bank,  pay to Bank the Repayment  Indemnity with
respect to such repayment.

     (B) As to any Base Rate Advances,  Borrower may, upon not less than one (1)
Business  Day's prior written  notice,  repay such Base Rate  Advances,  without
premium or  penalty,  in whole or in part with  accrued  interest to the date of
such repayment;  provided,  that each partial  repayment shall be in a principal
amount of not less than $100,000.00 or any multiple thereof.

     (C) Provided no prior Event of Default occurs hereunder, all Advances shall
be payable upon the Maturity Date.

     (D)  Whenever  any  payment to be made  hereunder  or under any note issued
hereunder  shall be  stated  to be due on other  than a  Business  Day or, as to
Adjusted LIBO Rate Advances, a Working Day, such payment may be made on the next
succeeding Business Day or Working Day, as applicable,  unless such Business Day
or Working Day, as  applicable,  falls in the next  succeeding  month,  in which
case,  such payment shall be made on the next preceding  Business Day or Working
Day, as applicable. Any such alteration of time shall, in such case, be included
in the computation of payment of interest. All payments (including  prepayments)
made by  Borrower  on  account  of  principal  of or  interest  on the  Advances
hereunder shall be made without set-off or counterclaim  and shall be made prior
to 3:00 p.m.  (New York City time) on the date such payment is due, to Bank,  in
each case in lawful  money of the United  States of America  and in  immediately
available  funds.  The failure of Borrower to make any such payment by 3:00 p.m.
(New York City time) on such due date shall not constitute a Default or Event of
Default hereunder, provided that such payment is made on such due date, but any


O:\SSDATA\HAT\BANK\2137604.6           16                                 062797


<PAGE>

such payment received by Bank on any Business Day after 3:00 p.m. (New York City
time)  shall be deemed  to have  been  received  on the  immediately  succeeding
Business Day or Working Day, as applicable,  for the purpose of calculating  any
interest payable in respect thereof.

     (E) Bank shall  have the right in its  discretion  to charge any  principal
and/or  interest or other sum due by Borrower or any other  Obligor to Bank,  to
any  checking,  other  deposit or loan account of Borrower or any other  Obligor
with Bank or to apply any proceeds  received by it against  payment of same.  In
the event that the amount so charged  shall  create an  overdraft,  the Obligors
hereby  agree  to pay to Bank the  fees  associated  with  overdraft  until  the
overdraft is satisfied in full. During any time in which an overdraft is created
and  outstanding,  the Loan  shall be deemed to be in  default  (and  shall bear
interest  at the  default  rate set forth in Section  9.7) and Bank shall not be
required to honor any checks drawn on or transfers from such deposit account nor
shall it be  required to notify any Obligor of the  existence  of any  overdraft
before dishonoring any such checks or transfers,  and to the extent permitted by
law,  the  Obligors  waive any rights and claims they may have  against Bank for
wrongful  dishonor,  interference  with contract,  wrongful  interruption of the
Obligors' businesses or similar claim,  counterclaim or causes of action arising
due to Bank's failure to honor such checks. The creation of any overdrafts shall
not be  deemed  to be a  payment  hereunder  or under  any note  evidencing  the
Obligations  or a waiver by Bank of any Event of Default  hereunder  and nothing
herein shall obligate Bank to create any such overdraft.

     2.4 FEES

     (A) Borrower  agrees to pay to Bank on a quarterly basis the Commitment Fee
on the average  daily  unused  portion of the  Commitment  from the Closing Date
until the Maturity  Date, at the rate equal to (i) prior to the event  described
in subsection 2.4(A)(ii) below, one-sixteenth percent (.0625%) per annum or (ii)
from and after  the  consummation  of a  secondary  offering  of  securities  of
Borrower  resulting  in the  availability  of  investible  proceeds,  one-eighth
percent  (.125%) per annum  multiplied by the Marketable  Securities  Investment
Percentage,  such payments commencing on June 30, 1997, and continuing quarterly
thereafter on the last day of  September,  December,  March and June,  with such
payments  terminating  on the Maturity  Date.  As used in this  Section  2.4(A),
"Marketable  Securities Investment Percentage" shall be defined as one (1) minus
a fraction,  the  numerator  of which is  Borrower's  average  total  marketable
securities invested with Bank and the denominator of which is Borrower's average
total marketable securities.

     (B) If from time to time  Bank,  in  accordance  with its right  hereunder,
examines  or inspects  the books and  records of  Borrower or any other  Obligor
and/or  Collateral,  the Obligors  shall upon the demand of Bank pay to Bank any
reasonable  out-of-pocket  expenses  incurred  by Bank in  connection  with such
audit,  including  but  not  limited  to  travel  expenses  incurred  by Bank in
connection therewith.

     2.5 PREPAYMENT If on any day the sum of the aggregate outstanding principal
balance of the Advances under Section 2.1 plus the Letter of Credit  Obligations
hereof


O:\SSDATA\HAT\BANK\2137604.6           17                                062797


<PAGE>

shall exceed the then  Borrowing Base on such day or the other  limitations  set
forth in Section 2.1,  Borrower  shall,  on such day, prepay such Advances by an
amount equal to such excess together with the Repayment  Indemnity,  if any. The
failure to make any such payment shall be an Event of Default.

     2.6 PROCEDURES  FOR ADVANCES  Borrower shall provide Bank with at least one
(1) Business  Day's oral notice of any requested Base Rate Advance and three (3)
Working  Day's  oral  notice  of  any  requested  Adjusted  LIBO  Rate  Advance,
specifying (A) the Borrowing  Date and amount,  (B) whether the Advance is to be
an Adjusted LIBO Rate Advance or a Base Rate  Advance,  and, if an Adjusted LIBO
Rate  Advance,  the  Interest  Period,  and (C) whether the Advance is to be for
working capital or an Acquisition  Advance,  which oral notice shall be promptly
confirmed in writing by Borrower (provided,  however, Bank may rely and act upon
telephonic  notice  whether  or not  such  written  confirmation  is  ultimately
received).  The notice to Bank requesting an Advance shall also include evidence
that  based  upon the most  recent  Borrowing  Base  Certificate,  there  exists
sufficient  availability  of funds for such Advance.  In the event that the only
interest  rate  available  to  Borrower  shall be the Base Rate (as  provided in
Section  2.2(E)  above),  Borrower  need only give Bank one (1)  Business  Day's
notice to request Advances.  Bank shall, on or after 1:00 P.M. (New Jersey time)
of the Borrowing  Date,  make the amount of the requested  Advance  available to
Borrower,  provided  all  conditions  precedent to such Advance have been met or
satisfied. Each requested Adjusted LIBO Rate Advance hereunder for less than the
full amount  available under the Borrowing Base,  shall be in the minimum amount
of $100,000.00 or any multiple  thereof.  Not more than three (3) Advances based
upon the Adjusted LIBO Rate may be outstanding at any one time.

     2.7 PROCEDURES FOR LETTERS OF CREDIT

     (A)  Issuance  of Letters of Credit.  Within the  collateral  limits of the
Borrowing  Base,  until the Maturity Date, and provided that no Default or Event
of Default  shall have  occurred  and be  continuing  or would  result  from the
issuance of a Letter of Credit and subject to the  limitations  of Section  2.1,
Bank may issue  Letters  of Credit  for the  account  of  Borrower  on the terms
hereinafter set forth. No Letter of Credit shall have a term beyond 180 days and
in any event no Letter of Credit shall extend beyond the Maturity Date.  Each of
the  Letters  of  Credit  shall be  issued  in a form  satisfactory  to Bank and
pursuant to a Letter of Credit  Agreement  duly executed by Borrower.  The terms
and  conditions  of the Letter of Credit  Agreement(s)  are hereby  incorporated
herein by reference as if fully set forth at length.  Borrower shall pay to Bank
any and all fees imposed by Bank in  connection  with the issuance of Letters of
Credit.

     (B) Payments under Letters of Credit and Reimbursement by Borrower.  In the
event of a drawing  under any  Letter of Credit and  payment  by Bank,  Borrower
shall  immediately  reimburse  Bank  therefore  by a charge  against  Borrower's
account(s) maintained at Bank. In the event that Borrower shall not so reimburse
Bank as provided  above,  such failure shall be an Event of Default and Borrower
shall pay to Bank  interest on the amount of such  payment from the date of such
payment by Bank or the failure of Borrower to so reimburse


O:\SSDATA\HAT\BANK\2137604.6           18                                 062797


<PAGE>

Bank, as  applicable,  through and including the date of such  reimbursement  by
Borrower at the default rate (described in Section 9.7) computed on the basis of
the actual number of days elapsed over a year of 360 days.

     (C) Letter of Credit Obligations Absolute. Unless otherwise required by the
order of a court  of  competent  jurisdiction,  Borrower's  obligations  to make
payments to Bank in order to reimburse  payments by Bank on Letters of Credit as
provided  in  Subsection  2.7(B)  above  shall be  absolute,  unconditional  and
irrevocable,  and shall be performed  strictly in  accordance  with the terms of
this  Agreement  and  the  Letter  of  Credit  Agreement(s),  under  any and all
circumstances whatsoever, and irrespective of:

          (i) any lack of validity or  enforceability of any Letter of Credit or
     any Loan Document, or any term or provision therein;

          (ii) any  amendment or waiver of or any consent to departure  from all
     or any of the  provisions  of any Letter of Credit or any Loan  Document to
     which Bank is not a party;

          (iii) the existence of any claim, setoff,  defense or other right that
     Borrower or any other Obligor,  any other party guaranteeing,  or otherwise
     obligated with, Borrower, any Subsidiary or other Affiliate thereof or Stan
     Gang or any other person may at any time have against the beneficiary under
     any Letter of Credit, Bank or any other Person,  whether in connection with
     this  Agreement,  any other Loan Document or any other related or unrelated
     agreement or transaction;

          (iv) any draft or other  document  presented  under a Letter of Credit
     proving to be forged, fraudulent, invalid or insufficient in any respect or
     any statement therein being untrue or inaccurate in any respect;

          (v) payment by Bank under a Letter of Credit against presentation of a
     draft or other  document that does not comply with the terms of such Letter
     of Credit; and

          (vi) any other act or omission to act or delay of any kind of Bank, or
     any other person or any other event or circumstance whatsoever,  whether or
     not similar to any of the foregoing,  that might, but for the provisions of
     this  section,  constitute  a legal or equitable  discharge  of  Borrower's
     obligations hereunder.

          Notwithstanding the foregoing,  it is expressly  understood and agreed
     that  Borrower  has not  waived any  rights it may have or be  entitled  to
     assert in the event of Bank's gross negligence or wilful  misconduct (other
     than any claim seeking  consequential  damages,  claims in respect of which
     are hereby


O:\SSDATA\HAT\BANK\2137604.6           19                                 062797


<PAGE>

     waived by Borrower).  It is understood that Bank may accept  documents that
     appear on their face to be in order,  without  responsibility  for  further
     investigation,  regardless  of any notices or  information  to the contrary
     and, in making any payment under any Letter of Credit (i) Bank's  exclusive
     reliance on the documents presented to it under such Letter of Credit as to
     any and all matters set forth therein,  including reliance on the amount of
     any drafts presented under such Letter of Credit, whether or not the amount
     due to the beneficiary  thereunder  equals (but does not exceed) the amount
     of such draft and whether or not any  document  presented  pursuant to such
     Letter of Credit  proves to be forged or invalid or any  statement  therein
     proves to be  inaccurate or untrue in any respect  whatsoever  and (ii) any
     noncompliance  in any immaterial  respect of the documents  presented under
     such Letter of Credit with the terms thereof shall, in each case, be deemed
     not to constitute wilful misconduct or gross negligence of Bank.

     (D) Outstanding Letter of Credit Obligations.  Upon an Event of Default and
subject to the limitations  set forth in Section 2.1 hereof,  the full amount of
all  Letter of Credit  Obligations  shall be deemed to  increase  the  principal
amount deemed outstanding under the Loan (and any unpaid interest thereon and on
unpaid  letter of credit fees shall be deemed  principal on such Loan,  provided
that no interest  shall be charged on the amount of the Letters of Credit unless
and  until  such  Letters  of  Credit  are  drawn  upon)  for  purposes  of  (x)
distribution of payments  hereunder and (y)  application of proceeds;  provided,
however,  if any such Letter of Credit  thereafter  expires  without being drawn
upon,  the amount thereof shall reduce the principal  amount deemed  outstanding
under the Loan (as previously increased pursuant to this subsection (D)) and the
distributions of payments and proceeds to Bank shall be adjusted accordingly.

     2.8 USE OF PROCEEDS  The proceeds of the Loan shall be used by Borrower (i)
for short term working  capital and (ii) for Permitted  Acquisitions  subject to
the terms and conditions hereof.

     2.9  CONDITIONS TO INITIAL  ADVANCE The  obligation of Bank to execute this
Agreement  and to make the  initial  Advance or other  financial  accommodations
hereunder is subject to the satisfaction of the following conditions precedent:

     (A) Documents.  Bank shall have received the duly executed  Revolving Note,
not less than four (4) copies of this Agreement, the Guaranty and all other Loan
Documents,  each executed on behalf of Borrower and the other Obligors and/or by
their duly authorized officers.

     (B)  Deliveries by Borrower.  Borrower shall have delivered or caused to be
delivered to Bank or Bank shall have received,  the following items, which shall
be in form and substance reasonably satisfactory to Bank and its counsel:


O:\SSDATA\HAT\BANK\2137604.6           20                                 062797


<PAGE>

          (i) Legal  Opinion  of Counsel to the  Obligors.  Opinion of  Buchanan
     Ingersoll,  counsel to the Obligors, dated the date hereof and addressed to
     Bank, substantially in the form of Exhibit C hereto.

          (ii) Corporate  Proceedings.  Resolutions of the Board of Directors of
     Borrower and all other corporate  Obligors  certified on the date hereof by
     the Secretary or an Assistant Secretary of Borrower and such other Obligors
     authorizing (a) the execution,  delivery and performance of this Agreement,
     and all of the  other  Loan  Documents  to  which  it is a  party;  (b) the
     consummation of the transactions  contemplated hereby and thereby;  and (c)
     the borrowings and other matters  contemplated in the Loan Documents.  Such
     certificate  shall state that the  resolutions  set forth  therein have not
     been  amended,  modified,  revoked  or  rescinded  as of the  date  of such
     certificate and are in full force and effect as of the Closing Date.

          (iii)  Incumbency  Certificate.  A certificate  of the Secretary or an
     Assistant Secretary of Borrower and all other corporate Obligors, dated the
     date hereof,  as to the incumbency and signature of the officers  executing
     each of the Loan Documents and any other document to be delivered  pursuant
     to any of such documents,  together with evidence of the incumbency of such
     Secretary or Assistant Secretary.

          (iv)  Officer's  Certificate.  A certificate of Borrower and the other
     corporate  Obligors  signed by its  president  or chief  financial  officer
     stating that to the best of his knowledge after diligent investigation: (a)
     as of the date  hereof and after  giving  effect to any loan  hereunder  no
     Default or Event of Default exists hereunder; and (b) all of Borrower's and
     each other  Obligor's  representations  and  warranties  contained  in this
     Agreement and the other Loan  Documents  are presently  true and correct in
     all material respects.

          (v)  Consents,  Licenses,  Approvals,  etc.  Copies  of all  consents,
     licenses and approvals required in connection with the execution, delivery,
     performance,  validity and enforceability of this Agreement,  the Revolving
     Note  and the  other  Loan  Documents,  and  such  consents,  licenses  and
     approvals shall be in full force and effect and be reasonably  satisfactory
     in form and substance to Bank and its counsel.

          (vi) Searches.  Copies, in form and substance reasonably  satisfactory
     to Bank,  of written or other  advice  relating to such  corporate  status,
     financing statement,  tax lien and judgment searches as Bank may reasonably
     require.

          (vii)   Intercreditor   Agreements.   The  Intercreditor   Agreements,
     substantially in the form of Exhibit D annexed hereto.


O:\SSDATA\HAT\BANK\2137604.6           21                                 062797


<PAGE>

          (viii) Landlords' Waivers. Landlords' waivers in the form of Exhibit E
     annexed hereto, for each location where any of the Collateral is located.

          (ix)  Borrowing   Base   Certificate.   A  completed   Borrowing  Base
     Certificate.

          (x) Other Documents.  All other documents provided for herein or which
     Bank may request or require.

          (xi) Additional Information. Such additional information and materials
     which Bank shall have reasonably requested.

          (xii) Supporting  Documents.  On or before the date hereof, (a) a copy
     of the  Certificate of  Incorporation  of Borrower and any other  corporate
     Obligors,  certified  by  the  Secretary  of  State  of New  Jersey;  (b) a
     certificate  of such  Secretary of State,  dated as of a recent date, as to
     the good standing of Borrower and any other corporate Obligor and attaching
     the charter  documents of Borrower and any other corporate  Obligor on file
     in the office of such  Secretary  of State;  and (c) a  certificate  of the
     Secretary  or an Assistant  Secretary  of Borrower and any other  corporate
     Obligor dated the Closing Date and certifying  with respect to Borrower and
     any  other  corporate  Obligor  (i)  that  attached  thereto  is a true and
     complete copy of the By-laws of Borrower and any other  corporate  Obligor,
     as in  effect  on the  date  of  such  certification,  and  (ii)  that  the
     Certificate of  Incorporation  of Borrower and any other corporate  Obligor
     has not been amended since the date of the last amendment thereto indicated
     on the certificate of the Secretary of State  furnished  pursuant to clause
     (A) above.

          (xiii)  Fees/Costs/Taxes.  Borrower  shall  have  paid  (i) all of the
     reasonable  fees and expenses of Bank's  counsel  which are  occasioned  in
     connection  with the  preparation  of this  Agreement  and all  other  Loan
     Documents  and the  closing  of the  transactions  contemplated  hereby and
     thereby and (ii) all filing and recording fees and taxes.

          (xiv) Insurance. Evidence of the insurance required to be in effect as
     set forth in this Agreement.

     2.10  CONDITIONS TO ALL ADVANCES The obligation of Bank to make any Advance
or  issue a  Letter  of  Credit  is  subject  to  fulfillment  of the  following
additional  conditions  precedent,  to the reasonable  satisfaction  of Bank and
counsel to Bank:

     (A) Representations and Warranties. The representations and warranties made
by the  Obligors  herein  or in any  other of the Loan  Documents  or which  are
contained in any certificate, document or financial or other statement furnished
at any time under or in connection


O:\SSDATA\HAT\BANK\2137604.6           22                                 062797


<PAGE>

herewith shall be correct in all material respects on and as of the date of each
Advance or issuance of Letters of Credit, after giving effect to such Advance or
issuance of Letters of Credit, as if made on and as of such date.

     (B) No Default. No Event of Default has occurred, and no Default has arisen
and is  continuing  on the date the Advance is to be made or Letter of Credit is
to be issued, after giving effect to such Advance or Letter of Credit.

     (C) Litigation. No suit, action, investigation, inquiry or other proceeding
by  any   governmental   authority  or  other  Person  or  any  other  legal  or
administrative proceeding shall be pending or threatened which (i) questions the
validity or legality of the transactions contemplated by this Agreement, or (ii)
seeks damages in connection  therewith and which, in the reasonable  judgment of
Bank, (x) involves a significant  risk of a preliminary or permanent  injunction
or other  order by a state or federal  court  which  would  prevent,  or require
rescission of, the  transactions  contemplated by this Agreement,  or (y) in the
case of any  action or  proceeding  which  seeks  monetary  damages  involves  a
significant risk of resulting in substantial  financial liability to any Obligor
and/or Bank.

     (D) Material Adverse Change. No event shall have occurred since the date of
the most  recent  financial  statements  of  Borrower  and/or any other  Obligor
furnished to Bank which resulted in a Material Adverse Change of Borrower or any
other Obligor or had a Material Adverse Effect on Borrower or any other Obligor.

     (E) Legal  Matters.  All legal  matters  incident to the making of the Loan
shall be  satisfactory  to counsel to Bank,  in the  reasonable  exercise of its
judgment.

     2.11  REGULATORY  CAPITAL  REQUIREMENTS  If any  existing  or future law or
regulation  or the  interpretation  thereof  by any court or  administrative  or
governmental authority charged with the administration thereof, or compliance by
Bank with any request or  directive  (whether or not having the force of law) of
any such  authority,  results  in any  increases  after  the date  hereof in any
capital   maintenance,   capital  ratio  or  similar  requirement  against  loan
commitments  made by Bank and the  result  thereof  is to  impose  upon  Bank or
increase any capital requirement applicable to Bank as a result of the making or
maintenance of the credit facilities available hereunder (which imposition of or
increase  in  capital   requirement  may  be  determined  by  Bank's  reasonable
allocation of the aggregate of such capital impositions or increases) then, upon
demand  by Bank,  Borrower  shall  immediately  pay to Bank from time to time as
specified by Bank a fee which shall be sufficient  to  compensate  Bank for such
imposition of or increase in capital requirements together with interest on each
such amount from the date  demanded  until  payment in full  thereof at the rate
provided in this Agreement with respect to fees and charges not paid when due. A
certificate   setting  forth  in  reasonable  detail  the  amount  necessary  to
compensate  Bank  as a  result  of an  imposition  of  or  increase  in  capital
requirements submitted by Bank to Borrower shall be conclusive,  absent manifest
error or bad faith, as to the amount thereof.  For purposes of this Section 2.11
in  calculating  the amount  necessary to  compensate  for any  imposition of or
increase in capital requirements, Bank shall be deemed to


O:\SSDATA\HAT\BANK\2137604.6           23                                 062797


<PAGE>

be  entitled  to a rate of return on  capital  (after  federal,  state and local
taxes) of fifteen percent per annum.

     2.12 EXCESS  ADVANCES In the event Bank shall  advance an amount or issue a
Letter of Credit in excess of the aggregate amount of all credit  facilities set
forth in this  Agreement or if Borrower  should  directly or  indirectly  become
indebted to Bank in an amount  which,  together with all Advances and Letters of
Credit made pursuant to this Agreement, is in excess of the aggregate amount set
forth  in  this  Agreement,  such  Advances  or such  Letters  of  Credit  shall
nevertheless be covered by the terms of this Agreement.

     2.13  REQUIREMENTS  OF LAW If, after the date  hereof,  the adoption of any
law,  regulation,  treaty,  or  directive  or  any  change  therein  or  in  the
interpretation or application  thereof or compliance by Bank with any request or
directive  (whether  or not  having the force of law) from any  central  bank or
other governmental authority, agency or instrumentality:

     (A)  does or shall  subject  Bank to any tax of any  kind  whatsoever  with
respect to this Agreement,  any Advances or the Letters of Credit, or change the
basis of taxation of payments to Bank of principal,  commitment fee, interest or
any other amount  payable  hereunder  (except for changes in the rate of any tax
presently imposed on Bank);

     (B) does or shall impose,  modify, or hold applicable any reserve,  special
deposit,  compulsory  loan or similar  requirement  against  assets  held by, or
deposits or other liabilities in or for the account of, advances or loans by, or
other credit  extended by, or any other  acquisition  of funds by, any office of
Bank which are not otherwise  included in the determination of the Adjusted LIBO
Rate or any fixed rate hereunder;

     (C) has or would have the effect of  reducing  the rate of return on Bank's
capital as a  consequence  of its  obligations  hereunder  to a level below that
which Bank could  have  achieved  but for such  adoption,  change or  compliance
(taking into consideration Bank's policies with respect to capital adequacy); or

     (D) does or shall impose on Bank any other condition;

and the  result  of any of the  foregoing  is to  increase  the  cost to Bank of
making,  renewing or maintaining advances or extensions of credit to Borrower or
to reduce any amount  receivable from Borrower  thereunder or to reduce the rate
of return on Bank's capital, then, in any such case, Borrower shall promptly pay
to Bank, upon its demand,  any additional  amounts  necessary to compensate Bank
for such additional cost or reduced amount  receivable or reduced rate of return
which Bank deems to be material,  as  determined  by Bank,  with respect to this
Agreement,  any Advances or the Letters of Credit.  If Bank becomes  entitled to
claim any  additional  amounts  pursuant to this Section 2.13, it shall promptly
notify  Borrower  of the event by reason of which it has become so  entitled.  A
certificate setting forth calculations as to any additional


O:\SSDATA\HAT\BANK\2137604.6           24                                 062797


<PAGE>

amounts payable pursuant to the foregoing sentence submitted by Bank to Borrower
shall be conclusive in the absence of manifest error or bad faith.

     2.14 PARTICIPATIONS Bank may from time to time grant participations in some
or all of the Loan  Documents  and/or the  obligations  evidenced  thereby.  The
holder of any such participation,  if the applicable  agreement between Bank and
such holder so provides, (i) shall be entitled to all of the rights, obligations
and  benefits  of Bank,  and (ii) shall be deemed to hold and may  exercise  the
rights of setoff or banker's  lien with  respect to any and all  obligations  of
such holder to Borrower,  in each case as fully as though Borrower were directly
indebted  to  such   holder.   Bank  shall  give  notice  to  Borrower  of  such
participation;  however, the failure to give such notice shall not affect any of
Bank's or such holder's rights hereunder nor result in any liability to the Bank
or such holder nor otherwise  affect this Agreement or the other Loan Documents.
The Obligors  authorize Bank to provide  information  concerning the Obligors to
any prospective  participant.  The information  provided may include, but is not
limited to, amounts,  terms, balances,  payment history, return item history and
any financial or other  information  about the Obligors.  The Obligors  agree to
indemnify,  defend,  release Bank, and hold Bank harmless, at the Obligors' cost
and  expense,  from  and  against  any  and  all  lawsuits,   claims,   actions,
proceedings,  or suits against Bank or against any Obligor and Bank, arising out
of or relating to Bank's reporting or disclosure of such  information,  provided
that such  information  was furnished by an Obligor in connection with the Loan,
this Agreement or the other Loan Documents. Regardless of the foregoing, upon an
Event of Default  or any form of merger,  consolidation  or  acquisition  by the
Bank, the Bank may, in addition to the granting of  participations  as described
above,  sell or assign,  in whole or in part,  some or all of the Loan Documents
and/or  the  obligations  evidenced  thereby  and have  such  other  rights  and
indemnifications with respect thereto as described in this Section 2.14. Nothing
herein shall  prohibit Bank from pledging or assigning the Revolving Note to any
Federal Reserve Bank in accordance with applicable law.


O:\SSDATA\HAT\BANK\2137604.6           25                                 062797


<PAGE>

                                       III

                                   COLLATERAL
                                   ----------

     3.1 CROSS COLLATERAL All of the Collateral heretofore,  herein or hereafter
given or assigned to Bank  hereunder or in any other Loan Document  shall secure
payment of (A) all  Obligations  of Borrower  and  Guarantor to Bank and (B) all
Indebtedness  and any and all other  obligations of any of the other Obligors to
Bank.

     3.2 ACCOUNTS  RECEIVABLE  Each Obligor  hereby creates in favor of Bank and
hereby grants to Bank a security  interest in all Accounts,  as defined  herein,
presently owned by such Obligor or hereafter acquired.

     3.3  INVENTORY  Each  Obligor  hereby  creates  in favor of Bank and hereby
grants  to Bank a  security  interest  in all of such  Obligor's  Inventory,  as
defined herein,  whether  presently owned by such Obligor or hereafter  acquired
and wherever located.

     3.4 GENERAL  INTANGIBLES  Each Obligor  hereby creates in favor of Bank and
hereby  grants to Bank a  security  interest  in all of such  Obligor's  General
Intangibles,  as herein  defined,  whether  presently  owned by such  Obligor or
hereafter acquired. In no event shall the foregoing grant of a security interest
in  General   Intangibles  be  construed  as  an  outright   assignment  of  any
intent-to-use trademark or service mark applications.

     3.5 DEPOSIT  ACCOUNTS Each Obligor hereby creates in favor of Bank,  hereby
assigns to Bank and hereby grants to Bank a security  interest in the balance of
every deposit account,  now or hereafter existing,  of such Obligor with Bank or
any  other  institution,  and all  money,  Instruments,  securities,  documents,
Chattel  Paper,  credits,  claims,  and other  property  of such  Obligor now or
hereafter in the possession or custody of Bank or any of its agents or any other
institution.

     3.6 CHATTEL PAPER Each Obligor  hereby  creates in favor of Bank and hereby
grants to Bank a security  interest in all of such Obligor's  Chattel Paper,  as
defined herein,  whether presently owned by such Obligor or hereafter  acquired,
including but not limited to all such Chattel Paper now or hereafter left in the
possession of Bank for any purpose, including but not limited to for collection.

     3.7  INSTRUMENTS  Each Obligor  hereby  creates in favor of Bank and hereby
grants to Bank a security  interest  in all of such  Obligor's  Instruments,  as
defined herein,  whether presently owned by such Obligor or hereafter  acquired,
including but not limited to all such  Instruments  now or hereafter left in the
possession of Bank for any purpose, including but not limited to for collection.

     3.8  DOCUMENTS  Each  Obligor  hereby  creates  in favor of Bank and hereby
grants  to Bank a  security  interest  in all of such  Obligor's  Documents,  as
defined herein, whether


O:\SSDATA\HAT\BANK\2137604.6           26                                 062797


<PAGE>

presently owned by such Obligor or hereafter acquired, including but not limited
to all such  Documents now or hereafter  left in the  possession of Bank for any
purpose.

     3.9 PROCEEDS AND RECORDS Each Obligor  hereby  creates in favor of Bank and
hereby  grants  to Bank a  security  interest  in (A)  all  books  and  records,
including, without limitation,  customer lists, credit files, computer programs,
print-outs and other computer  materials and records of such Obligor  pertaining
to all of the Collateral; and (B) all of the products and proceeds of all of the
foregoing Collateral  (including all proceeds of insurance policies covering the
Collateral); as well as all accessions, additions,  substitutions,  replacements
and increments as to the assets in (A) and (B).

     3.10  CONTINUING  PERFECTION  Each  Obligor  will perform any and all steps
requested by Bank to create and  maintain in Bank's favor a first and  exclusive
(subject  only to any  Permitted  Encumbrances)  and valid  lien on or  security
interest  in  the  Collateral  or  pledges  of  Collateral,  including,  without
limitation,   the  execution,   delivery,  filing  and  recording  of  financing
statements and continuation statements,  supplemental security agreements, notes
and any other  documents  necessary,  in the  opinion of Bank,  to  protect  its
interest  in  the  Collateral.  Bank  and  its  designated  officer  are  hereby
irrevocably appointed each Obligor's  attorney-in-fact to do all acts and things
which Bank may deem  necessary  to perfect and continue  perfected  the security
interests and Liens provided for in this Agreement and the other Loan Documents,
including,  but not limited to, executing financing statements on behalf of each
Obligor.


O:\SSDATA\HAT\BANK\2137604.6           27                                 062797


<PAGE>

                                       IV

                             PROCEEDS OF COLLATERAL
                             ----------------------

     4.1 LOCKBOX Each  Obligor  agrees to  establish  and  maintain  with Bank a
lockbox,  in accordance  with Bank's standard  lockbox  agreement in effect from
time to time,  and to direct  all  Account  Debtors to make  remittances  on all
Accounts to said lockbox.  Any and all remittances  received in said lockbox may
be applied as Borrower shall direct, subject to Section 4.2 below.

     4.2  APPLICATION  OF  PAYMENTS/PAYMENTS  ON  COLLATERAL  Upon an  Event  of
Default,  any remittances received in the lockbox described in Section 4.1 above
shall be applied to the  Obligations  of Borrower and the other Obligors to Bank
in accordance with subsection 4.2(A) below.

     (A)  Application of Payments.  All proceeds of any Account(s) and Inventory
and other  Collateral  which are delivered to or otherwise  received by Bank for
application to the Advances  provided for herein shall be deemed  received as of
the date of actual  receipt by Bank,  and shall be applied by Bank on account of
the  Obligations  upon Bank's  receipt of same,  first to Base Rate Advances and
then, to Adjusted LIBO Rate Advances; provided, however, that no checks, drafts,
or other  Instruments  received by Bank shall constitute  payment to Bank unless
and until such item of payment has actually been collected by Bank. For the sole
purpose of calculation of interest due to Bank from Borrower,  all such proceeds
and other  payments on account of the Advances  provided for in this  Agreement,
irrespective  of the type or form of  payment  thereof  shall not be  considered
applied on account of the Obligations until three (3) Business Days after Bank's
application  of same to the  Obligations.  In the event any proceeds are applied
against  Adjusted  LIBO  Rate  Advances  prior to the  last day of the  Interest
Period, Borrower shall pay the Repayment Indemnity, if any.

     (B) Payments on  Collateral.  Upon the occurrence  and  continuation  of an
Event of Default,  if,  notwithstanding  the notices to Account Debtors to remit
payments on Accounts to the lockbox  referred to above, an Obligor  receives any
payments on Accounts or other Collateral, each Obligor agrees to receive any and
all payments and  remittances  on Accounts and Inventory  and other  Collateral,
including cash, checks, drafts, notes,  acceptances or other forms of payment in
trust for Bank and to deliver such payments in the identical  form in which they
were received, together with collection reports in form satisfactory to Bank.


O:\SSDATA\HAT\BANK\2137604.6           28                                 062797


<PAGE>

                                        V

                         REPRESENTATIONS AND WARRANTIES
                         ------------------------------

     To induce Bank to enter into this  Agreement and to make Advances and other
financial accommodations hereunder, each Obligor represents and warrants to Bank
that:

     5.1 GOOD STANDING Schedule 5.1 sets forth

     (A) the jurisdiction of incorporation of each Obligor and in which it is in
good standing;

     (B) all other jurisdictions in which each Obligor is authorized to transact
business and all of which it is in good standing;

     (C) any prior  changes in the  structure of any  Obligor,  such as mergers,
consolidations and the like;

     (D) any prior name changes of any Obligor;

     (E) all  trade  names or trade  styles  under  which any  Obligor  conducts
business or issue invoices; and

     (F) all  Subsidiaries  and  Affiliates of any Obligor and the percentage of
stock or other ownership interest thereof owned by such Obligor.

     5.2 CORPORATE AUTHORITY The Obligors have the requisite power and authority
to own their property and to carry on their businesses as now conducted, and are
in good standing and authorized to do business in each jurisdiction in which the
failure so to do would  have a  Material  Adverse  Effect on any  Obligor.  Each
corporate Obligor has the corporate power to execute, deliver and carry out this
Agreement and all other Loan Documents to which they are a party and their Board
of Directors  have duly  authorized and approved the terms of the loan described
herein and the taking of any and all action contemplated herein and therein, and
this  Agreement  and all other Loan  Documents  to which any  Obligor is a party
constitutes the valid and binding obligations of them, enforceable in accordance
with their terms. No consent or approval of, or exemption by, shareholders,  any
Governmental Body or any other Person is required to authorize,  or is otherwise
required in connection with the execution, delivery and performance of, the Loan
Documents to which any Obligor is a party,  or is required as a condition to the
validity  or  enforceability  of the Loan  Documents  to which any  Obligor is a
party.

     5.3 COMPLIANCE  WITH LAW (A) The Obligors are in compliance  with all laws,
rules  and  regulations  to which  they  are  subject  and  have  all  licenses,
certificates,  permits  and  franchises  and  other  governmental  authorization
necessary to own their properties


O:\SSDATA\HAT\BANK\2137604.6           29                                 062797


<PAGE>

and to conduct their businesses.  (B) The execution of this Agreement,  and each
other Loan  Document and the  performance  by the Obligors of their  obligations
hereunder and  thereunder,  do not violate any existing law or regulation or any
writ or decree of any court or  Governmental  Body or the  charter or by-laws of
any corporate  Obligor or any agreement or undertaking to which any Obligor is a
party or by which they are bound.

     5.4 NO LITIGATION There are no judgments against any Obligor as of the date
of this  Agreement  and,  except  as set  forth on  Schedule  5.4,  no  material
litigation  or  administrative   proceeding  before  any  Governmental  Body  is
presently pending, or to the knowledge of the Obligors,  threatened, against any
Obligor or any of their property.

     5.5 NO FINANCIAL  CHANGE There has been no Material  Adverse  Change in the
condition  of the Obligors  since their last  financial  statements  and reports
furnished to Bank and the  information  contained in said statements and reports
is true and correctly reflects the financial condition of the Obligors as of the
dates of the statements and reports,  and such  statements and reports have been
prepared in accordance with GAAP and do not contain any material misstatement of
fact or omit to state  any  facts  necessary  to make the  statements  contained
therein not misleading.

     5.6 TAX COMPLIANCE Each Obligor has filed,  or caused to be filed,  all tax
returns  required to be filed and has paid all taxes shown to be due and payable
on said return or on any assessment made against it.

     5.7 GOOD  TITLE AND  ABSENCE OF LIENS On the date of this  Agreement,  each
Obligor has good and marketable title to all of its properties and assets, real,
personal  and  mixed,  and none of said  properties  or assets is subject to any
Lien, except for Permitted Encumbrances.

     5.8  PLACE  OF  RECORDS,  CHIEF  EXECUTIVE  OFFICE,   INVENTORY  AND  OTHER
COLLATERAL (A) The Obligors' chief executive offices,  and the offices where the
Obligors keep their records concerning any Accounts,  and all locations of their
Inventory, and all other business locations of the Obligors are presently at the
locations  set forth on Schedule  5.8. (B) Except as set forth on Schedule  5.8,
within  four (4)  months of the date of this  Agreement,  none of the  Obligors'
assets have been moved from any jurisdiction or other locations than the present
locations  of assets  set forth on  Schedule  5.8 under item  (A)(v)  except for
Inventory  purchased  by an  Obligor in the  ordinary  course of  business  from
persons or entities customarily selling such Inventory.  (C) That as of the date
hereof no Inventory is now,  except as set forth on Schedule 5.8,  stored with a
bailee, warehouseman or similar party. (D) As of the date of this Agreement, the
Obligors  do not hold any Goods  belonging  to third  parties or in which  other
parties  have an  interest,  including  any Goods sold on a bill and hold basis,
except as set forth on Schedule 5.8. (E) The Obligors do not presently  purchase
or otherwise  hold Goods on a consignment  basis except as set forth on Schedule
5.8. (F) Except as set forth on Schedule 5.8 none of the Obligors'  Inventory is
of a  nature  that  contains  any  labels,  trademarks,  trade  names,  or other
identifying characteristics which are the properties of third


O:\SSDATA\HAT\BANK\2137604.6           30                                 062797


<PAGE>

parties,  and the use of which by any Obligor is in  violation  of the rights of
such third  parties or under  license,  royalty or similar  agreements  with any
third parties. (G) Except as set forth on Schedule 5.8 no persons hold any Goods
of the Obligors.  (H) Except as set forth on Schedule 5.8, the Obligors have not
purchased any Inventory  except in the ordinary course of business for value and
from persons  customarily in the business of selling such Inventory.  (I) Except
as set forth on Schedule 5.8, the Obligors do not hold any Instrument or Chattel
Paper  connected with any Account.  (J) Except as set forth on Schedule 5.8, the
Obligors do not own any trademarks,  trade names, patents or copyrights.  (K) No
surety  bonds have been  issued on behalf of the  Obligors  with  respect to any
contracts or purchase orders out of which Accounts Receivable have arisen or are
expected to arise.

     5.9  WARRANTIES  AS  TO  ACCOUNTS  Except  as  otherwise  provided  in  the
assignment of Accounts, if any, given to Bank, or invoice or other writing, each
Obligor warrants that as to all Accounts reported to Bank; (A) each Account is a
valid subsisting  Account as defined herein;  (B) each Account represents a bona
fide performed transaction;  (C) the amount shown on such Obligor's books and on
any invoice or  statement  delivered  to Bank is owing to such  Obligor;  (D) no
partial payment has been made which in the aggregate as to all Accounts  exceeds
the sum of  $250,000;  (E) no  set-off  or  counterclaim  exists  as to any such
Account and no agreement  has been made under which any  deductions  or discount
may be claimed  except  regular  discounts in the usual course of business,  but
only if  disclosed on the face of the  invoice;  (F) the Account  Debtor has not
disputed the Account or otherwise asserted any defense, set-off or counterclaim;
(G)  that to the  extent  required  by law the  Obligors  are  authorized  to do
business  and in good  standing in any state in which any such  Account  must be
enforced;  (H) each Eligible Account is a valid  subsisting  Eligible Account as
defined  herein;  (I) all  agings  of  Accounts  submitted  to Bank are true and
accurate;  and (J)  except  as set forth on  Schedule  5.9,  no surety  bond was
required or given on behalf of any Obligor in  connection  with any contracts or
purchase orders under which the Account arose.

     5.10 ERISA (A) No Reportable  Event or unfunded  deficiencies or failure of
compliance  with ERISA or the  Internal  Revenue Code of 1986,  as amended,  has
occurred and is  continuing  with respect to any Plan;  and (B) Each Obligor has
complied with the provisions of ERISA and the Internal  Revenue Code of 1986, as
amended, with respect to each Plan.

     5.11 LICENSES AND PERMITS AND LAWS The Obligors hold all necessary licenses
and  permits  for the  operation  of their  businesses,  including  all  permits
required under  Environmental Laws and the Obligors have complied with all laws,
rules and regulations applicable to their businesses,  including but not limited
to the Fair Labor Standards Act, 29 U.S.C. Section 215(a)(1).  All such licenses
and  permits are in good  standing  and are not under any  outstanding  citation
issued by any governmental authority,  and no litigation has been instituted nor
(to the best  knowledge of the Obligors)  have any claims been made by any third
parties relating to the licenses and permits issued by any Governmental Body for
the operation of their businesses, and no such citation, litigation or claim, to
the best knowledge of the Obligors,  is contemplated by any Governmental Body or
any third persons nor, to the best


O:\SSDATA\HAT\BANK\2137604.6           31                                 062797


<PAGE>

knowledge  of the  Obligors,  does there exist any basis for any such  citation,
litigation or claim by any of the authorities or any Person.

     5.12 ENVIRONMENTAL STATUS As to all properties owned, leased or operated by
the Obligors and to all operations of the Obligors' businesses:

     (A) there is no pending or threatened proceeding affecting any Obligor with
respect to any Environmental Law;

     (B)  no  Obligor  has  been  identified  as a  responsible  or  potentially
responsible  party under  CERCLA or any other  Environmental  Laws nor  received
notification  that any hazardous  substance or contaminant has been found at any
site;

     (C) none of such  properties  are  listed or  proposed  for  listing on the
National Properties List under CERCLA;

     (D) no Hazardous  Substance or Hazardous  Waste (as such term is defined in
any  Environmental  Laws)  have  been  disposed  of  or  otherwise  released  or
discharged on such properties;

     (E) no underground storage tanks exist on the properties and any removal of
any such  tanks  from the  properties  was  undertaken  in  compliance  with the
Underground Storage Tank Act; and

     (F) no friable asbestos, or any substance containing asbestos or PCB's have
been installed in or exists on such properties.

     5.13 REAFFIRMATION Each and every request for an Advance or the issuance of
a Letter of Credit  hereunder  shall be deemed as an affirmation by each Obligor
that  no  Default  nor  Event  of  Default   exists   hereunder   and  that  the
representations and warranties contained in this Article V are true and accurate
as of the date of each  such  request  (notwithstanding  that  some of the terms
hereof  speak as of the date of this  Agreement)  and that  each  Obligor  is in
compliance with all applicable laws, rules and regulations.

     5.14 PROCEEDS OF LOAN The Obligors are not engaged  principally,  or as one
of their  important  activities,  in the  business of  extending  credit for the
purpose of  purchasing  or  carrying  any  margin  stock  within the  meaning of
Regulation  U of the  Board of  Governors  of the  Federal  Reserve  System,  as
amended.  No  part  of the  proceeds  of the  Loan  will be  used,  directly  or
indirectly,  for a purpose  which  violates any law,  rule or  regulation of any
Governmental Body, including without limitation the provisions of Regulations G,
T, U or X of the Board of Governors of the Federal Reserve  System,  as amended.
Each Obligor  represents  that the  proceeds of the loan(s)  provided for herein
shall be used in the manner set forth in Section 2.8 hereof.  No proceeds of any
loan or other  financial  accommodations  hereunder shall be used to purchase or
carry any margin stock (within the meaning of Regulation U issued by


O:\SSDATA\HAT\BANK\2137604.6           32                                062797


<PAGE>

the Board of Governors  of the Federal  Reserve  System) or to extend  credit to
others for the purpose of purchasing or carrying any margin stock.

     5.15  BORROWER  AND  OBLIGOR  The  Obligors  are  operated  as  part of one
consolidated  business entity and are directly dependent upon each other for and
in connection with their  respective  business  activities and their  respective
financial  resources.  Each Obligor will receive a direct economic and financial
benefit from the Obligations incurred under this Agreement by Borrower,  and the
assumption  of such  Obligations  is in the best  interests of Borrower and each
other Obligor.

     5.16 SOLVENCY The fair value of the business and assets of Borrower and the
other  Obligors will be in excess of the amount that will be required to pay its
liabilities (including, without limitation, contingent,  subordinated, unmatured
and  unliquidated  liabilities on existing debts, as such liabilities may become
absolute  and  matured),  in each case after giving  effect to the  transactions
contemplated  by  this  Agreement  and the use of  proceeds  therefrom.  Neither
Borrower  nor  any  other  Obligor,  after  giving  effect  to the  transactions
contemplated  by  this  Agreement  and the use of  proceeds  therefrom,  will be
engaged in any  business or  transaction,  or about to engage in any business or
transaction, for which such Person has an unreasonably small capital (within the
meaning of the Uniform  Fraudulent  Transfer Act, as adopted in the State of New
Jersey and Section 548 of the Federal Bankruptcy Code), and neither Borrower nor
any other  Obligor has any intent to (A) hinder,  delay or defraud any entity to
which it is, or will become,  on or after the date hereof,  indebted,  or (B) to
incur debts that would be beyond its ability to pay as they mature.

     5.17 NO DEFAULT The  Obligors  are not in default  under or with respect to
any of their Contractual  Obligations in any respect which could have a Material
Adverse Effect. No Default or Event of Default has occurred and is continuing.

     5.18 FULL DISCLOSURE  Neither this Agreement nor any other Loan Document or
certificate,  written  statement or other document  furnished to Bank, or to any
appraiser  or  engineer  employed  or  engaged  by any of  them,  by or,  to the
knowledge  of the  Obligors,  on behalf of any  Obligor in  connection  with the
transactions  contemplated  by this  Agreement  and the  other  Loan  Documents,
contains any untrue  statement  of a material  fact or omits to state a material
fact necessary in order to make the statements  contained  herein or therein not
misleading under the  circumstances in which they were made. There is no fact or
circumstance  known to the  Obligors  which the Obligors  have not  disclosed in
writing to Bank which  materially  adversely  affects or, so far as the Obligors
can now  reasonably  foresee,  will  materially  adversely  affect  the  assets,
business,  prospects  or  financial  or other  condition  of the Obligors or the
ability  of the  Obligors  to operate  their  businesses  and to  perform  their
obligations hereunder.

     5.19  DOCUMENTARY/STAMP  TAXES  The  filing  and  recording  of any and all
documents  required to perfect Bank's security interests granted herein will not
result in any documentary or stamp taxes.


O:\SSDATA\HAT\BANK\2137604.6           33                                 062797


<PAGE>

     5.20  SHAREHOLDERS'  AGREEMENTS Except as set forth on Schedule 5.20, there
are no  agreements  or  contracts  among any of the Obligors  including  but not
limited to shareholder/repurchase agreements.

     5.21  PERFECTION OF SECURITY  INTERESTS Upon the filing of UCC-1  Financing
Statements  in (i) the office of the New  Jersey  Secretary  of State,  (ii) the
office of the Secretary of the Commonwealth of Pennsylvania and (iii) the office
of the New York  Secretary  of  State,  Bank will  have a duly  perfected  first
priority  security  interest  in all  Collateral  described  in this  Agreement,
subject only to any Permitted Encumbrances.


O:\SSDATA\HAT\BANK\2137604.6           34                                 062797


<PAGE>

                                       VI

                        AFFIRMATIVE COVENANTS OF OBLIGORS
                        ---------------------------------

     6.1 AUDIT AND OTHER REPORTS (A) The Obligors  agree that within one hundred
twenty (120) days of the close of each fiscal year,  they will furnish Bank with
a detailed report of audit,  including a balance sheet,  statements of financial
condition,   profit  and  loss  statement,   income  and  cash  flow  statement,
reconciliation  of net worth,  notes to  financial  statements,  certified on an
unqualified basis, by an independent certified public accountant satisfactory to
Bank  along  with a copy of  Borrower's  10K  report  together  with  any  other
information  which  may  assist  Bank  in  assessing  the  Obligors'   financial
condition;  (B) The  Obligors  will also  furnish  within sixty (60) days of the
close of each fiscal quarter, a management  prepared quarterly similar statement
on a compilation  basis, all prepared in a format  acceptable to Bank,  together
with all other information described in subsection (A) above,  including without
limitation,  Borrower's 10Q report;  (C) Simultaneous with the submission of the
statements required under subsections (A) and (B) above, and for each quarter of
each year, each Obligor shall cause to be submitted to Bank a certificate of the
chief  financial  officer of each such  Obligor in the form of Exhibit F annexed
hereto (i) certifying the financial  information as true,  correct and complete,
(ii)  certifying that all  representations  and warranties set forth in the Loan
Documents  are true and correct,  (iii) setting  forth the  calculations  of the
financial  tests  described in Section 7.2 hereof and attesting that none of the
covenants set forth in this  Agreement  have been  breached and (iv)  certifying
that no event has  occurred  which,  with the passage of time  and/or  giving of
notice,  would  constitute  a Default or Event of Default;  (D) In the event any
Advances or Letters of Credit are outstanding at a month's end or if no Advances
or  Letters  of  Credit  are so  outstanding  then at the  end of each  calendar
quarter,  not later  than the 15th day after the end of such  month or  calendar
quarter as applicable,  an accounts receivable aging and corresponding Borrowing
Base  Certificate;  (E) Promptly after the furnishing  thereof to third parties,
the Obligors  shall  furnish to Bank copies of any  statements,  reports,  proxy
material,  registration  statement and prospectus furnished to any holder of any
securities  of any of the  Obligors  or filed  with  any  regulatory  agency  or
agencies;  (F)  Promptly,  but no later than ten (10) days  after a  responsible
officer  of an  Obligor  shall  become  aware  of  (i)  a  Reportable  Event  or
"prohibited  transaction" as such term is defined in ERISA,  (ii) the occurrence
of an event  which,  with the  passage of time  and/or  giving of notice,  would
constitute  a  Default  or Event  of  Default,  (iii)  the  commencement  of any
proceeding or litigation which, if adversely determined,  would adversely affect
an  Obligor's  financial  condition  or its  ability to conduct  business,  (iv)
changes in the  executive  management  of any Obligor,  (v) the  termination  or
threatened  termination  of or claim of breach by any  Obligor  of any  material
contract, agreement or obligation, or of any claim of patent infringement,  (vi)
the  formation of any  Subsidiary  of an Obligor,  together  with duly  executed
originals  of  the  resolutions,   Guaranty  and  security   agreement  required
hereunder,  (vii) modifications to the certificate or articles of incorporation,
bylaws or other  organizational  documents of any Obligor and (viii)  Borrower's
intention to  consummate a Permitted  Acquisition,  together  with copies of all
documents  to  be  executed  in  connection  with  such  contemplated  Permitted
Acquisition;  in each case described in clauses  (i)-(viii),  the Obligors shall
provide  notice  specifying  the  existence  of the event and as to the  matters
described in clauses  (i)-(v),  the action such Obligor is taking or proposes to
take


O:\SSDATA\HAT\BANK\2137604.6           35                                 062797



<PAGE>

with  respect  thereto;  (G) The Obligors  will  furnish to Bank prompt  written
notice if: (i) any  Indebtedness  of any Obligor is declared or shall become due
and  payable  prior to its stated  maturity,  or called and not paid when due or
(ii) a default  shall  have  occurred  under any note or the  holder of any such
note, or other evidence of Indebtedness,  certificate of security evidencing any
such  Indebtedness or any obligee with respect to any other  Indebtedness of any
Obligor has the right to declare any such  Indebtedness due and payable prior to
its stated  maturity  as a result of such  default;  (H) The  Obligors  agree to
furnish to Bank with  reasonable  promptness  such  other  data and  information
concerning Borrower and any other Obligor as from time to time may be reasonably
requested by Bank; and (I) The Obligors agree to furnish Bank within one hundred
fifty (150) days after the close of each fiscal year a  management  letter by an
independent  accounting firm acceptable to Bank; Bank hereby  acknowledges  that
Price Waterhouse is acceptable as of the date hereof.  All financial  statements
shall be on a consolidated and consolidating basis and in accordance with GAAP.

     6.2 INSURANCE  Each Obligor  agrees to keep all of the tangible  Collateral
assigned hereunder insured and obtain business  interruption  insurance,  at its
own cost and  expense,  for the benefit of Bank,  and in such  amounts,  in such
companies,  and against such risks as may be acceptable to Bank, and deliver the
policies  evidencing  such  insurance to Bank.  If the Obligors fail to take the
action called for herein,  Bank may, in its discretion obtain insurance covering
Bank's  interest  in the  Collateral  and the  amount  of the  premium  for said
insurance shall be added to the Obligations of Borrower to Bank. All policies of
insurance on the  Collateral  shall be in form and with  insurers  recognized as
adequate  by prudent  business  persons and all such  policies  shall be in such
amounts as may be  satisfactory  to Bank. The Obligors shall deliver to Bank the
original (or certified copy) of each policy of insurance and evidence of payment
of  all  premiums  therefor.   Such  policies  of  insurance  shall  contain  an
endorsement,  in form and substance satisfactory to Bank showing loss payable to
Bank. Such  endorsement or an independent  instrument  furnished to Bank,  shall
provide that the  insurance  companies  will give Bank at least thirty (30) days
prior written  notice  before any such policy or policies of insurance  shall be
altered or canceled and that no act or default of an Obligor or any other Person
shall  affect the right of Bank to  recover  under such  policy or  policies  of
insurance  in case of loss or damage.  The Obligors  hereby  direct all insurers
under such policies of insurance to pay all proceeds payable thereunder directly
to Bank.  The Obligors  irrevocably  make,  constitute and appoint Bank (and all
officers,  employees or agents  designated  by Bank) as the  Obligors'  true and
lawful  attorney  (and  agent-in-fact)  for the purpose of making,  settling and
adjusting claims under such policies of insurance  (provided that until an Event
of  Default  exists,  Bank shall  consult  with such  Obligors  prior to finally
making,  settling  or  adjusting  claims  under  such  policies  of  insurance),
endorsing the name of an Obligor on any check,  draft,  instrument or other item
of payment for the  proceeds of such  policies of  insurance  and for making all
determinations and decisions with respect to such policies of insurance.  In the
event an  Obligor,  at any time or times  hereafter,  shall  fail to  obtain  or
maintain any of the policies of insurance  required  above or to pay any premium
in whole or in part relating  thereto,  then Bank,  without waiving or releasing
any obligation or default by the Obligors hereunder,  may (but shall be under no
obligation  to do so) at any time or times  thereafter  obtain and maintain such
policies  of  insurance  and pay such  premium  and take any other  action  with
respect  thereto  which Bank deems  advisable.  All sums so  disbursed  by Bank,
including reasonable attorneys' fees, court costs,


O:\SSDATA\HAT\BANK\2137604.6           36                                 062797


<PAGE>

expenses and other charges related thereto,  shall be payable, on demand, by the
Obligors to Bank and shall be additional  Obligations  hereunder  secured by the
Collateral.  The Obligors also agree to at all times  maintain  insurance,  both
hazard  and  liability,  against  such risks and in such  amounts as  reasonably
prudent to companies  similarly  situated as such Obligors would maintain and to
furnish to each Bank from time to time evidence  that such  insurance is in full
force and effect.

     6.3  PAYMENT  OF  EXPENSES  The  Obligors  will  pay any and all  expenses,
including  reasonable counsel fees and disbursements,  filing and recording fees
and taxes, and all other charges and expenses incurred or to be incurred by Bank
in connection with the preparation and execution and recording of this Agreement
and all other Loan Documents, and the Advances made under this Agreement and all
amendments and modifications  hereto and in defending or prosecuting any actions
or proceedings  or otherwise  enforcing any rights arising out of or relating to
Bank's transactions with Borrower and/or any other Obligors.

     6.4 GUARANTY The Obligors  will cause all now existing or hereafter  formed
Subsidiaries  to  execute  and  deliver  to Bank,  and  remain in full force and
effect,  (i) guaranty and suretyship  agreements  substantially  in the form set
forth on Exhibit G-1, wherein said parties shall jointly and severally guarantee
the  unconditional  payment and  performance  of all  Obligations of Borrower to
Bank,  (ii) joinder  agreements  substantially  in the form set forth on Exhibit
G-2, wherein said parties shall agree to be an Obligor hereunder and to be bound
by all of the terms and  conditions  hereof and (iii) if  requested by the Bank,
security agreements in form and substance satisfactory to Bank.

     6.5 LANDLORD'S WAIVER The Obligors shall cause the landlord of all premises
where any of the  Collateral  provided  for  herein  may be  located  (including
without  limitation,  any premises  now or  hereafter  leased by Borrower or any
other  Obligor) to execute and deliver to Bank a  landlord's  waiver in the form
set forth on Exhibit E.

     6.6  GOOD  WORKING  CONDITION  The  Obligors  shall  maintain  all of their
property in good working condition, ordinary wear and tear excepted.

     6.7 OBSERVANCE OF LEGAL REQUIREMENT, LICENSES AND PERMITS AND PROTECTION OF
COLLATERAL

     (A) Each Obligor shall comply with any and all laws, legislation, rules and
regulations in effect as of the date hereof and subsequent hereto, including but
not  limited  to all  state,  local and  federal  laws,  legislation,  rules and
regulations  relating to employee  pension  and  benefit  funds,  the payment of
taxes,  assessments,  and  other  governmental  charges,  zoning,  and the  use,
occupancy,  transfer or  encumbrancing  of the Collateral and all  Environmental
Laws,  except  with  respect  to the  payment  of taxes,  assessments  and other
governmental  charges, as such payments thereof shall be contested in good faith
and by appropriate  proceedings  diligently conducted by such Obligor,  provided
that adequate reserves shall have been maintained therefor.  Each Obligor agrees
to comply with all reasonable conditions required by Bank designed to


O:\SSDATA\HAT\BANK\2137604.6           37                                 062797


<PAGE>

protect Bank and the Collateral from the effect of all Environmental Laws, ERISA
and such other laws,  legislation,  rules and regulations as are in, or may come
into, effect and apply to an Obligor, Bank, the transactions contemplated hereby
or the  Collateral  or any  occupants  or users  thereof,  whether  as  lessees,
tenants,  licensees or otherwise.  Borrower  agrees to pay any costs required to
comply with any of the above conditions.

     (B) Each Obligor shall observe and comply in all material respects with all
laws (including  ERISA),  ordinances,  orders,  judgments,  rules,  regulations,
certifications,  franchises,  permits, licenses,  directions and requirements of
all Governmental Bodies, which now or at any time hereafter may be applicable to
such Obligor and the operation of its business.

     (C) Each Obligor will continue to hold all  necessary  licenses and permits
for the operations of their business.

     (D) Each Obligor  shall,  in the event that any Lien shall be filed against
its  Collateral by any  Governmental  Body in  connection  with the discharge of
hazardous  substances  or  waste,  either  (i) pay  such  amounts  necessary  to
discharge  the  Lien or (ii)  furnish  to such  Governmental  Body a bond,  cash
deposit or security necessary to discharge such Lien.

     (E) Each Obligor shall promptly clean up any hazardous  substances or waste
discharged  without a proper permit  therefor in accordance  with  Environmental
Laws.

     6.8  INSPECTION  Bank (by any of its officers,  employees and agents) shall
have the right,  at any time or times during the Obligors' usual business hours,
to inspect the Collateral,  all records related thereto,  all financial records,
and the premises upon which any of the  Collateral is located,  to make extracts
from and/or audit such records,  to discuss the  Obligors'  affairs and finances
with any Person  (including  without  limitation,  the  Obligors'  officers  and
outside  accountants)  and to verify the amount,  quality,  quantity,  value and
condition of, or any other matter relating to, the Collateral or the Obligors.

     6.9 COLLATERAL  REQUIREMENTS  Unless Bank notifies Borrower in writing that
it dispenses  with any one or more of the following  requirements,  the Obligors
will (A) upon an Event of Default, give Bank assignments,  in form acceptable to
Bank, of all Accounts, as defined herein, and of the monies due or to become due
on specific contracts related to Accounts; (B) upon an Event of Default, furnish
to Bank all original and other documents  evidencing right to payment  including
but not limited to invoices,  original orders,  shipping and delivery  receipts;
(C) upon an Event of  Default,  give Bank such  financial  statements,  reports,
lists of Account Debtors and other data  concerning its Accounts,  contracts and
collections and the other Collateral,  or any other matters which Bank may, from
time to time specify;  (D) inform Bank  immediately of the rejection of Goods or
services, delay in performance,  or claims made, in regard to Eligible Accounts;
(E) make no change  in terms of any  Eligible  Account  against  which  Bank has
advanced any money;  (F) furnish to Bank all information  received by an Obligor
adversely  affecting the financial  standing of any Account  Debtor;  (G) notify
Bank immediately in writing if any of its Accounts arise out of contracts


O:\SSDATA\HAT\BANK\2137604.6           38                                 062797


<PAGE>

between  an  Obligor  and  the  United  States  or  any  department,  agency  or
instrumentality  thereof,  or any  other  governmental  body and take all  steps
necessary  to protect Bank under the Federal  Assignment  of Claims Act or other
applicable  state  or  local  statutes  or  ordinances;  (H)  deliver  to  Bank,
appropriately  endorsed,  any  Instrument  or Chattel Paper  connected  with any
Account; (I) mark its records of its Accounts in any manner satisfactory to Bank
to indicate  the  interest of Bank;  (J)  collect its  Accounts in the  ordinary
course  of  business  and  prior to a  Default  sell its  Inventory  only in the
ordinary  course of  business  for value to  buyers  in the  ordinary  course of
business;  (K) upon notice by Bank after a Default  with  respect to any payment
Obligations of Borrower  hereunder,  not sell or transfer after a Default any of
its  Inventory;  (L) keep  accurate  and  complete  records of its  Accounts and
Inventory;  and (M)  promptly  notify Bank in writing of any  trademarks,  trade
names,  patents or copyrights  which it may hereafter own or obtain a license to
use or under which it may issue invoices.

     6.10 CONTROL OF ACCOUNTS

     (A) Upon an Event of  Default,  Bank  shall  have the right at any time and
from time to time, without notice, to notify Account Debtors to make payments to
Bank,  to endorse all items of payment  which may come into its hands payable to
an Obligor,  to take control of any cash or non-cash proceeds of Accounts and of
any returned or repossessed goods; to compromise, extend or renew any Account or
deal with it as it may deem advisable,  and to make exchanges,  substitutions or
surrenders of  Collateral  and to notify the postal  authorities  to deliver all
mail,  correspondence or parcels addressed to an Obligor to Bank at such address
as Bank may choose.

     (B) The Obligors herewith appoint Bank or its designee as  Attorney-in-Fact
to endorse the Obligors' names on any checks, notes, acceptances,  drafts or any
other  Instrument  or  document  requiring  said  endorsement  and to  sign  the
Obligors'  names on any invoice or bills of lading  relating to any Account,  or
drafts  against its  customers,  or  schedules  or  confirmatory  assignment  on
Accounts,  or notices of  assignment,  financing  statements  under the  Uniform
Commercial  Code, and other public records,  and in verification of Accounts and
in notices to Account Debtors;  provided,  however, that Bank shall not exercise
any rights  pursuant to its appointment as  Attorney-in-Fact  under this Section
6.10(B)  until  the  occurrence  of an  Event of  Default.  Bank  shall  have no
obligation to preserve any rights  against any Person  obligated on any Account,
Chattel Paper, Instrument or other item of Collateral.

     6.11 CHANGE OF  LOCATIONS  Each Obligor will furnish Bank with at least ten
(10) days prior  written  notice of any change in location of or addition to its
chief  executive  office,  the office where it keeps its records  concerning its
accounts,  its  location  of  Inventory  and other  assets,  and other  business
locations.

     6.12 PRIMARY DEMAND DEPOSIT ACCOUNTS The Obligors agree to maintain at Bank
their primary demand deposit accounts.

     6.13 POST CLOSING REQUIREMENTS. The Obligors agree:


O:\SSDATA\HAT\BANK\2137604.6           39                                 062797


<PAGE>

                    (i) to use their best efforts to obtain  within  ninety (90)
               days of the Closing Date a landlord's  waiver in form  acceptable
               to Bank duly executed by the landlord of the leased facility at 7
               Ridgedale Avenue, Cedar Knolls, New Jersey;

                    (ii) to use their best efforts to cause  within  ninety (90)
               days of the  Closing  Date,  IBM  Credit  Corporation  and Finova
               Capital  Corporation  to release their liens on the equipment and
               other fixed assets of Borrower;

                    (iii) to cause IBM Credit  Corporation  within  thirty  (30)
               days of the Closing  Date to execute an  intercreditor  agreement
               reasonably acceptable to Bank; and

                    (iv) to cause Microage Computer  Centers,  Inc. within sixty
               (60) days from the Closing  Date to  terminate  all  existing UCC
               financing statements.


O:\SSDATA\HAT\BANK\2137604.6           40                                 062797



<PAGE>

                                       VII

                         NEGATIVE COVENANTS OF OBLIGORS
                         ------------------------------

     7.1 LOANS AND ADVANCES AND INVESTMENTS The Obligors will not, without prior
written  consent of Bank,  make any loans or  advances to or  investment  in any
Person except for Investment Obligations.

     7.2 FINANCIAL COVENANTS

     (A) Total  Liabilities/Tangible  Net Worth.  The  Obligors  will not,  on a
consolidated  basis,  allow its ratio of Total Liabilities to Tangible Net Worth
to exceed 2.00:1.00 at any time.

     (B) Fixed Charge  Coverage  Ratio.  The  Obligors  will not allow its Fixed
Charge  Coverage  Ratio,  on a consolidated  basis,  to be less than  3.00:1.00,
measured quarterly.

     7.3 LIENS The Obligors will not allow or suffer any Lien to exist on any of
their assets except for Permitted Encumbrances.

     7.4 LIMITATION ON INDEBTEDNESS The Obligors will not create,  incur, assume
or suffer to exist any Indebtedness except Permitted Indebtedness.

     7.5  TRANSACTIONS  AMONG AFFILIATES The Obligors will not become a party to
any transaction  with an Affiliate of Borrower or Stan Gang unless the terms and
conditions  relating to such  transaction  are as  favorable  to such Obligor as
would be obtainable at the time in a comparable  arms-length  transaction with a
Person other than an Affiliate  or Stan Gang or pay or incur any  obligation  to
pay any management, service, consulting or similar fees to any Affiliate or Stan
Gang,  excluding  salaries,  bonuses  and  benefits  to Stan Gang who is also an
employee of Borrower.

     7.6  SPECIAL  COVENANTS  AS TO ASSETS  The  Obligors  covenant  that  until
satisfaction  in  full  of  all  Obligations  of  Borrower  to  Bank  and  until
termination of this Agreement:

     (A) no  Inventory  shall be stored with a bailee,  warehouseman  or similar
party without Bank's prior written consent and, if Bank gives such consent,  the
appropriate   Obligor  will  concurrently   therewith  cause  any  such  bailee,
warehouseman  or  similar  party  to issue  and  deliver  to  Bank,  in form and
substance acceptable to Bank, warehouse receipts therefor in Bank's name.

     (B) The Obligors  will not hold any Goods  belonging to third parties or in
which other  parties  have an interest,  including  any Goods sold on a bill and
hold basis, except as set forth on Schedule 5.8.


O:\SSDATA\HAT\BANK\2137604.6           41                                 062797



<PAGE>

     (C) The Obligors will not purchase or otherwise hold Goods on a consignment
basis except as set forth on Schedule 5.8.

     (D) Except as set forth on  Schedule  5.8 none of the  Obligors'  Inventory
will be of a nature that contains any labels, trademarks,  trade names, or other
identifying characteristics which are the property of third parties, and the use
of which by an Obligor is in violation of the rights of such third  parties or a
violation of any license, royalty or similar agreements with any third parties.

     (E) Except as set forth on Schedule  5.8, the  Obligors  will not allow any
Goods of the Obligors to be held by any Person in the future.

     (F) Except upon prior written  notice to Bank, the Obligors will not in the
future  purchase any  Inventory  except in the ordinary  course of business from
Persons customarily in the business of selling such Inventory.

     (G) The Obligors will not,  without prior written  consent of Bank,  remove
the Collateral  from its present  location,  except for the removal of Inventory
upon its sale;

     (H) The Obligors will not sell or transfer any Inventory to any  Affiliate,
Subsidiary or Stan Gang;

     (I) The Obligors will not sell, lease or transfer any of their Inventory or
other assets except for sales of Inventory in the ordinary course of business to
good faith purchasers for value; and

     (J) The  Obligors  will not  cause any  surety  bonds to be issued on their
behalf in connection  with any contracts or purchase orders except upon not less
than ten (10) days prior written notice to Bank.

     7.7  PREPAYMENTS OF  INDEBTEDNESS  The Obligors will not prepay or obligate
themselves  to  prepay in whole or in part,  any  Indebtedness  (other  than any
Indebtedness due hereunder),  excluding ordinary  short-term trade debt owing to
Finova Capital Corporation or IBM Credit Corp.

     7.8 FISCAL YEAR The Obligors will not change their fiscal years.

     7.9  CHANGE IN  CONTROL  The  Obligors  will not make or suffer a change in
control that reduces Stan Gang's ownership in Borrower to an amount that is less
than that of any other  shareholder  and no other Obligor  (other than Borrower)
shall  sell or  transfer  any  stock  or other  equity  interest  or  issue  any
additional stock or other equity interest in such Obligor or options or warrants
for the  issuance of stock or other equity  interest in such Obligor  other than
the issuance of common stock to such Obligor's existing stockholders.


O:\SSDATA\HAT\BANK\2137604.6           42                                062797


<PAGE>

     7.10 CHANGE IN ACCOUNTING PRINCIPLES The Obligors will not change or permit
any change in accounting principles applied to the Obligors,  except as required
by GAAP.

     7.11 SALE AND LEASEBACK  The Obligors  will not enter into any  arrangement
with any Person  providing  for the leasing by an Obligor of property  which has
been or is to be sold or  transferred  by an  Obligor  to such  Person or to any
other Person to whom funds have been or are to be advanced by such Person on the
security of such property or rental obligations of such Obligor.

     7.12 MAINTAIN CORPORATE EXISTENCE AND NATURE OF BUSINESS

     (A) The Obligors will not allow their corporate  existence to be other than
in good standing and will not dissolve or liquidate (or discontinue their normal
operations  with the  intent  to  liquidate),  or merge or  consolidate  with or
acquire or affiliate  with any other  business  entity or form any Subsidiary or
Affiliate; provided, however, that Borrower shall be permitted (i) to consummate
a Permitted Acquisition using the proceeds of an Acquisition Advance, subject to
the  limitations  set forth in Section 2.1 hereof and  provided  further that no
Default  or Event of Default  shall have  occurred  and be  continuing  or would
result from the making of such  Acquisition  Advance or the consummation of such
Permitted  Acquisition  and (ii) to form a  Subsidiary  which  has  resolved  by
unanimous  resolution  of the  board  of  directors  and  shareholders  of  such
Subsidiary to execute the Guaranty  required  under this  Agreement and has duly
executed such Guaranty and provided  further that no Default or Event of Default
shall have occurred and be continuing or would result from the formation of such
Subsidiary.  Notwithstanding anything in the foregoing to the contrary, Borrower
shall  be  permitted  to  consummate  a  Permitted   Acquisition  in  which  the
consideration  paid consists entirely of cash (other than Acquisition  Advances)
or equity in Borrower and  provided  further that no Default or Event of Default
shall have occurred and be continuing or would result from the  consummation  of
such Permitted Acquisition.

     (B) The Obligors will not change their names without  furnishing to Bank at
least ten (10) days prior written notice thereof.

     (C) The Obligors  will not utilize any trade name not set forth on Schedule
5.8  without  furnishing  to Bank at least ten (10) days  prior  written  notice
thereof.

     (D) The Obligors will not change the general nature of their businesses.

     7.13  DIVIDENDS;  REDEMPTIONS The Obligors will not pay or declare any cash
or property  dividends,  nor  otherwise  make a withdrawal  or  distribution  of
capital or income,  nor redeem,  retire,  repurchase or otherwise acquire or set
aside reserves to acquire any stock,  partnership or other ownership interest of
any Obligor if a Default or Event of Default


O:\SSDATA\HAT\BANK\2137604.6           43                                 062797


<PAGE>

exists hereunder or any such action would cause a Default or Event of Default to
occur hereunder.

     7.14 DISCHARGE OF HAZARDOUS WASTE The Obligors shall not cause or permit to
exist a  discharge  of  hazardous  substances  or waste  resulting  in damage to
natural resources, unless such discharge is in compliance with the conditions of
a valid permit issued by the appropriate Governmental Body.

     7.15 LEASES The Obligors  shall not enter into any leases of real property,
excluding Permitted Leases.


O:\SSDATA\HAT\BANK\2137604.6           44                                 062797


<PAGE>

                                      VIII

                                EVENTS OF DEFAULT
                                -----------------

     The  occurrence  of any of the  following  shall  constitute  an  Event  of
Default:

     8.1 NON-PAYMENT Failure on the part of any Obligor to pay any Obligation to
Bank when due.

     8.2 NON-PERFORMANCE Failure on the part of any Obligor to perform when such
performance is due any term,  covenant or condition  contained in this Agreement
or in any other Loan  Document or any other  agreement now existing or hereafter
entered into with Bank, or in any document  executed in connection with any such
agreements.

     8.3 MISREPRESENTATION Any representation,  covenant or warranty made by any
Obligor in this Agreement, or any other Loan Document, or in connection with any
instrument  of guaranty or security  furnished to Bank shall have proved to have
been inaccurate in any  substantial or material  respect as of the date or dates
with respect to which it is made or deemed to have been made.

     8.4 OTHER  LIEN Any  Obligor  shall  have  caused or  permitted  a security
interest or Lien,  perfected or otherwise,  other than the security interest and
Liens specifically provided for or permitted hereunder,  to be created in any of
its assets, or shall have failed to take any action requested by Bank to perfect
or protect the security interests and Liens provided for herein.

     8.5  INSOLVENCY  Any Obligor  shall have  applied for or  consented  to the
appointment  of a  custodian,  receiver,  trustee  or  liquidator  of  all  or a
substantial  part of its assets;  a custodian  shall have been appointed with or
without consent of any Obligor; any Obligor is generally not paying its debts as
they become due; has made a general assignment for the benefit of creditors; has
been adjudicated insolvent; or has filed a voluntary petition in bankruptcy,  or
a petition or an answer seeking  reorganization or an arrangement with creditors
or to take advantage of any insolvency law, or an answer  admitting the material
allegations  of a  petition  in any  bankruptcy,  reorganization  or  insolvency
proceeding;  or taken  corporate  action for the purpose of effecting any of the
foregoing; or an order, judgment or decree shall have been entered,  without the
application,  approval  or  consent  of any  Obligor  by any court of  competent
jurisdiction  approving a petition  seeking  reorganization  of any Obligor,  or
appointing a receiver,  trustee,  custodian or liquidator  of any Obligor,  or a
substantial  part of its assets and such order,  judgment  or decree  shall have
continued  unstayed and in effect for any period of forty-five (45)  consecutive
days; or a petition in bankruptcy  shall have been filed against any Obligor and
shall not have been dismissed for a period of thirty (30)  consecutive  days, or
if an Order for Relief has been entered  under the  Bankruptcy  Code,  or if any
Obligor shall have suspended the transaction of its usual business.


O:\SSDATA\HAT\BANK\2137604.6           45                                 062797


<PAGE>

     8.6  JUDGMENT  OR LIEN Entry of a judgment,  issuance  of any  garnishment,
attachment  or  distraint,  the  filing  of  any  lien  or of  any  governmental
attachment  against  any  property  of any  Obligor in excess of $250,000 in the
aggregate  which entry,  issuance,  attachment  or filing  shall have  continued
unstayed and in effect for a period of thirty (30) consecutive days.

     8.7  NON-COMPLIANCE  WITH  LEASES OR LAWS  Failure of any Obligor to comply
with the terms and  conditions of any lease  covering the premises  where any of
its assets are located,  including the  Collateral  and any orders,  ordinances,
laws or  statutes of any city,  state or other  governmental  department  having
jurisdiction  with respect to such premises or the conduct of business  thereon,
which such non-compliance has a Material Adverse Effect on such Obligor.

     8.8 ORGANIZATIONAL CHANGE Any change in the existing corporate organization
of any Obligor,  including but not limited to a change to a partnership (general
or limited), limited liability company or the dissolution of any Obligor.

     8.9  IMPAIRMENT OF  RESPONSIBILITY  Occurrence  of any event which,  in the
opinion of Bank, impairs the financial responsibility of any Obligor, which such
impairment has a Material Adverse Effect on such Obligor.

     8.10  ADVERSE  CHANGE The  determination  by Bank that a  Material  Adverse
Change has occurred of any Obligor.

     8.11  MISREPRESENTATION  OF FACT The  determination by Bank that a material
misrepresentation  of  fact  has  been  made  by  any  Obligor  in  any  writing
supplementary or ancillary hereto.

     8.12 ERISA If (A) any  Reportable  Event occurs and shall be continuing for
thirty (30) days after  notice from Bank to  Borrower,  or (B) any Plan shall be
terminated, or (C) the Plan administrator of any Plan shall file with the PBGC a
notice of  intention  to terminate  such Plan,  or (D) the PBGC shall  institute
proceedings  to terminate any Plan or appoint a trustee to administer  any Plan,
and, if in any of the cases set forth in (A) through (D) above,  Bank reasonably
determines in good faith that any Plan will be terminated and that the amount of
the  unfunded  guaranteed  benefits  (within  the  meaning of Title IV of ERISA)
resulting upon  termination of such Plan would have a material adverse effect on
the  financial  condition  and  properties or operation of any Obligor if a lien
against the assets of any Obligor were to result under ERISA.

     8.13  DEFAULT IN  OBLIGATIONS  TO THIRD  PARTIES  Any Obligor is in default
beyond any  applicable  grace or cure period of any material  obligation  to any
third  party  unless  (i) a  bona  fide  dispute  exists  as to  such  Obligor's
compliance with such obligation, (ii) such bona fide dispute is being diligently
resolved and (iii) any monetary amounts potentially


O:\SSDATA\HAT\BANK\2137604.6           46                                 062797


<PAGE>

owing by such Obligor in connection with such  non-compliance  are being held in
escrow by such Obligor.

     8.14  LICENSES  If any  license  or  permit  necessary  for  the  continued
operation of any Obligor's customary business is revoked, suspended,  terminated
or not renewed.


O:\SSDATA\HAT\BANK\2137604.6           47                                 062797



<PAGE>

                                       IX

                         CONSEQUENCE OF EVENT OF DEFAULT
                         -------------------------------

     In case any Event of Default  shall have  occurred,  then and in every such
Event of Default, Bank may take any or all of the following actions, at the same
time or at different  times,  provided  that upon the  occurrence of an Event of
Default  under  Section  8.5  hereof  the  Loan  under  this   Agreement   shall
automatically  terminate and all Obligations shall  automatically be immediately
due and payable;

     9.1  ACCELERATION  Declare the Loan, sums and  Obligations  owing Bank from
Borrower  under this  Agreement or any other  agreement or loan between Bank and
Borrower  to be  forthwith  due and  payable,  whereupon  all  such  sums  shall
forthwith become due and payable, without presentment,  demand, protest or other
notice of any kind, all of which are hereby expressly waived by the Obligors and
the Commitment shall be terminated.

     9.2 POSSESSION  Proceed with or without judicial process to take possession
of all or any part of the  Collateral  provided  for herein  not  already in the
possession of Bank and the Obligors  agree that upon receipt of notice of Bank's
intention to take possession of all or any part of said Collateral, the Obligors
will do everything reasonably necessary to assemble the Collateral and make same
available to Bank at a place to be designated by Bank. The Obligors hereby waive
any and all rights  they may have,  by statute,  constitution  or  otherwise  to
notice  or a  hearing  to  determine  the  probable  cause  of  Bank  to  obtain
possession, by Court proceedings or otherwise, of the Collateral provided for in
this or in any other agreement with Bank.

     9.3  METHODS  OF SALE So long  as Bank  acts in a  commercially  reasonable
manner, assign,  transfer and deliver at any time or from time to time the whole
or any portion of the Collateral or any rights or interest therein in accordance
with the  Uniform  Commercial  Code,  and without  limiting  the scope of Bank's
rights thereunder, Bank may sell the Collateral at public or private sale, or in
any other manner,  at such price or prices as Bank may deem best, and either for
cash or credit,  or for future  delivery,  at the option of Bank,  in bulk or in
parcels  and  with or  without  having  the  Collateral  at the  sale  or  other
disposition.  Bank shall have the right to be the  purchaser at any public sale.
Bank  shall  have the right to conduct  such  sales on  Borrower's  or any other
Obligor's  premises or elsewhere  and shall have the right to use  Borrower's or
any other  Obligor's  premises  without  charge  for such sales for such time or
times as Bank may see fit. Bank is hereby granted license or other right to use,
without charge, the Obligors' labels, patents, copyrights,  rights of use of any
name,  trade secrets,  trade names,  trademarks and advertising  matter,  or any
property of a similar nature,  as it pertains to the Collateral,  in advertising
for sale and selling any Collateral and the Obligors'  rights under all licenses
and franchise  agreements shall inure to Bank's benefit. The Obligors agree that
a  reasonable  means of  disposition  of Accounts  shall be for Bank to hold and
liquidate any and all Accounts. In the event of a sale of the Collateral, or any
other disposition thereof,  Bank shall apply all proceeds first to all costs and
expenses of disposition,  including attorneys' fees, and then to the Obligations
of Borrower and the other Obligors to Bank.


O:\SSDATA\HAT\BANK\2137604.6           48                                 062797


<PAGE>

     9.4  RETENTION OF  COLLATERAL  Elect to retain the  Collateral  or any part
thereof in  satisfaction  of all  Obligations  due from  Borrower  and the other
Obligors to Bank upon notice of such proposed election to Borrower and the other
Obligors and any other party as may be required by the Uniform Commercial Code.

     9.5 SET-OFF Bank shall have the right  immediately,  and without  notice or
other  action to set-off  against any of Obligor's  Obligations  to Bank any sum
owed by Bank in any  capacity to any Obligor  whether due or not, and Bank shall
be deemed to have  exercised  such  right of  set-off  and to have made a charge
against any such sum  immediately  upon the occurrence of such Event of Default,
even though the actual book entries may be made at some time subsequent thereto.

     9.6 ATTORNEYS' FEES AND EXPENSES Add to the Obligations of Borrower, Bank's
reasonable  expenses to obtain or enforce payment of any  Obligations  hereunder
and  the  enforcement  or  liquidation  of  any  debt  hereunder  shall  include
reasonable attorneys' fees plus other legal expenses incurred by Bank.

     9.7 INCREASE IN  INTEREST/LATE  CHARGE  Increase the rate of interest under
any  Obligations  to a rate of four  percent  (4%) in excess of the highest rate
otherwise  being  charged  hereunder.  Unless  otherwise  agreed  by Bank,  this
increase  in  interest  rate  shall  be  retroactive  to the  date of the  first
occurrence of an Event of Default. Add a late charge of five percent (5%) of any
payment of  principal  or  interest  required to be made by Borrower to Bank for
each month or portion thereof such payment remains unpaid,  such period to begin
ten (10) days after such payment is required to be made.

     9.8 BANK'S  PERFORMANCE  OF OBLIGORS'  OBLIGATION  If any Obligor  fails to
comply with any of the  covenants  or perform any of its  obligations  set forth
herein or in any other Loan Document, Bank may, but shall have no obligation to,
perform any such  obligations  or undertake any act to cause such covenant to be
complied with, including,  but not limited to, discharging any Lien on any asset
other than Permitted Encumbrances.  Any and all sums, and all costs and expenses
incurred by Bank in so  performing  or causing  compliance,  shall be payable on
demand  together  with  interest at the default rate provided for in Section 9.7
hereof  from the date of any such  payment  by Bank  until  the date paid by the
Obligors.  Any such  performance  by Bank shall not cure any Default or Event of
Default by the Obligors.

     9.9 OTHER REMEDIES Exercise any other remedies under the Uniform Commercial
Code or other  applicable  law, or any other Loan  Document,  including  but not
limited to (i) enforcing the  obligations of any or all of the Guarantors  under
the  Guaranty  and/or  (ii)  proceeding  to enforce its right by suit in equity,
action  at law or other  appropriate  proceeding,  whether  for  payment  or the
specific  performance of the covenants or agreements contained in this Agreement
or any other Loan Document.


O:\SSDATA\HAT\BANK\2137604.6           49                                 062797


<PAGE>

                                        X

                                  MISCELLANEOUS
                                  -------------

     10.1 NO  WAIVER  The  Obligors  agree  that no delay on the part of Bank in
exercising any power or right hereunder or any other Loan Document shall operate
as a waiver of any such power or right, nor act as a consent to any departure by
any Obligor  from any of the terms or  conditions  hereof or  thereof,  preclude
other or further exercise thereof,  or the exercise of any other power or right.
No waiver  whatsoever  shall be valid unless in writing  signed by Bank and then
only to the extent set forth therein.

     10.2 MODIFICATION OR AMENDMENT This Agreement and every other Loan Document
cannot be changed orally and cannot be changed by an executory  agreement unless
such  agreement  is in writing  and signed by all  parties  hereto by their duly
authorized officers.

     10.3 WAIVER OF NOTICE The Obligors waive  presentment,  dishonor and notice
of dishonor,  protest and notice of protest of all commercial papers at any time
held by Bank on which any Obligor is in any way liable.

     10.4 ONE INSTRUMENT  The provisions of this Agreement  shall be in addition
to those of any notes or other evidence of the Obligations held by Bank relating
to  this  particular  transaction,  all  of  which  shall  be  construed  as one
instrument.

     10.5 LAW OF NEW JERSEY This  Agreement and all other Loan Documents and the
rights of the parties  hereto and thereto shall be governed by the internal laws
of the State of New Jersey without regard to conflict of laws.

     10.6   JURISDICTION  The  Obligors  hereby   irrevocably   consent  to  the
jurisdiction  of the Courts of the State of New Jersey or any  Federal  Court in
such State in connection with any action or proceeding arising out of or related
to this  Agreement  or any other  Loan  Document.  In any such  litigation,  the
Obligors waive personal  service of any summons,  complaint or other process and
agree that service may be made by certified or  registered  mail to them, at the
address provided herein.

     10.7  SUCCESSORS  OR ASSIGNS This  Agreement  and all other Loan  Documents
shall be binding  upon and shall  inure to the  benefit of the  parties  hereto,
their respective successors and assigns, provided,  however, that Borrower shall
not have any right to assign any of its rights hereunder.

     10.8 RIGHTS  CUMULATIVE The rights and remedies herein  expressed or in any
other Loan  Document to be vested in or conferred  upon Bank shall be cumulative
and shall be in addition to and not in substitution  for or in derogation of the
rights and remedies  conferred upon secured creditors by the Uniform  Commercial
Code or any other applicable law.


O:\SSDATA\HAT\BANK\2137604.6           50                                 062797


<PAGE>

     10.9  LIMITATION  OF  LIABILITY No claim may be made by the Obligors or any
other  Person  against  Bank  or,  as the  case  may  be,  directors,  officers,
employees,  attorneys or agents of Bank for any special,  punitive,  indirect or
consequential damages in respect of any claim for breach of contract arising out
of or related to the  transactions  contemplated by this Agreement,  or any act,
omission or event  occurring in connection  therewith;  and the Obligors  hereby
waive, release and agree not to sue upon any claim for any such damages, whether
or not accrued and whether or not known or suspected to exist in its favor.

     10.10  NOTIFICATION OF DISPOSITION OF COLLATERAL Any notification of a sale
or other disposition of the Collateral will be sufficient if given in the manner
set forth in Section  10.11  hereof not less than five (5) days prior to the day
on which such sales or other  disposition  will be made,  and such  notification
shall be deemed reasonable notice.

     10.11  ADDRESSES OF NOTICES Any written notice  required or permitted to be
given by this Agreement and the other Loan  Documents  shall be given or made in
writing,  including telecopy,  and shall be, as elected by the party giving such
notice, served personally by messenger or courier service,  telecopied (followed
up by a  mailing),  or mailed in the United  States by  prepaid,  registered  or
certified mail, return receipt requested, to the following:

If to any Obligor:

                  ALPHANET SOLUTIONS, INC.
                  7 Ridgedale Avenue
                  Cedar Knolls, New Jersey 07927
                  Attn: Gary Finkel, Chief Financial Officer
                  Fax #: (201) 207-8675

with a copy (except
for routine notices with
respect to borrowings
hereunder and the like)
to:

                  BUCHANAN INGERSOLL
                  College Centre
                  500 College Road East
                  Princeton, New Jersey 08540
                  Attn: David J. Sorin, Esq.
                  Fax #: (609) 520-0360


O:\SSDATA\HAT\BANK\2137604.6           51                                 062797


<PAGE>

If to Bank:

                  FIRST UNION NATIONAL BANK
                  550 Broad Street
                  Newark, New Jersey  07102
                  Attn: Peter Mace, Senior Vice President, Portfolio Management
                  Fax #: (201) 565-3908

with a copy (except
for routine notices with
respect to borrowings
hereunder and the like)
to:

                  RIKER, DANZIG, SCHERER, HYLAND & PERRETTI LLP
                  Headquarters Plaza
                  One Speedwell Avenue
                  Morristown, New Jersey  07962-1981
                  Attn: Mark S. Rattner, Esq.
                  Fax #: (201) 538-1984

Any notice given in  accordance  with the  provisions  of this section  shall be
deemed  effective,  if hand delivered,  on the date of such delivery,  or on the
date  telecommunicated  if telecopied,  or if mailed, on the date upon which the
return receipt is signed or delivery  refused or the notice is designated by the
postal  authorities as not deliverable,  as the case may be. Each party may give
notice to each of the other  parties of a change of its  address for the purpose
of giving  notice under this section  which,  thereafter  until  changed by like
notice,  shall be the address of such party for purposes of this Agreement.  Any
failure  to  provide  notice to the  parties'  attorneys  shall not  affect  the
validity of any otherwise proper notice.

     10.12  TITLES  The titles and  headings  indicated  herein and any table of
contents are inserted for convenience only and shall not be considered a part of
this Agreement or in any way limit the  construction or  interpretation  of this
Agreement.

     10.13  DISCLOSURE  Bank is hereby  authorized  to disclose any financial or
other  information  it may have  about the  Obligors  to any  present  or future
participant or  prospective  participant,  any regulatory  body or agency having
jurisdiction  over Bank,  or to any Person which  succeeds to all or any part of
Bank's interest herein.

     10.14 TERM This  Agreement  shall with respect to Section 2.1 hereof have a
term  through  the  Maturity  Date or such  later  date as Bank may  agree to in
writing in its sole discretion.  The Advances provided for in Section 2.1 hereof
shall be due and payable in full upon expiration of the term as set forth herein
or as otherwise set forth in this Agreement.  Notwithstanding  the expiration of
the term, the rights of Bank hereunder and the obligations of


O:\SSDATA\HAT\BANK\2137604.6           52                                 062797


<PAGE>

the  Obligors  hereunder,  including  but not  limited to the grant of  security
interests  in and Liens on the  Collateral  as set forth in Article  III hereof,
shall  remain  in  full  force  and  effect  until  all of the  Obligations  are
indefeasibly paid in full.

     10.15  INTEREST  LIMITATION It is the intention of Bank and the Obligors to
conform  strictly  to the laws of the  State of New  Jersey  or the laws of such
other  jurisdiction  which  may be found to  apply  to the  subject  transaction
relating to the maximum rate of interest which may be lawfully contracted for or
charged. Nothing contained in this Agreement or any other Loan Document shall be
construed to mean that Borrower has contracted to pay or is obligated to pay any
sum or sums to Bank in  excess  of  those  which  may  lawfully  be  charged  or
contracted  for  under  applicable  law of the  State  of New  Jersey  or  other
applicable  law. If any  provision  of this  Agreement  or any of the other Loan
Documents  shall require payment of any sum or sums of interest in excess of the
maximum  permitted rate which may be lawfully  contracted  for or charged,  then
Borrower  and  Bank  agree  that  such  result  is  as a  consequence  of  their
inadvertence  and/or  mistake,  and the  interest  charge for which  Borrower is
liable  under  this  instrument  shall be  recomputed  for the sole and  limited
purpose of determining the extent of the obligations and liabilities of Borrower
to Bank so that the  interest  charges for which  Borrower  is liable  shall not
exceed  the  maximum  permitted  rate  which  is  determined  to be  applicable.
Additionally,  any sums of interest which are collected by Bank from Borrower or
any other Obligor or other source in connection  with the Loan evidenced  hereby
which  are in excess  of the  maximum  permitted  rate  shall,  for the sole and
limited  purpose of determining the extent of the obligations and liabilities of
Borrower to Bank, be credited against the amount of principal for which Borrower
is liable  to Bank  after  giving  effect to any  recomputation  and  adjustment
required  pursuant  to the  foregoing  provisions  of this  section,  or if such
outstanding  principal  balance and interest  are paid in full,  any such excess
shall be remitted by Bank to Borrower.

     10.16 INDEMNIFICATION The Obligors hereby agree to and do hereby indemnify,
protect,  defend  and save  harmless  Bank and any  member,  officer,  director,
official,  agent,  employee  and  attorney of Bank,  and its  respective  heirs,
successors  and assigns  (collectively,  the  "Indemnified  Parties"),  from and
against any and all losses,  damages,  expenses  or  liabilities  of any kind or
nature and from any suits, claims or demands,  including reasonable counsel fees
incurred in investigating  or defending such claim,  suffered by any of them and
caused by, relating to, arising out of,  resulting from, or in any way connected
with  the  Loan  Documents  and the  transactions  contemplated  therein  or the
Collateral  (unless caused by the gross negligence or willful  misconduct of the
Indemnified  Parties)  including,   without  limitation:  (i)  losses,  damages,
expenses or liabilities  sustained by Bank in connection with any  environmental
cleanup or other remedy required or mandated by any Environmental Laws; (ii) any
untrue  statement of a material fact contained in information  submitted to Bank
by  Borrower  and/or any other  Obligor or the  omission  of any  material  fact
necessary to be stated therein in order to make such statement not misleading or
incomplete;  (iii) the failure of Borrower  and/or any other  Obligor to perform
any  obligations  herein  required to be performed by Borrower  and/or any other
Obligor; and (iv) the ownership, construction, occupancy, operations, use and


O:\SSDATA\HAT\BANK\2137604.6           53                                 062797


<PAGE>

maintenance  of any of Borrower's  and/or any other  Obligor's  properties.  The
provisions of this Section 10.16 shall survive termination of this Agreement and
the other Loan Documents.

     10.17  WAIVER  OF  TRIAL BY JURY THE  OBLIGORS  WAIVE  TRIAL BY JURY IN ANY
LITIGATION  ARISING  OUT OF OR  RELATED  TO THIS  AGREEMENT  OR ANY  OTHER  LOAN
DOCUMENT.

     10.18 ARBITRATION

     (A)  Upon  demand  of any  party  hereto,  whether  made  before  or  after
institution  of any  judicial  proceeding,  any  dispute,  claim or  controversy
arising out of,  connected with or relating to this Agreement and the other Loan
Documents  ("Disputes")  between  or among  parties to this  Agreement  shall be
resolved by binding  arbitration as provided  herein.  Institution of a judicial
proceeding  by a party  does  not  waive  the  right  of that  party  to  demand
arbitration hereunder.  Disputes may include,  without limitation,  tort claims,
counterclaims, disputes as to whether a matter is subject to arbitration, claims
brought as class actions,  claims  arising from Loan  Documents  executed in the
future, or claims arising out of or connected with the transaction  reflected by
this Agreement

     (B)  Arbitration  shall be conducted  under and governed by the  Commercial
Financial Disputes  Arbitration Rules (the "Arbitration  Rules") of the American
Arbitration  Association  (the  "AAA")  and  Title  9  of  the  U.S.  Code.  All
arbitration  hearings shall be conducted in the city in which the office of Bank
first stated above is located.  The expedited procedures set forth in Rule 51 et
seq.  of the  Arbitration  Rules  shall be  applicable  to  claims  of less than
$1,000,000.  All applicable statutes of limitation shall apply to any Dispute. A
judgment  upon the award may be entered in any court  having  jurisdiction.  The
panel from which all  arbitrators  are  selected  shall be comprised of licensed
attorneys.  The single  arbitrator  selected for expedited  procedure shall be a
retired judge from the highest court of general jurisdiction,  state or federal,
of the state  where  the  hearing  will be  conducted  or if such  person is not
available  to  serve,  the  single  arbitrator  may  be  a  licensed   attorney.
Notwithstanding  the  foregoing,  this  arbitration  provision does not apply to
disputes under or related to swap agreements.

     10.19 PRESERVATION AND LIMITATION OF REMEDIES

     (A)  Notwithstanding the preceding binding  arbitration  provisions,  Bank,
Borrower and the other Obligors agree to preserve,  without diminution,  certain
remedies that any party hereto may employ or exercise  freely,  independently or
in connection with an arbitration  proceeding or after an arbitration  action is
brought.  Bank,  Borrower and the other Obligors shall have the right to proceed
in any court of proper jurisdiction or by self-help to exercise or prosecute the
following remedies, as applicable:  (i) all rights to foreclose against any real
or personal  property or other  security by  exercising  a power of sale granted
under the Loan Documents or under applicable law or by judicial  foreclosure and
sale,  including a proceeding to confirm the sale;  (ii) all rights of self-help
including peaceful occupation of real


O:\SSDATA\HAT\BANK\2137604.6           54                                 062797


<PAGE>

property and collection of rents,  set-off,  and peaceful possession of personal
property; (iii) obtaining provisional or ancillary remedies including injunctive
relief,  sequestration,  garnishment,  attachment,  appointment  of receiver and
filing  an  involuntary  bankruptcy  proceeding;  and (iv)  when  applicable,  a
judgment by  confession  of judgment.  Preservation  of these  remedies does not
limit the power of an arbitrator to grant similar remedies that may be requested
by a party in a Dispute.

     (B) Bank,  Borrower and the other Obligors agree that they shall not have a
remedy of punitive  or  exemplary  damages  against the other in any Dispute and
hereby waive any right or claim to punitive or  exemplary  damages they have now
or which may arise in the future in  connection  with any  Dispute  whether  the
Dispute is resolved by arbitration or judicially.


O:\SSDATA\HAT\BANK\2137604.6           55                                 062797


<PAGE>

     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be
executed and  delivered by their proper and duly  authorized  officers as of the
day and year first above written.

                                         FIRST UNION NATIONAL BANK



                                         By: /s/John P. Longhine
                                            --------------------
                                         Name:  Senior Vice President
                                         Title: John Longhine


ATTEST:                                  ALPHANET SOLUTIONS, INC.



By: /s/Michael Gang                      By: /s/Gary Finkel
- -------------------                          --------------
Name:  Michael Gang                      Name:  Gary Finkel
Title: Secretary                         Title: Vice President



Agreeing to the terms hereof:

ATTEST:                                  NETTEMPS, INC.



By: /s/Andrew P. Gilbert                 By: /s/Gary Finkel
    --------------------                    --------------
Name:  Andrew P. Gilbert                 Name:  Gary Finkel
Title:                                   Title: Vice President




O:\SSDATA\HAT\BANK\2137604.6           56                                 062797


<PAGE>

                                  SCHEDULE 1.65

                             Permitted Encumbrances
                             ----------------------

Existing UCC-1 filings in favor of MicroAge  Computer  Centers,  Inc., and First
Fidelity Leasing Group, Inc.


O:\SSDATA\HAT\BANK\2137604.6            i                                 062797


<PAGE>

                                  SCHEDULE 5.1

     (A)  Jurisdiction  of  incorporation  of Obligors  and in which they are in
          good standing:

          Both Obligors incorporated in New Jersey.




     (B)  Jurisdiction(s)  Obligors are authorized to transact  business and are
          in good standing:

          Borrower   qualified   as   foreign   corporation   in  New  York  and
          Pennsylvania.




     (C)  Prior changes in structure (mergers, consolidations, etc.):

          None.




     (D)  Prior changes in name of Obligors:

          Prior corporate names of Borrower were Alphatronics Associates,  Inc.,
          and Alphatronics,  Inc. Borrower also previously  transacted  business
          under  tradenames  of  Microage  of  Parsippany  Computer  Stores  and
          Microage Parsippany.  Borrower no longer uses those or any other trade
          names.




     (E)  Trade names used by Obligors or under which invoices are issued:

          None


     (F)  Subsidiaries and Affiliates

              Name                      % of Outstanding Stock Owned
              ----                      ----------------------------
            Nettemps, Inc.                           100%


O:\SSDATA\HAT\BANK\2137604.6            i                                 062797


<PAGE>

                                  SCHEDULE 5.4

                                   Litigation


                                      NONE


O:\SSDATA\HAT\BANK\2137604.6            i                                 062797


<PAGE>

                                  SCHEDULE 5.8

     (A)  (i) Obligors' chief executive office:

              7 Ridgedale Avenue
              Cedar Knolls, New Jersey 07927




          (ii) Change in location of foregoing within past four (4) months:

               None




          (iii) Location of Books and Records of Obligors:

                7 Ridgedale Avenue 
                Cedar Knolls, New Jersey 07927



          (iv) Change in location of foregoing within past four (4) months:

               None





          (v)  Present location(s) of Inventory and other assets:

               7 Ridgedale Avenue
               Cedar Knolls, New Jersey 07927
               See Attachments "A" and "B"


     (B)  Location from which assets have been moved or other location of assets
          within past four (4) months:

          See Attachments "A" and "B"


O:\SSDATA\HAT\BANK\2137604.6            i                                 062797


<PAGE>

Schedule 5.8 continued

     (C)  (i) Name and address of warehouses,  bailees or similar  parties where
          any Inventory of Obligors is located:

          See Attachment "B"




          (ii) if any: warehouse receipts are/are not issued:

               None Issued




          (iii)if   warehouse   receipts   issued:   they   are   negotiable/non
               negotiable:

               N/A




     (D)  Goods held by  Obligors  in which other  parties  have any  interests,
          including Goods sold on a bill and hold basis:

          None





     (E)  Goods held by Obligors on a consignment basis:

          None




     (F)  Inventory  with  trademarks,  trade names,  and the like which are the
          property of others.

          None


O:\SSDATA\HAT\BANK\2137604.6           ii                                 062797


<PAGE>

Schedule 5.8 continued

     (G)  Names and addresses of persons holding Goods belonging to Obligors and
          location of Goods:

          See Attachment "B"






     (H)  Purchases of  Inventory or other assets not in the ordinary  course of
          business or from  persons not  customarily  in the business of selling
          such Goods:

          None






     (I)  Instruments or Chattel Paper held by Obligors relating to Accounts:

          None






     (J)  Trademark, trade names, patents or copyrights.

          AlphaNet  Solutions  (not  registered  with U.S.  Patent and Trademark
          Office).


O:\SSDATA\HAT\BANK\2137604.6           iii                                062797


<PAGE>

                                  SCHEDULE 5.9

                                  Surety Bonds
                                  ------------

                                      NONE


O:\SSDATA\HAT\BANK\2137604.6            i                                 062797


<PAGE>

                                  SCHEDULE 5.20

                        Shareholder/Repurchase Agreements
                        ---------------------------------

                                      NONE


O:\SSDATA\HAT\BANK\2137604.6            i                                 062797


<PAGE>

                                 Attachment "A"

                            Alphanet Solutions, Inc.
                               Location Addresses
- --------------------------------------------------------------------------------

       Location                                   Landlord

  7 Ridgedale Avenue                         Sutman Associates
  Cedar Knolls, NJ  07927                    1373 Broad Street

                                             Clifton, NJ  07054
  Service Department                         NJT Holding Inc.
  600 Parsippany Road                        600 Parsippany Road
  Parsippany, Morris County, NJ              Parsippany, NJ  07054
  07054

  Learning Center                            Metro Park Associates
  Sutton Metro Park                          80 Main Street
  33 Wood Avenue South                       West Orange, NJ  07052
  Iselin, Middlesex County, NJ

  Learning Center                            Park 80 Associates
  Park 80 West                               Park 80 West Plaza 1
  Saddle Brook, NJ  07662                    Saddle Brook, NJ  07662

  Learning Center                            Victoria Plaza
  615 Hope Road                              1325 Morris Avenue
  Building #1                                Union, NJ  07083
  Eatontown, NJ

  1120 6th Avenue                            HQ Business Centers
  New York, NY                               1120 6th Avenue
                                             New York, NY

  170 S. Warner Road                         Liberty Property Ltd.
  Section 2, Suite 106                       Partnership
  King of Prussia, PA                        65 Valley Stream Parkway
                                             Malvern, PA  19355


O:\SSDATA\HAT\BANK\2137604.6           ii                                 062797



<PAGE>

                                 ATTACHMENT "B"

                            ALPHANET SOLUTIONS, INC.
                           OTHER INVENTORY LOCATIONS
- --------------------------------------------------------------------------------
                                                                                

MicroAge
2400 South MicroAge Way
Tempe, AZ  85282-1896

Ingram Micro "D"
1759 Webrle Drive
Williamsville, NY  14221-7887

Logicare
85A Marcus Drive
Melville, NY  11747

PSE&G
Desantis
River Terminal
Building 9E
6 Hackensack Avenue
South Kearny, NJ  07032


O:\SSDATA\HAT\BANK\2137604.6           iii                                062797




<PAGE>

                            ASSET PURCHASE AGREEMENT

     Agreement  made as of the 1st day of  August,  1997 by and  among  AlphaNet
Solutions,  Inc.,  a New  Jersey  corporation  with its  principal  office  at 7
Ridgedale Avenue, Cedar Knolls, New Jersey 07927 (the "Buyer"), The Lande Group,
Inc., a New York  corporation with its principal office at 460 West 34th Street,
New York, New York 10001 (the "Seller"), and Stewart Lande, the sole shareholder
of the Seller (the "Shareholder").  The Seller and the Shareholder are sometimes
collectively referred to herein as the "Selling Parties."

                              Preliminary Statement
                              ---------------------

     The Seller is engaged  principally  in the business of  providing  computer
consulting  services and the sale of computer  equipment  and  systems,  and the
installation  of local area  networks for  corporate  and  individual  end users
located  throughout the New York metropolitan  area (the "Business").  The Buyer
desires to purchase,  and the Seller desires to sell,  certain of the assets and
the  Business  of the  Seller,  for the  consideration  set forth  below and the
assumption of certain of the Seller's  liabilities  set forth below,  subject to
the terms and conditions of this Agreement.

     NOW,  THEREFORE,  in consideration  of the mutual promises  hereinafter set
forth and other good and valuable consideration,  the receipt of which is hereby
acknowledged, the parties hereby agree as follows:

     1.   Sale and Delivery of the Assets
          -------------------------------

     1.1  Delivery of the Assets.
          ----------------------

     (a) Subject to and upon the terms and conditions of this Agreement,  except
as  specifically  provided  in  Section  1.1(b)  hereof,  at the  closing of the
transactions  contemplated by this Agreement (the  "Closing"),  the Seller shall
sell,  transfer,  convey,  assign and deliver to the Buyer,  and the Buyer shall
purchase  from the Seller,  free and clear of all liens,  liabilities,  security
interests, leasehold interests and encumbrances of any nature whatsoever (except
as otherwise expressly provided herein), all of the properties, assets and other
claims,  rights and  interests of the Seller which are  necessary to conduct the
Business as it is conducted as of the date hereof of whatever kind, character or
description,  whether real, personal or mixed, tangible or intangible,  wherever
situated, including without limitation:

     (i) all  inventories  of raw materials,  work in process,  goods in transit
(i.e.,  inventories  purchased by, but not  delivered to, the Seller),  finished
goods, office supplies,  maintenance supplies,  packaging materials, spare parts
and similar items (collectively, the "Inventory");

     (ii) those prepaid expenses set forth in Schedule 1.1(a)(ii);

     (iii)  all  rights  under  the  contracts,  agreements,  leases,  licenses,
purchase orders,  customer sales  agreements and other  instruments set forth on
Schedule  2.9(b)  and  Schedule  2.13(a)  attached  hereto  (collectively,   the
"Contract Rights");


                                       1
<PAGE>

     (iv) all books; payment records;  accounts;  customer lists;  environmental
reports or studies;  correspondence;  production records; technical, accounting,
manufacturing and procedural manuals;  engineering data;  development and design
data; plans, blueprints,  specifications and drawings;  employment and personnel
records; and other useful business records,  including electronic media, and any
confidential or other information which has been reduced to writing, utilized in
the  conduct of or  relating  to the  Business  or the  Assets  (as  hereinafter
defined),  subject to the  Seller's  right to retain  copies  thereof  which the
Seller reasonably requires for its ongoing operation, winding-up or dissolution;

     (v) all rights of the Seller under express or implied  warranties  from the
suppliers of the Assets to the extent  transferable  (but  excluding such rights
insofar as the same pertain to liabilities retained by the Seller hereunder);

     (vi) the  motor  vehicles  and  other  rolling  stock  listed  on  Schedule
1.1(a)(vi);

     (vii) all of the machinery,  equipment,  tools, dies,  tooling,  production
fixtures,  maintenance  machinery and  equipment,  computers,  telecommunication
systems, fittings and other office equipment,  furniture, leasehold improvements
and  construction  in progress on the date hereof  whether or not  reflected  as
capital  assets in the  accounting  records of the Seller which are owned by the
Seller and used or useful in the Business including,  but not limited to, all of
the  foregoing  located  at the  locations  set  forth on  Schedule  1.l(a)(vii)
(collectively, the "Fixed Assets");

     (viii) all right,  title and  interest  of Seller in and to all  intangible
property  rights  relating  to the  Business,  including,  but not  limited  to,
inventions,  discoveries,  trade secrets, processes,  formulas, know-how, United
States and foreign patents, patent applications,  trade names, including but not
limited to the names "The Lande Group, Inc." and "Micro Computer Systems, Inc.",
or any  derivation  thereof and those names  listed on  Schedule  2.20  attached
hereto,   trademarks,   trademark  registrations,   applications  for  trademark
registrations,   copyrights,   copyright  registrations,   certification  marks,
industrial  designs,  technical  expertise,  research  data  and  other  similar
property and the registrations  and applications for registration  thereof owned
by the Seller or,  where not owned,  used by the Seller in the  Business and all
goodwill  associated  thereto and all licenses and other agreements to which the
Seller is a party (as  licensor  or  licensee)  or by which the  Seller is bound
relating to any of the foregoing  kinds of property or rights to any  "know-how"
or disclosure or use of ideas (collectively, the "Intangible Property");

     (ix) all transferable approvals, authorizations,  certifications, consents,
variances,  permissions, licenses and permits to or from, or filings, notices or
recordings  to  or  with,  federal,   state,  foreign,  and  local  governmental
authorities as held or effected by the Seller in connection with the Assets;

     (x) all of the Seller's  goodwill and the exclusive  right to use the names
of the Seller as all or part of a corporate name;



                                       2
<PAGE>

     (xi) all accounts  receivable  and notes  receivable  set forth on Schedule
1.1(a)(xi)  (including any security held by the Seller for the payment  thereof)
(collectively, the "Accounts Receivable");

     (xii) any refunds of federal,  state,  foreign or local income or other tax
paid by the Seller;

     (xiii) cash or cash equivalents ("Cash"); and

     (xiv) except as specifically  provided in Section 1.1(b) hereof,  all other
assets,  properties,  claims, rights and interests of the Seller which relate to
the  Business  and  exist  on the date  hereof,  of every  kind and  nature  and
description, whether tangible or intangible, real, personal or mixed.

     (b)  Notwithstanding  the provisions of Section 1.1(a) above, the assets to
be transferred  to the Buyer under this  Agreement  shall not include (i) any of
Seller's  rights or  consideration  under  this  Agreement;  (ii) any  insurance
policies currently held by the Seller and related premium agreements for general
liability,  product  liability  and workers  compensation  insurance for periods
prior to the date  hereof;  or (iii)  those  assets  listed on  Schedule  1.1(b)
attached hereto (collectively, the "Excluded Assets").

     (c) The Inventory,  Contract  Rights,  Fixed Assets,  Intangible  Property,
Accounts  Receivable,  Cash and other  properties,  assets and  business  of the
Seller described in Section 1.1(a) above, other than the Excluded Assets,  shall
be referred to collectively as the "Assets."

     1.2  Further Assurances.
          ------------------

     (a) At the  Closing,  the Seller  shall  execute and deliver a Bill of Sale
(the "Bill of Sale") substantially in the form attached hereto as Exhibit A, and
                                                                  ---------
the assignments  described in Sections  8.14(b) and (c) hereof.  At any time and
from time to time after the Closing,  at the Buyer's request and without further
consideration,  the Selling Parties (or their successors) promptly shall execute
and deliver such assignments of leases and other instruments of sale,  transfer,
conveyance,  assignment  and  confirmation,  and take such other action,  as the
Buyer may reasonably request to more effectively transfer,  convey and assign to
the  Buyer,  and to  confirm  the  Buyer's  title to,  all of the Assets and the
Business,  to put the Buyer in actual  possession and operating control thereof,
to assist Buyer in exercising  all rights with respect  thereto and to carry out
the purpose and intent of this Agreement.

     (b) The  Selling  Parties  and the Buyer each will use its best  efforts to
obtain as promptly as possible written  consents to the transfer,  assignment or
sublicense  to  the  Buyer  of all  agreements,  commitments,  purchase  orders,
contracts,   licenses,   leases,  rights  and  other  contract  documents  being
transferred  pursuant  to Section  1.1(a)  hereof  where the  approval  or other
consent of any other person is required.  If any such approval or consent cannot
be  obtained,  or if the parties  hereafter  agree in writing  that it is not in
their  respective  best  interests to obtain any such approval or other consent,
the Selling Parties will cooperate with the Buyer in any reasonable  arrangement
designed to provide the Buyer with  substantially  the same economic 


                                       3
<PAGE>

benefits as if such approval or other consent had been obtained and the transfer
effected on or before the date hereof.

     1.3   Assumption of Liabilities.
           -------------------------

     (a) At the  Closing,  the Buyer shall  execute  and  deliver an  Assumption
Agreement (the "Assumption Agreement") substantially in the form attached hereto
as Exhibit B,  pursuant to which it shall assume and agree to (i)  perform,  pay
and  discharge  all those  liabilities  and  obligations  set forth on  Schedule
1.3(a)(i) attached hereto which were incurred in the ordinary course of business
of the  Business and are  outstanding  on the date hereof (the  obligations  set
forth in (i) are collectively, the "Assumed Current Liabilities");  (ii) perform
in accordance with their terms those obligations  outstanding on the date hereof
under  the  Contract  Rights;   (iii)  perform,  pay  and  discharge  all  those
liabilities and obligations  set forth on Schedule  1.3(a)(iii)  relating to (A)
the State Insurance  Disability  Fund, (B) Michael  Israel,  and (C) Allan Grody
(which  liabilities and obligations shall not exceed $200,000 in the aggregate);
and (iv) perform in accordance with their terms those liabilities  arising after
the date hereof  from any  agreement,  contract,  commitment  or other  contract
documents which the Buyer has requested be transferred to it pursuant to Section
1.1(a)  but which has not been so  transferred  due to the  failure of Seller to
obtain the consent or approval  required for such  transfer,  provided  that the
Buyer has received  substantially  the same economic benefit of such contract as
if such consent or approval had been obtained (the obligations set forth in (i),
(ii), (iii) and (iv) are, collectively, the "Assumed Liabilities").

     (b) Except as otherwise  provided herein, the Buyer shall not assume any of
the  liabilities  of the Selling  Parties and shall purchase the Assets free and
clear of all liens, mortgages,  security interests,  encumbrances and claims and
the Selling Parties each  represent,  warrant and agree that the Buyer shall not
be or become liable for any claims,  demands,  liabilities  or  obligations  not
expressly  assumed in this  Agreement of any kind  whatsoever  arising out of or
relating  to the  conduct  of the  Business  by Seller or the  Assets or Assumed
Liabilities prior to the date hereof. Without limiting the foregoing,  the Buyer
shall not at the Closing assume or agree to perform,  pay or discharge,  and the
Selling  Parties  shall  remain  unconditionally  liable for,  all  obligations,
liabilities and commitments,  fixed or contingent,  of the Selling Parties other
than the Assumed Liabilities, including but not limited to:
 
     (i) except as set forth in  Section  1.3(a)(iii)(A)  and  Section 6 hereof,
severance,  termination or other payments or benefits (including but not limited
to  post-retirement  benefits)  including  but not  limited to those owing under
Seller's severance policy or any employment agreement to any employees (union or
non-union), sales agents or independent contractors employed by the Seller prior
to the Closing (collectively,  "Seller's Employees"),  liabilities arising under
any federal,  state, local or foreign "plant closing law",  liabilities accruing
under the  Seller's  employee  benefit  plans,  vacation  pay plans or programs,
retirement  plans,  and liabilities for any Employee Plan (as defined in Section
2.21 except those liabilities to Seller's  Employees who become employees of the
Buyer after the Closing  relating solely to and arising solely out of their term
of employment with the Buyer), as the case may be;

     (ii) worker's compensation claims arising from events prior to the Closing;


                                       4
<PAGE>

     (iii)  stock  option  or  other  stock-based  awards  made to the  Seller's
Employees;

     (iv)  liabilities  for any federal,  state,  local or foreign  income taxes
(including  interest,  penalties  and  additions  to such taxes) or any deferred
income taxes of the Selling Parties;

     (v) liabilities for any payroll taxes  (including  interest,  penalties and
additions to such taxes),  except those  liabilities  to Seller's  Employees who
become  employees of the Buyer after the Closing  relating solely to and arising
solely out of their term of employment with the Buyer, as the case may be;

     (vi)  liabilities  incurred for violations of  occupational  safety,  wage,
health, welfare,  employee benefit or environmental laws or regulations prior to
the date hereof;

     (vii) liabilities to the extent related solely to the Excluded Assets;

     (viii) except as provided in Section 12 hereof,  any tax (including but not
limited to any  federal,  state,  local or  foreign  income,  franchise,  single
business, value added, excise, customs, intangible,  sales, transfer, recording,
documentary or other tax) imposed upon, or incurred by, the Selling Parties,  if
any,  in  connection  with or  related  to this  Agreement  or the  transactions
contemplated hereby (including interest, penalties and additions to such taxes);

     (ix)  liabilities  for any commercial  rent taxes to the extent accrued but
not paid prior to the date hereof;

     (x) other than the Assumed  Liabilities,  any  liabilities of the Seller to
third  parties  arising out of the failure of the Seller to obtain any necessary
consents  to the  assignment  to the Buyer of  contracts  or leases to which the
Seller is a party  (including  damages  asserted by third  parties for breach of
such contracts or leases due to the failure to obtain such consents);

     (xi)  liabilities,  contingent  or  otherwise,  which are not  disclosed on
Schedule 1.3(a)(i) or Schedule 1.3(a)(iii);

     (xii)  liabilities  of the Seller for any state  franchise  taxes or annual
license or other fees  relating to  qualification  as a foreign  corporation  or
authorization to do business in such states (including  interest,  penalties and
additions to such taxes and fees); and

     (xiii) any other liabilities of any kind or nature whether now in existence
or arising  hereafter  not expressly  assumed by the Buyer under Section  1.3(a)
hereof.

     1.4 Purchase  Price. In  consideration  of the transfer of the Business and
         ---------------
Assets of the Seller to the Buyer  hereunder,  the Buyer will assume the Assumed
Liabilities  and will pay an aggregate  purchase price (the  "Purchase  Price"),
subject to the provisions of Section 1.5, equal 


                                       5
<PAGE>

to  $1,000,000 in cash payable to the Seller (the "Cash  Consideration")  and an
additional $100,000 as set forth in Section 1.5(f).

     1.5  The Closing.
          -----------

     (a) The Closing  shall take place at the offices of Buchanan  Ingersoll  at
500 College  Road East,  Princeton,  New Jersey  08540 on the date  hereof.  The
transfer  of the Assets by the  Seller to the Buyer  shall be deemed to occur on
the date hereof.

     (b) At the Closing, the Buyer shall pay the Purchase Price in the following
manner:

          (i) by the assumption of the Assumed Liabilities; and

          (ii) by tender in payment of the Cash Consideration as follows:

          The Buyer  shall pay  $250,000  of the Cash  Consideration  to a third
     party escrow agent,  reasonably  acceptable to the Buyer and the Seller, as
     "Escrow Agent" pursuant to the Escrow  Agreement  substantially in the form
     of Exhibit C attached hereto (the "Escrow Agreement"),  by wire transfer to
     the account specified in the Escrow Agreement.  The disbursement of amounts
     held by the  Escrow  Agent  shall be done in  accordance  with the terms of
     Section 1.5(c) and the Escrow Agreement. The Buyer shall pay the balance of
     the Cash  Consideration  to the Seller by wire transfer to an account to be
     specified by the Seller.

     (c)  At  the  Closing,   the  Seller  shall   deposit   $250,000   into  an
interest-bearing  escrow account to be held by the Escrow Agent. The fees of the
Escrow Agent shall be paid out of the escrowed  funds.  The  distribution of the
escrowed  funds shall be made in accordance  with the  following.  On a date 180
days after the Closing  (the  "Final  Balance  Sheet  Date"),  the parties  will
mutually  determine what the net worth of the Assets was as of the Closing.  The
net worth of the  Assets  shall be  defined  as the book  value of the  tangible
assets acquired less the dollar amount of the  liabilities  assumed and shall be
determined in accordance  with the pro forma balance sheet  attached in Schedule
1.5(c) subject to the following adjustments:

     (i) all Accounts Receivable  collected by the Buyer between the Closing and
the Final Balance Sheet Date shall be reflected as an Asset on the balance sheet
prepared at the Final Balance  Sheet Date as a separate line item  identified as
"Collected Accounts Receivable";

     (ii) all of the Accounts Receivable not collected by the Buyer by the Final
Balance Sheet Date shall be valued at zero;

     (iii) the value of any rent concession shall not be deemed a liability;


                                       6
<PAGE>

     (iv) any favorable  adjustments to the Seller's  accounts payable after the
Closing shall be reflected as a reduced  liability on the balance sheet prepared
at the Final Balance Sheet Date; and

     (v) all  deferred  tax assets  and any other  refunds  of  federal,  state,
foreign or local income tax or other tax not received by the Seller by the Final
Balance Sheet Date shall be valued at zero.

     The  escrowed  funds shall be  distributed  within five days of such mutual
determination.  In the event that on the Final Balance Sheet Date,  the tangible
net worth of the  Assets  (as of the date of the  Closing)  is less than $0, the
amount of such difference  shall be paid out of the escrowed funds to the Buyer,
up to the amount of funds  available.  The remainder of the escrowed  funds,  if
any,  shall be paid to the Seller.  In the event that on the Final Balance Sheet
Date,  the  tangible  net worth of the Assets (as of the date of the Closing) is
greater than $0, the  escrowed  funds shall be paid to the Seller and the excess
shall be divided  one-half to the Buyer and  one-half  to the  Seller,  with the
Buyer  distributing the Seller's portion of such overage within five (5) days of
such determination.

     (d) The Buyer shall  continue to use its reasonable  commercial  efforts to
collect the Accounts  Receivable  following the Final Balance Sheet Date. In the
event that on the Final  Balance  Sheet Date,  all or a portion of the  Accounts
Receivable  have not been collected by the Buyer,  any amounts  collected by the
Buyer in payment of the Accounts  Receivable  after the Final Balance Sheet Date
(the "Post-Closing Proceeds") shall be distributed as follows:


<TABLE>
<CAPTION>

If Tangible Net Worth of the Assets (as of 
the date of Closing) plus the Post-Closing
Proceeds is:                                             Distribution of Post-Closing Proceeds:

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

<S>                                                   <C>
less than negative $250,000                           to the Buyer until  tangible net worth of the
                                                      Assets (as of the date of Closing) plus  Post
                                                      -Closing Proceeds  equals  negative $250,000;
                                                      thereafter

less than zero, but greater than negative             to the  Seller  until  tangible  net worth of the
$250,000                                              Assets  plus  Post-Closing  Proceeds  equal zero;
                                                      thereafter

greater than zero                                     divided equal between the Buyer and the
                                                      Seller.

</TABLE>

Any  distribution to be made by the Buyer to the Seller pursuant to this Section
1.5(d) shall be made on a monthly basis.

     (e) The Buyer shall pay an additional  $50,000 to the Seller on each of the
first and second anniversary of the Closing.


                                       7
<PAGE>

     1.6  Allocation of Purchase  Price.  The  aggregate  amount of the Purchase
          -----------------------------
Price shall,  for tax purposes  only, be allocated  among the Assets and Assumed
Liabilities  substantially  in accordance with the amounts set forth on Schedule
1.6. The Seller and the Buyer agree that they will not take any  position  which
is materially  inconsistent with the allocations  provided for in this Agreement
in preparing income, capital or franchise tax returns.

     2.  Representations of the Seller
         -----------------------------

     The  representations  and  warranties  made by the Seller  herein or in any
instrument  or document  furnished  in  connection  herewith  shall  survive the
Closing until (and  including)  the fifth  anniversary  of the date hereof.  The
representations and warranties in this Section 2 or in any document delivered to
the Buyer  pursuant to this Agreement are deemed to be material and the Buyer is
entering into this Agreement relying on such representations and warranties. The
Seller represents and warrants to the Buyer as follows (it being understood that
all references in this Section 2 to the Seller shall be deemed to include any of
Seller's subsidiaries, unless the context otherwise requires):

     2.1  Organization.  The Seller is a  corporation  duly  organized,  validly
          ------------
existing and in good standing under the laws of the state of its  incorporation,
and has all  requisite  power and  authority  (corporate  and  other) to own its
properties,  to carry on its  business  as now being  conducted,  to execute and
deliver this Agreement and the agreements contemplated herein, and to consummate
the transactions contemplated hereby. Schedule 2.1 sets forth the authorized and
outstanding  capital  stock of the Seller as well as the  record and  beneficial
owners thereof.  Except as set forth on Schedule 2.1, the Seller does not own or
control, directly or indirectly,  any corporation,  partnership,  association or
business  entity.  The  Seller  is duly  qualified  to do  business  and in good
standing  in all  jurisdictions  in  which  its  ownership  of  property  or the
character of its business requires such  qualification.  Schedule 2.1 contains a
true,  correct  and  complete  list of all of the  jurisdictions  in  which  the
ownership  of the  property  used in the  Business or the nature of the Business
requires qualification.

     2.2  Authorization.  The execution and delivery of this  Agreement (and all
          -------------
other agreements provided for herein) by the Seller, and the consummation by the
Seller of all transactions  contemplated hereby, has been duly authorized by all
requisite  corporate and shareholder  action.  This Agreement and all such other
agreements and  obligations  entered into and undertaken in connection  with the
transactions  contemplated hereby to which the Seller is a party constitutes the
valid and legally binding obligations of the Seller,  enforceable against it, in
accordance  with their  respective  terms except as such  enforceability  may be
limited by  bankruptcy,  insolvency,  reorganization  or similar laws  affecting
creditors'  rights  generally.  The execution,  delivery and  performance by the
Seller  of this  Agreement  and the  agreements  provided  for  herein,  and the
consummation by the Seller of the transactions  contemplated hereby and thereby,
will not,  with or without  the giving of notice or the passage of time or both,
(a) violate the  provisions  of any law,  rule or  regulation  applicable to the
Seller; (b) violate the provisions of the Certificate of Incorporation or Bylaws
of the Seller;  (c) violate any judgment,  decree,  order or award of any court,
governmental body or arbitrator; or (d) conflict with or result in the breach or
termination of any term or provision of, or constitute a default under, or cause
any acceleration under, or cause the creation of any lien, charge or encumbrance
upon the  properties  or  assets  of the  Seller  pursuant  to,  any  indenture,
mortgage, deed of trust or other 


                                       8
<PAGE>

instrument  or agreement to which any of them is a party or by which any of them
or any of their  properties  is or may be  bound,  other  than with  respect  to
obligations of Seller which will be discharged at or prior to Closing.  Schedule
2.2  attached  hereto  sets  forth  a true,  correct  and  complete  list of all
consents,   approvals,   permissions,   licenses,   authorizations   and   other
requirements  prescribed by law,  rule,  regulation or by contract in connection
with the  consummation  by the Seller of the  transactions  contemplated by this
Agreement. Except as indicated on Schedule 2.2, all such items have been or will
be, prior to the date hereof, obtained and satisfied.

     2.3  Ownership of the Assets.  Schedule  2.3  attached  hereto sets forth a
          -----------------------
true,  correct and complete  list of all claims,  liabilities,  liens,  pledges,
charges, encumbrances and equities of any kind affecting their respective Assets
(collectively,  the "Encumbrances").  The Seller is, and at the Closing will be,
the true and  lawful  owner of the  Assets,  and will have the right to sell and
transfer  to the Buyer good and  marketable  title to all  Assets,  which at the
Closing will be free and clear of all Encumbrances. The delivery to the Buyer of
the  instruments  of transfer of ownership  contemplated  by this Agreement will
vest good and marketable title to all Assets in the Buyer, free and clear of all
liens, mortgages, pledges, security interests,  restrictions, prior assignments,
encumbrances  and  claims of any kind or  nature  whatsoever.  The  Assets to be
conveyed to the Buyer hereunder  constitute all properties,  assets,  rights and
claims which are necessary to the conduct of the Business as currently conducted
by the Seller.

     2.4  Financial Statements.
          --------------------

     (a) The Seller has  previously  delivered to the Buyer its audited  balance
sheet as of June 30,  1996 (the  "June  1996  Balance  Sheet")  and the  related
statements of operations, shareholders' equity and changes in financial position
of the  Seller  for the fiscal  year then  ended  (collectively,  the "June 1996
Financial  Statements")  and its audited  balance sheet as of June 30, 1997 (the
"June 1997 Balance  Sheet") and the related  audited  statements of  operations,
shareholders'  equity and  changes in  financial  position of the Seller for the
year then ended (the "June 1997 Financial Statements").  The June 1996 Financial
Statements  and  the  June  1997   Statements   (collectively,   the  "Financial
Statements"),   have  been  prepared  in  accordance  with  generally   accepted
accounting principles applied consistently with past practice.

     (b) The Financial Statements are accurate and complete, and fairly present,
in all material respects, as of their respective dates, the financial condition,
retained  earnings  (deficit),  assets  and  liabilities  of the  Seller and the
results of  operations  of the  Seller's  business  for the  periods  indicated.
Nothing has come to the  attention of the Seller since the date of the Financial
Statements  which would lead it to believe that the reserves and accruals  shown
thereon are inadequate for all reasonably anticipated losses, costs and expenses
and the Seller reasonably  believes that such reserves and accruals are adequate
for all of such losses, costs and expenses.

     2.5  Litigation.  Except as set forth on Schedule  2.5, the Seller is not a
          ----------
party to, or to the Seller's best  knowledge  threatened  with,  and none of the
Assets are subject to, any litigation,  suit, action, investigation (to the best
of the Seller's knowledge), grievance,  arbitration,  proceeding, or controversy
or claim before,  or any agreement  with,  any court,  administrative  agency or
other  governmental  authority  relating  to or  affecting  the  Assets  or  the
business,  properties,  condition  (financial  or otherwise) or prospects of the
Business.  The Seller is not in  


                                       9
<PAGE>

violation of or in default with respect to any  judgment,  order,  award,  writ,
injunction,  decree or rule of any court,  governmental department,  commission,
agency,  instrumentality,  arbitrator,  administrative  agency  or  governmental
authority  or  any  regulation  of any  administrative  agency  or  governmental
authority,  where such violation or default would have a material adverse effect
upon the Assets, the business, properties, condition (financial or otherwise) or
prospects of the Business or the consummation of the  transactions  contemplated
hereby.  The Seller has not  received  notice of any  product  liability  claim,
warranty claim or other claim whatsoever which, if decided adversely, would have
a material adverse effect on the Assets or the business, condition (financial or
otherwise), properties or prospects of the Business.

     2.6 Insurance. Schedule 2.6 sets forth a true, correct and complete list of
         ---------
all fire, theft,  casualty,  general liability,  workers compensation,  business
interruption,  environmental impairment, product liability, automobile and other
insurance  policies  insuring  the Assets or business of the Business and of all
life insurance policies maintained for any employees of the Business, specifying
the type of coverage,  the amount of coverage,  the premium, the insurer and the
expiration date of each such policy (collectively, the "Insurance Policies") and
all claims  made under such  Insurance  Policies  since  January 1, 1993.  True,
correct  and  complete  copies  of all  of  the  Insurance  Policies  have  been
previously  delivered by the Seller to the Buyer. The Insurance  Policies are in
full force and effect and are in amounts and of a nature  which are adequate and
customary  for the business of the  Business.  All premiums due on the Insurance
Policies or renewals thereof have been paid and there is no default under any of
the Insurance Policies.  Except as set forth on Schedule 2.6, the Seller has not
received  any notice or other  communication  from any  issuer of the  Insurance
Policies  canceling  or  materially  amending  any  of the  Insurance  Policies,
materially  increasing  any  deductibles  or  retained  amounts  thereunder,  or
materially  increasing the annual or other premiums payable thereunder,  and, to
the best knowledge of the Seller, no such cancellation, amendment or increase of
deductibles, retainers or premiums is threatened.

     2.7 Inventory. Schedule 2.7 sets forth a true, correct and complete list of
         ---------
the Inventory as of date hereof,  including a description and valuation thereof.
At the date  hereof,  the  Inventory  will  consist  of items of a  quality  and
quantity which are usable or saleable,  without  discount and at values at least
equal to the  values  indicated  on the latest  balance  sheet  included  in the
Financial  Statements,  in the ordinary course of business,  except as otherwise
reserved or provided for in accordance with the procedures set forth on Schedule
2.7, conducted by and within the normal operating cycle of the Business.  At the
date hereof, the value of all items of obsolete materials,  excess quantities of
materials  and of materials of below  standard  quantity will be reserved for in
accordance  with the procedures set forth in Schedule 2.7, and to the extent not
inconsistent,  with  generally  accepted  accounting  principles.  Prior  to the
Closing,  the Seller  shall have  conducted a physical  inventory  observed by a
designee  of the  Buyer.  Such  physical  inventory  shall be  certified  by the
Seller's Chief Executive Officer and Chief Financial Officer to the Buyer.

     2.8 Fixed Assets. Schedule 2.8 sets forth a true, correct and complete list
         ------------
of all Fixed Assets as of the date hereof,  including a description and the cost
and  accumulated  depreciation  on an aggregate  basis with respect to all Fixed
Assets.  Except as set forth in Schedule  2.8, as of the date hereof,  the Fixed
Assets are in good condition and repair and are sufficiently  operational (apart
from  ordinary  wear and tear) to enable the Buyer to conduct  the  business  in
essentially  the 


                                       10
<PAGE>

same manner in which it has heretofore  been  conducted by the Seller.  Prior to
the Closing,  the Seller shall have completed a physical  inventory of the Fixed
Assets and has identified the Fixed Assets to the reasonable satisfaction of the
Buyer, including without limitation, the inspection thereof.

     2.9 Leases.  Schedule 2.9(a) attached hereto sets forth a true, correct and
         ------
complete  list as of the date hereof of all leases of real  estate,  identifying
separately each ground lease, to which the Seller is a party as lessee or tenant
or which the Seller uses in the  operations  of the  Business.  Schedule  2.9(b)
attached  hereto sets forth a list of all leases of real estate  which the Buyer
will  assume  pursuant  to this  Agreement  (the  "Leases").  True,  correct and
complete  copies  of  the  Leases,   and  all  amendments,   modifications   and
supplemental agreements thereto, have previously been delivered by the Seller to
the Buyer. The Leases are in full force and effect,  are binding and enforceable
against each of the parties  thereto in accordance with their  respective  terms
and,  except as set forth on  Schedule  2.9(b)  attached  hereto,  have not been
modified or amended  since the date of  delivery  to the Buyer.  No party to any
Lease  has sent  written  notice  to the other  claiming  that such  party is in
default  thereunder,  which  default  remains  uncured.  Except  as set forth on
Schedule  2.9(b) attached  hereto,  there has not occurred any event which would
constitute a breach of or default in the  performance of any material  covenant,
agreement or condition  contained in any Lease by either party thereto,  nor has
there  occurred any event which with the passage of time or the giving of notice
or both would  constitute such a breach or material  default.  The Seller is not
obligated to pay any leasing or brokerage  commission  relating to any Lease and
will  not  have any  enforceable  obligation  to pay any  leasing  or  brokerage
commission upon the renewal or extension of any Lease. No material construction,
alteration or other leasehold improvement work with respect to any of the Leases
remains to be paid for or to be performed  by any party under any Lease.  Seller
has fulfilled all material  obligations  required pursuant to the Leases to have
been  performed by Seller and has no reason to believe that it will be unable to
perform,  when due, all of its remaining obligations under said Leases after the
date hereof to the Closing.  None of the Leases  imposes any  restrictions  that
would  materially  interfere  with the  continued  operation  of the business as
currently conducted on any of the properties that are the subject of the Leases.
There  is no  pending  or,  to the  best  of  the  Selling  Parties'  knowledge,
threatened  eminent domain taking or condemnation that will or may affect any of
the properties that are the subject of the Leases.

     2.10 Change in Financial  Condition and Assets.  Since June 30, 1997, there
          -----------------------------------------
has been no change  which  materially  and  adversely  affects the Assets or the
business,  properties,  condition  (financial  or otherwise) or prospects of the
Business.  The Seller has no knowledge of any existing or threatened occurrence,
event  or  development  related  to  the  Assets  or the  business,  properties,
condition (financial or otherwise) or prospects of the Business which could have
a material adverse effect on the Assets or the business,  properties,  condition
(financial or otherwise) or prospects of the Business.

     2.11 Accounts  Receivable.  Schedule  1.1(a)(xi) sets forth a true, correct
          --------------------
and complete list of all Accounts  Receivable,  including an aging thereof as of
the date hereof. All Accounts  Receivable arose out of the sales of inventory or
services in the ordinary course of business.

     2.12 Books and  Records.  The  general  ledgers and books of account of the
          ------------------
Seller with  respect to the  Business,  all  federal,  state,  local and foreign
income,  franchise,  property  and other


                                       11
<PAGE>

tax returns filed by the Seller, with respect to the Assets, and all other books
and  records of the Seller  with  respect to the  Business  are in all  material
respects  complete and correct and have been  maintained in accordance with good
business practice and in accordance with all applicable  procedures  required by
laws and regulations other than any digression from such practice and procedures
which has no material and adverse  effect on the Assets or the Business,  or the
valuations  thereof for the purposes of this  Agreement,  as conducted as of and
prior to the date hereof.

     2.13 Contracts and Commitments.
          -------------------------

     (a) Schedule 2.13(a) attached hereto contains a true,  complete and correct
list and description of the following contracts and agreements,  whether written
or oral,  which  relate to the  Business  and which are to be assigned  from the
Seller to the Buyer at Closing (collectively, the "Contracts"):

     (i) all material loan agreements,  indentures,  mortgages and guaranties to
which the Seller is a party or by which the Seller or its property is bound;

     (ii) all pledges, conditional sale or title retention agreements,  security
agreements,  equipment obligations,  personal property leases and lease purchase
agreements  relating  to any of the  Assets to which the Seller is a party or by
which the Seller or any of its property is bound;

     (iii) all contracts, agreements,  commitments,  purchase orders (other than
merchandise  deliveries  to  customers  in the normal  course of  business  upon
standard terms) or other understandings or arrangements to which the Seller is a
party or by which any of their  respective  property  is bound which (A) involve
payments  or  receipts  by any of them of more  than  $5,000  in the case of any
single contract, agreement, commitment, understanding or arrangement under which
full  performance  (including  payment)  has not been  rendered  by all  parties
thereto or (B) may  materially  adversely  affect the  condition  (financial  or
otherwise) or the properties, Assets, business or prospects of the Business;

     (iv)  all  collective  bargaining  agreements,  employment  and  consulting
agreements, non-competition agreements, trust agreements, executive compensation
plans, bonus, 401(k), or profit-sharing plans, deferred compensation agreements,
pension plans,  retirement plans,  employee stock option or stock purchase plans
and group life, health and accident  insurance and other employee benefit plans,
agreements, memoranda of understanding, arrangements or commitments to which the
Seller is a party or by which the Seller or any of its property is bound;

     (v) all agency, distributor, sales representative and similar agreements to
which the Seller is a party;

     (vi)  all  material  contracts,   agreements  or  other  understandings  or
arrangements,  whether written or oral,  between the Seller and any shareholder,
employee,  officer or  director of the Seller  which may affect the  Business as
conducted as of and prior to the date hereof or the Assets;


                                       12
<PAGE>

     (vii) all leases, whether operating,  capital or otherwise, under which the
Seller is lessor or lessee;

     (viii)  all  contracts,  agreements  and  other  documents  or  information
relating  to past  disposal  of  waste  (whether  or not  hazardous)  which  are
available;

     (ix) all return  policies  and product  warranties  relating to products or
goods  manufactured  or distributed by the Business as the same are currently in
effect or may have been in effect from time to time since June 30, 1997, as well
as any exception to such policies, all cooperative advertising  arrangements and
all rebate, discount or allowance arrangements;

     (x) all contracts  related to operation,  maintenance  or management of the
leased facilities under any Leases (the "Leased Premises") other than immaterial
contracts which do not constitute a part of Assumed Liabilities; and

     (xi) any licensing  agreements,  franchise  agreements  and other  material
agreement or contract entered into by the Seller.

     (b) Except as set forth on Schedule 2.13(b) attached hereto:

     (i)  each  Contract  is a  valid  and  binding  agreement  of  the  Seller,
enforceable  against the Seller in accordance with its terms, and the Seller has
no knowledge that any Contract is not a valid and binding agreement of the other
parties thereto:

     (ii) the Seller has fulfilled all material obligations required pursuant to
the  Contracts to have been  performed  by it prior to the date hereof,  and the
Seller has no reason to believe  that it will not be able to fulfill,  when due,
all of its  obligations  under the Contracts  which remain to be performed after
the date hereof to the Closing;

     (iii) the Seller is not in breach of or default under any Contract,  and no
event has  occurred  which with the  passage of time or giving of notice or both
would  constitute  such a  default,  result in a loss of rights or result in the
creation of any lien, charge or encumbrance,  thereunder or pursuant thereto (an
"Inchoate Default"); and

     (iv) to the best  knowledge of the Seller,  there is no existing  breach or
default by any other party to any Contract, and no Inchoate Default.

     (c) Except as set forth on Schedule 2.13(b), the continuation, validity and
effectiveness  of each Contract would not be affected by the transfer thereof to
Buyer  under this  Agreement  and all such  Contracts  are  assignable  to Buyer
without a consent.

     (d) True, correct and complete copies of all of the foregoing contracts and
agreements  (other than all unfilled  purchase orders and all unfilled  customer
orders),  including but not limited to the Contracts, and a list of all unfilled
purchase orders and all unfilled


                                       13
<PAGE>

customer orders,  shall be delivered by the Seller to the Buyer within five days
of the date  hereof  other than  Contracts  which will be  terminated  as of the
Closing.

     2.14 Compliance with Laws. The Seller has all requisite  licenses,  permits
          --------------------
and  certificates,  including  health and safety permits,  from federal,  state,
local and foreign  authorities  necessary  to conduct the  Business  and own and
operate the Assets  (collectively,  the  "Permits").  Schedule 2.14 sets forth a
true, correct and complete list of all such Permits,  copies of which previously
have been (or within five  business days hereof will be) delivered by the Seller
to the Buyer.  The Seller has not engaged in any activity  which would cause or,
to the  knowledge of the Seller,  permit  revocation  or  suspension of any such
Permit and no action or proceeding looking to or contemplating the revocation or
suspension  of any such Permit is pending or  threatened.  There are no existing
defaults or Inchoate Defaults by the Seller under any Permit.  The Seller has no
knowledge of any default or claimed or purported or alleged  default or Inchoate
Defaults on the part of any party in the  performance  of any  obligation  to be
performed or paid by any party under any Permit. Except as set forth in Schedule
2.14, the consummation of the  transactions  contemplated by this Agreement will
in no way affect the  continuation,  validity or effectiveness of the Permits or
require the consent of any third party under any such Permit.  The Seller is not
in violation of any law,  regulation or ordinance  (including but not limited to
laws,  regulations  or  ordinances  relating to  building,  zoning,  land use or
similar matters) relating to its properties, the violation of which could have a
material  adverse  effect on the Assets or the business,  properties,  condition
(financial or otherwise) or prospects of the Seller.  The business of the Seller
does not violate,  in any material  respect,  and the Seller is not in violation
of, any  federal,  state,  local or foreign  laws,  regulations  or orders,  the
violation or  enforcement  of which would have a material and adverse  effect on
the  Assets,  business,  properties,   condition  (financial  or  otherwise)  or
prospects of the Seller.  Except as set forth on Schedule  2.14,  the Seller has
not received any notice or communication from any federal,  state,  foreign,  or
local governmental or regulatory authority or otherwise of any such violation or
noncompliance  and  has not  received  any  notice  prior  to  such  time of any
violation that has not been cured.

     2.15  Employee Relations.
           ------------------

     (a) The Seller is in compliance with all material federal, state, local and
foreign  laws  respecting  employment  and  employment   practices,   terms  and
conditions of employment,  and wages and hours, and is not engaged in any unfair
labor  practice,  and there are no arrears  in the  payment of wages or taxes or
workers compensation assessments or penalties.

     (b) Except as set forth on Schedule 2.15:

     (i) none of Seller's Employees are represented by any labor union;

     (ii) there is no unfair labor practice complaint against the Seller pending
before the National Labor Relations Board or any state, foreign, or local agency
affecting the Seller;

     (iii) there is no pending  labor  strike or other  material  labor  trouble
affecting the Seller (including but not limited to any organizational campaign);


                                       14
<PAGE>

     (iv) there is no material labor grievance  pending against or affecting the
Seller;

     (v) there is no  pending  organizing  activities  respecting  the  Seller's
Employees;

     (vi) there are no pending  arbitration  proceedings arising out of or under
any collective  bargaining  agreement to which the Seller is a party,  or to the
best knowledge of the Seller,  any basis for which a claim may be made under any
collective  bargaining  agreement to which the Seller is a party  affecting  the
Seller's Employees; and

     (vii) there is no pending  litigation,  or other proceeding or basis for an
unasserted  claim  against the Seller by any  employee or group of  employees or
independent  contractor or group of  independent  contractors  which is based on
claims  arising  out  of  any  employee's  or  group  of  employees'  employment
relationship  with  the  Seller  or any  independent  contractor's  or  group of
independent  contractors'  independent  consulting  relationship with the Seller
(insofar as such relationship pertains to the Business of the Seller), including
but not limited to claims for contract, tort, discrimination, employee benefits,
commissions, wrongful termination, age discrimination, sexual harassment, sexual
discrimination and any and all common law or statutory claims.

     2.16 Absence of Certain Changes or Events.  Except as set forth on Schedule
          ------------------------------------
2.16, since June 30, 1997, the Seller has not entered into any transaction which
is not in the usual and ordinary course of business,  and,  without limiting the
generality of the foregoing, the Seller has not:

     (a) Mortgaged,  pledged or subjected to lien,  charge or other  encumbrance
any of the Assets;

     (b) Sold or purchased,  assigned or  transferred  any of its Assets (except
for Inventory sold in the ordinary course of business);

     (c) Made any material  amendment to or  termination of any Contract or done
any act or omitted to do any act which would cause the breach of any Contract;

     (d) Suffered any casualty losses, whether insured or uninsured, and whether
or not in the control of the Seller,  in excess of $5,000 in the  aggregate,  or
waived any rights of any value  unless such loss or waiver is  reflected  in the
Financial Statements;

     (e) Authorized or issued recall notices for any of its products relating to
the Business or initiated any safety investigations relating to the Business;

     (f) Merged or consolidated with or into any corporation or other entity;

     (g) Made,  accrued  or become  liable  for any  bonus,  profit  sharing  or
incentive payment, except for accruals under existing plans, if any, or increase
the  rate of  compensation  


                                       15
<PAGE>

payable  or to  become  payable  by it to any of its  officers,  or,  except  in
accordance  with  past  practice  and  the  ordinary  course  of  business,  its
employees;

     (h)  Waived,  forgiven,  released  or  compromised  any rights of  material
(individually  or in the  aggregate)  value to the Business,  including  without
limitation any indebtedness owed to the Seller;

     (i) Failed to use best efforts to (i) preserve the possession,  control and
good  condition of the Assets and  Business,  (ii) keep in faithful  service its
present  officers  and key  employees,  and (iii)  preserve  the goodwill of its
customers,  suppliers, agents, brokers and others having business relations with
it;

     (j) Failed to operate the Business  and  maintain  its books,  accounts and
records in the customary manner and in accordance with past practice;

     (k)  Materially  altered  the  terms,  status or funding  condition  of any
Employee Plan except as contemplated by this Agreement;

     (l) Entered into any collective  bargaining contract, or any joint venture,
partnership or other arrangement for the conduct of the Business;

     (m)  Declared  or paid any  dividend  or other  distribution  in respect of
shares of capital  stock  other than  normal  distributions  for the  payment of
income taxes occasioned by subchapter S tax election;

     (n)  Made  any  purchase,  redemption  or other  acquisition,  directly  or
indirectly, of any outstanding shares of its capital stock;

     (o) Forgiven,  released or compromised any indebtedness  owed to the Seller
by any employee or other person  except upon full payment or, in the case of any
customer,  returns  and  allowances  made in the  ordinary  course  of  business
consistent with past practices;

     (p) Purchased  any assets or  securities  of any person,  other than in the
ordinary course of business;

     (q)  Commenced  any legal  proceeding  in  bankruptcy  or any other  action
seeking  reorganization,   liquidation,   dissolution,  winding-up  arrangement,
composition  or  readjustment  of  its  debts  or any  other  relief  under  any
bankruptcy,  insolvency,  reorganization  or  other  similar  act  or law of any
jurisdiction  now or  hereafter in effect or make any other  assignment  for the
benefit of its creditors; or

     (r) Received notice of any litigation, warranty claim or products liability
claims relating to the Business.

     2.17 Customers.  Schedule 2.17 sets forth a true, correct and complete list
          ---------
of the  names and  addresses  of all  customers  of the  Seller.  None of the 15
customers  which  accounted for the largest  dollar volume of purchases from the
Seller for the twelve month period ended June 30, 


                                       16
<PAGE>

1997,  has notified the Seller that it intends to discontinue  its  relationship
with the Seller nor, to the best of the Seller's knowledge, does there exist any
actual  or  threatened  termination,  cancellation  or  limitation  of,  or  any
modification or change in, the business relationship of the Seller with any such
customer  nor  does  there  exist a  present  condition  or  state  of  facts or
circumstances   known  to  the  Seller  involving  such  customers  which  would
materially  adversely  affect the Business or prevent the Buyer from  conducting
the Business after the  consummation  of the  transactions  contemplated by this
Agreement  in  essentially  the same  manner  in which  it has  heretofore  been
conducted by the Seller. The Seller has no consignment sales in effect as of the
date  hereof  and no  customer  has any  return  rights  except  as set forth on
Schedule 2.13(a).

     2.18 Suppliers.  Schedule 2.18 sets forth a true, correct and complete list
          ---------
of the names and  addresses of the ten  suppliers of the Seller which  accounted
for the largest  dollar  volume of  purchases by the Seller for the twelve month
periods  ended the date  hereof  and  twelve  months  prior to the date  hereof,
respectively. The Seller is not a party to any requirements contract relating to
the purchase of inventory,  finished goods or other property used in the conduct
of the Business.  None of the Seller's suppliers has notified the Seller that it
intends to discontinue its relationship with the Seller, nor raise its prices so
as to materially  adversely affect the Business nor, to the best of the Seller's
knowledge,  does there exist any actual or threatened termination,  cancellation
or limitation of, or any modification or change in, the business relationship of
the Seller with any such supplier,  nor does there exist a present  condition or
state of facts or  circumstances  known to the Seller  involving  such suppliers
which would  materially  adversely affect the Business or prevent the Buyer from
conducting the Business after the consummation of the transactions  contemplated
by this Agreement in essentially the same manner in which it has heretofore been
conducted by the Seller.

     2.19  Prepayments  and Deposits.  Except as set forth on Schedule 2.19, the
           -------------------------
Seller has no prepayments or deposits from customers for products to be shipped,
or services to be performed, by the Seller after the date hereof.

     2.20 Trade Names and Other Intangible Property.
          -----------------------------------------

     (a) Schedule 2.20 attached  hereto sets forth a true,  correct and complete
list and a description of all Intangible  Property.  True,  correct and complete
copies of all licenses and other agreements  relating to the Intangible Property
have been  previously  delivered  by the Seller to the Buyer.  The Seller has no
knowledge of any default or claimed or purported or alleged  default or state of
facts which with notice or lapse of time or both would  constitute  a default on
the part of any party in the  performance  of any  obligation to be performed or
paid by any party  under any such  license  or  agreement.  During the past five
years the only name by which the  Seller  has been known or which the Seller has
used is its corporate name set forth in the preamble of this Agreement.

     (b) Except as otherwise  disclosed in Schedule  2.20 attached  hereto,  the
Seller is the sole and exclusive owner, free and clear of all liens,  claims and
restrictions,  of all Intangible Property and all designs,  permits,  labels and
packages used on or in connection  therewith.  The Intangible  Property owned by
the Seller is sufficient to conduct the Business,  as presently  conducted.  The
Seller has received no notice of, and has no knowledge of any basis for, a claim
against it that any of its  operations,  activities,  products  or  publications
infringes on


                                       17
<PAGE>

any patent, trademark,  trade name, copyright or other property right of a third
party, or that it is illegally or otherwise using the trade secrets, formulae or
any property rights of others.  Except as otherwise  disclosed in Schedule 2.20,
the  Seller  (i) has no  disputes  with or claims  against  any third  party for
infringement by such third party of any trade name or other Intangible  Property
of the Seller,  and (ii) is not obligated or under any  liability  whatsoever to
make  any  payments  by way of  royalties,  fees or  otherwise  to any  owner or
licensee of, or other claimant to, any patent, trademark,  trade name, copyright
or other property  right,  with respect to the use thereof or in connection with
the  conduct  of the  Business  or  otherwise.  The  Seller  has taken all steps
reasonably  necessary  to protect  its right,  title and  interest in and to the
Intangible  Property.  Except as set forth in Schedule 2.20, the consummation of
the  transactions   contemplated  by  this  Agreement  (including  any  required
financing) will in no way affect the continuation,  validity or effectiveness of
the Intangible  Property or require the consent of any third party in respect of
the Intangible Property.

     2.21 Employee Benefit Plans.
          ----------------------

     (a) ERISA. Except as set forth on Schedule 2.21, neither the Seller nor any
person, firm,  corporation or entity which is (or within the past five years has
been) a member with the Seller of a "controlled or affiliated group", within the
meaning of Section 414(b),  (c), (m), (n) or (o) of the Internal Revenue Code of
1986, as amended (the "Code"),  has maintained,  sponsored or contributed to any
"pension  plan" within the meaning of Section  3(2) of the  Employee  Retirement
Income Security Act of 1974, as amended ("ERISA"), any "welfare plan" within the
meaning of Section 3(1) of ERISA, or any other employee  benefit plan,  program,
practice or  arrangement,  whether or not subject to ERISA (a "non-ERISA  plan")
(such  pension  plans,  welfare  plans and  non-ERISA  plans of the Seller being
herein  referred to as the  "Employee  Plans").  Except as set forth on Schedule
2.21,  the Seller has provided the Buyer with a true,  correct and complete copy
of each pension plan,  each welfare plan and each  non-ERISA plan listed on such
Schedule,  together with a copy of the most recent summary plan  description and
annual  report (if  applicable)  with  respect to each such plan.  Except as set
forth  on  Schedule  2.21,  each  pension  plan  listed  on such  Schedule  is a
"qualified  plan"  within the meaning of Section 401 of the Code.  Except as set
forth on Schedule 2.21,  each pension plan, each welfare plan and each non-ERISA
plan listed on such Schedule has been administered in accordance with its terms,
and each  pension plan and welfare plan has been  operated and  administered  in
accordance  with all  applicable  requirements  of ERISA and the  Code.  Without
limiting the generality of the foregoing, no trustee, administrator, sponsor, or
other  party-in-interest  or disqualified person, has engaged or participated in
any "prohibited  transaction",  as that term is defined in Section 4975(c)(1) of
the Code,  with  respect to any pension  plan or welfare plan listed on Schedule
2.21.  Without limiting the generality of the foregoing,  in connection with all
welfare or  non-ERISA  plans which are subject to  continuation  coverage  under
Section  4980B of the Code,  all  notices  and  elections  with  respect to such
coverage have been made in compliance  with the  requirements  of Section 4980B.
With respect to each "defined benefit pension plan", as defined in Section 3(35)
of ERISA,  identified on Schedule  2.21: (i) the fair market value of the assets
thereof as of the date hereof is as set forth on such Schedule; (ii) the present
value of all accrued  benefits  thereunder,  determined  as if such pension plan
terminated on the date hereof,  is as set forth on Schedule  2.21;  (iii) if any
such plan is a  "multiemployer  plan", as defined in Section 3(37) of ERISA, the
present value of the contingent liability of the Seller both in the event of the
termination of such plan and in the event that the Seller withdraws therefrom is
as set forth on 


                                       18
<PAGE>

Schedule  2.21;  (iv)  no  such  plan  has  incurred  an  "accumulated   funding
deficiency",  as such term is defined in Section  302 of ERISA,  and (v) no such
pension plan has terminated,  nor has any "reportable event", within the meaning
of Section 4043 of ERISA,  occurred with respect to such plan. All contributions
for all periods  ending  prior to the date hereof  (including  periods  from the
first day of the current plan year to the date hereof) will be made prior to the
date  hereof by the Seller in  accordance  with past  practice  with  respect to
pension  plans,  welfare  plans and  non-ERISA  plans.  All  insurance  premiums
(including premiums to the Pension Benefit Guaranty  Corporation) have been paid
in full, subject only to normal retrospective adjustments in the ordinary course
of  business,  with  regard  to  applicable  plans  for  policy  years  or other
applicable policy periods ending on or before the date hereof.

     (b) Claims and  Litigation.  Except as set forth on Schedule  2.21,  to the
best of the Seller's knowledge, there are no threatened or pending claims, suits
or  other   proceedings  by  present  or  former   employees  of  Seller,   plan
participants, beneficiaries or spouses of any of the above, the Internal Revenue
Service,  the Pension  Benefit  Guaranty  Corporation,  or any other  pension or
entity  involving any Employee Plan,  including claims against the assets of any
trust, involving any Employee Plan, or any rights or benefits thereunder,  other
than ordinary and usual claims for benefits to  participants  or  beneficiaries,
including claims pursuant to domestic relations orders and there is no basis for
any legal action, proceeding or investigation with respect to such plans.

     2.22  Leased Premises.
           ---------------

     (a) Schedule 2.22 contains a true, correct and complete list of the address
of all Leased Premises.

     (b) Except as set forth on Schedule  2.22, no work has been performed on or
materials supplied to the Leased Premises within any applicable statutory period
which could give rise to mechanics or materialmen's  liens; all bills and claims
for labor performed and materials  furnished to or for the benefit of the Leased
Premises  for all periods  prior to the Closing  shall be paid in full,  and the
Seller has no knowledge of any mechanic's or materialmen's liens, whether or not
perfected, on or affecting any portion of the Leased Premises.

     (c) There is no  pending  or  threatened  condemnation  or  eminent  domain
proceeding with respect to the Leased Premises.

     (d) Except as set forth on Schedule 2.22,  there are no taxes or betterment
or special  assessments other than ordinary real estate taxes pending or payable
against the Leased Premises and there are no contingencies  existing under which
any  assessment  for real estate taxes may be  retroactively  filed  against the
Leased Premises;  the Seller has no knowledge of any proposed special assessment
that may affect the Leased Premises or any part thereof;  there are no penalties
due with respect to real estate taxes  and/or  impositions,  and all real estate
taxes and/or impositions  (excepting those for the current year that are not yet
due and  payable)  with respect to the Leased  Premises  have been paid in full;
there are no taxes or levies,  permit fees or connection fees which must be paid
respecting existing curb cuts, sewer hookups,  water-main hookups or services of
a like nature.


                                       19
<PAGE>

     (e) The Leased  Premises  comply  with the  requirements  of all  building,
zoning,  subdivision,  health, safety,  environmental,  pollution control, waste
products,  sewage  control  and all  other  applicable  statutes,  laws,  codes,
ordinances,   rules,  orders,   regulations  and  decrees   (collectively,   the
"Government  Regulations") of any and all government agencies. To the extent set
forth in Schedule  2.14,  the Seller has  obtained and provided to the Buyer all
consents,   permits,   licenses  and  approvals   required  by  such  Government
Regulations,  such consents,  permits,  licenses and approvals are in full force
and effect,  have been properly and validly issued,  and on or prior to the date
hereof  will be  assigned  to the Buyer by the Seller to the extent the same are
assignable.  Except as set forth in Schedule 2.14, there is no uncured breach of
any condition or  requirement  imposed by, or pursuant to, any permit or license
issued with respect to the Leased  Premises.  There is no action  pending or, to
the  best of the  Seller's  knowledge,  threatened  by any  government  agencies
claiming  that the Leased  Premises  violates  such  Government  Regulations  or
threatening to shut down the Business or the use of the Assets or to prevent the
Assets from being used as presently used.

     (f) Except as set forth on  Schedule  2.22,  there are no  actions,  suits,
petitions, notices or proceedings pending, given or, to the best of the Seller's
knowledge,  threatened by any persons or government  agencies  before any court,
government agencies or instrumentalities,  administrative or otherwise, which if
given, commenced or concluded would have a material adverse effect on the value,
occupancy, use or operation of the Leased Premises.

     (g) The structural components of all of the buildings located on the Leased
Premises are in good condition and repair, normal wear and tear excepted.

     (h) The Seller (i) has not received notice and (ii) has no knowledge of the
existence of any outstanding notice:

     (A) from  any  federal,  state,  county,  municipal  or  foreign  authority
alleging any health, safety, pollution, environmental, zoning or other violation
of law with respect to the Leased Premises or any part thereof that has not been
entirely corrected; or

     (B) from any  insurance  company or  bonding  company  with  respect to any
defects or  inadequacies  in the Leased  Premises or any part thereof that would
adversely   affect  the   insurability  of  same  or  cause  the  imposition  of
extraordinary  premiums or charges  therefor or any  termination  or  threatened
termination of any policy of insurance or bond relating thereto.

If the Seller obtains knowledge of any such notice prior to the date hereof, the
Seller shall promptly notify Buyer thereof.

     2.23  Disclosure.  No  representation  or  warranty  by the  Seller in this
           ----------
Agreement  or in any  Exhibit  hereto,  or in any list,  statement,  document or
information  set  forth  in or  attached  to  any  Schedule  delivered  or to be
delivered  pursuant  to this  Agreement,  contains  or will  contain  any untrue
statement of a material fact or omits or will omit any material  fact  necessary
in order to make the statements contained therein not misleading. The Seller has
disclosed  to the  Buyer  all  material  facts  pertaining  to the  transactions
contemplated by this Agreement.


                                       20
<PAGE>

     2.24  Brokers.  All  negotiations   relative  to  this  Agreement  and  the
           -------
transactions  contemplated hereby have been carried on by the Seller without the
intervention  of any other  person  in such  manner as to give rise to any valid
claim for a finder's fee, brokerage commission or other like payment.

     2.25  Preservation  of  Assets.  The  Seller  has  not  sold,  assigned  or
           ------------------------
transferred any of the Assets, other than in the ordinary course of business, or
declared  or paid any  dividend  or other  distribution  in respect of shares of
capital stock or made any purchase, redemption or other acquisition, directly or
indirectly, of any outstanding shares of its capital stock, since June 30, 1997.

     2.26  Environmental Compliance.
           ------------------------

     (a) The Seller has obtained all permits,  licenses and other authorizations
required  under  Federal,  state and local laws,  relating to  protection of the
Environment  (as  defined  below),  including  laws  relating to any Release (as
defined below) of or presence of pollutants, contaminants, or hazardous or toxic
materials or wastes into or in soil, surface waters, groundwaters,  land, stream
sediments,  surface or subsurface strata,  ambient air, and/or any environmental
medium  (the   "Environment")  or  relating  to  the  manufacture,   processing,
distribution,  use,  treatment,  storage,  disposal,  transport  or  handling of
pollutants, contaminants or hazardous or toxic materials or waste. Schedule 2.26
hereto sets forth a complete and accurate list of all such permits, licenses and
other authorizations obtained by the Seller, copies of which have been delivered
to the Buyer.  The Seller is in full compliance with all terms and conditions of
such permits, licenses and other authorizations.

     (b) Except as  indicated on Schedule  2.26 neither the Seller has,  and, to
the best of the  Seller's  knowledge,  after due  inquiry,  none of the Seller's
employees,   agents,   contractors  or  subcontractors  have,  used,  generated,
processed,  stored,  transported,  recycled,  Released or otherwise  handled any
Hazardous  Materials  (as defined  below) except as permitted by law on or about
any real property related to the Seller's  business or the Seller's  contractual
relations with any such agents,  contractors or subcontractors,  including,  but
not limited to, real property  formerly owned by the Seller  (collectively,  the
"Seller Real Property") and the facilities now or formerly leased or operated by
the Seller  (collectively,  the "Seller  Facilities").  Additionally,  except as
indicated on Schedule 2.26,  and, to the best of the Seller's  knowledge,  after
due inquiry neither the Seller  Facilities nor the Seller Real Property is being
used or has ever  previously  been  used for the  generation,  use,  processing,
storage,  transportation,  recycling,  Release  or  handling  of  any  Hazardous
Materials,  except  as such use may have been  permitted  by law.  In  addition,
except  as  indicated  on  Schedule  2.26,  and,  to the  best  of the  Seller's
knowledge,  after due inquiry neither the Seller  Facilities nor the Seller Real
Property has ever been  affected by any  Hazardous  Materials  Contamination  or
Environmental  Condition. The Seller, in the conduct of its business, is and has
been in compliance with all Environmental Laws. Notwithstanding any statement or
representation  to the contrary in any affidavit or other  document,  the Seller
affirmatively  represents  that as of the date  hereof,  the Seller has made all
filings  required  by RCRA and that there have been no failures by the Seller to
timely  report under CERCLA  Section 103 or RCRA Section 304. The Seller has not
received any written notice from any governmental  authority or any other person
respecting or related to any actual, threatened or potential Release or presence
of any Hazardous Materials or any non-compliance with any


                                       21
<PAGE>

Environmental Laws as to which any such claimed noncompliance  presently exists.
Notwithstanding the preceding  sentence,  the Seller has not received any notice
from  any  governmental   authority  respecting   noncompliance  with  RCRA.  No
investigation, administrative proceeding, consent order or agreement, limitation
or  settlement  with  respect  to  Hazardous   Materials,   Hazardous  Materials
Contamination  or  Environmental  Condition  is,  to the  best  of the  Seller's
knowledge,  proposed,  threatened,  anticipated  or in force with respect to its
business, nor has such property ever been on any Federal or state "Superfund" or
"Super Lien" list.

     As used in this Section 2.26, "due inquiry" shall mean that Seller has made
inquiry of all of Seller's executives,  corporate officers and directors and any
employee or agent of Seller with responsibility for environmental matters.

     As used herein "Hazardous  Materials"  include any (i) "Hazardous Waste" as
defined by The Resource Conservation and Recovery Act of 1976 (42 U.S.C. Section
6901  et  seq.),  as  amended  from  time  to  time  ("RCRA"),  and  regulations
promulgated   thereunder;   and   "Hazardous   Substance"   as  defined  by  The
Comprehensive Environmental Response, Compensation and Liability Act of 1980 (42
U.S.C.  Section  9601 et seq.),  as amended  from time to time  ("CERCLA"),  and
regulations  promulgated  thereunder;   (ii)  asbestos;   (iii)  polychlorinated
biphenyls;  (iv) any  substance,  the  presence of which on the  premises of the
Seller's  business,  is prohibited by applicable law; (v) oil,  petroleum or any
petroleum products or by-products;  (vi) any other substance which, according to
applicable law, requires special handling or notification of any Federal,  state
or local governmental entity in its collection,  processing,  handling, storage,
transport, treatment or disposal or exposure thereto; (vii) any substance, which
if not  properly  disposed  of,  may  pollute,  contaminate,  harm or  have  any
detrimental effect on the Environment; (viii) underground storage tanks, whether
empty,  filled  or  partially  filled  with any  substance;  and (ix) any  other
pollutant,  toxic substance,  hazardous  substance,  hazardous waste,  hazardous
material or hazardous substance as regulated by or defined in or pursuant to any
Environmental  law or any other  Federal,  state,  or local  environmental  law,
regulation, ordinance, rule, or by-law, whether existing on or prior to the date
hereof.

     As used  herein,  "Hazardous  Materials  Contamination"  shall  mean,  with
respect  to  any  premises,   building  or  facilities   or,  the   Environment,
contamination by a Release or the presence of Hazardous Materials.

     As used herein,  "Environmental  Condition"  shall mean any condition  with
respect  to the  Environment  on or off the  Seller  Real  Property  and  Seller
Facilities,  whether or not yet  discovered,  which  could or does result in any
damage, loss, cost, expense,  claim,  demand,  order, or liability to or against
the  parties  hereto by any third  party  (including,  without  limitation,  any
government entity), including,  without limitation, any condition resulting from
the operation of Seller's  business  and/or the operation of the business of any
other property owner or operator in the vicinity of the Seller Real Property and
Seller  Facilities  and/or any activity or operation  formerly  conducted by any
person or entity on or off the Seller Real Property and Seller Facilities.

     As used  herein,  "Release"  shall  mean any  spilling,  leaking,  pumping,
pouring, emitting, emptying, discharging, injecting, escaping, leaching, dumping
or disposing.


                                       22
<PAGE>

     As used herein, "Environmental Laws" shall mean any environmental or health
and/or  safety-related  law,  regulation,  rule,  ordinance,  or  by-law  at the
Federal,  state,  or  local  level,  whether  existing  as of the  date  hereof,
previously enforced, or subsequently enacted,  including but not limited to: (i)
Comprehensive Environmental Response,  Compensation,  and Liability Act of 1980,
as amended by the Superfund  Amendments and Reauthorization Act of 1986, 42 USCA
9601 et seq.;  (ii)  Solid  Waste  Disposal  Act,  as  amended  by the  Resource
Conservation  and Recovery Act of 1976,  as amended by the  Hazardous  and Solid
Waste  Amendments of 1984, 42 USCA 6901 et seq.;  (iii) Federal Water  Pollution
Control  Act of 1972 as amended by the Clean Water Act of 1977,  as amended,  33
USCA 1251 et seq.;  (iv) Toxic  Substances  Control Act of 1976, as amended,  15
USCA 2601 et seq.;  (v) Emergency  Planning and Community  Right-to-Know  Act of
1986, 42 USCA 11001 et seq.; (vi) Clean Air Act of 1966, as amended by the Clean
Air Act of 1986,  as amended by the Clean Air Act  Amendments  of l990,  42 USCA
7401 et seq.; (vii) National  Environmental  Policy Act of 1970, as amended,  42
USCA 4321 et seq.;  (viii) Rivers and Harbors Act of 1970,  as amended,  33 USCA
401 et seq.; (ix) Endangered  Species Act of 1973, as amended,  16 USCA 1531, et
seq; (x) Occupational  Safety and Health Act of 1970, as amended, 29 USCA 651 et
seq.; (xi) Safe Drinking Water Act of 1974, as amended, 42 USCA 300 et seq., and
any other federal,  state, or local law,  regulation,  rule,  ordinance or order
currently in existence which governs:

     (i) the  existence,  cleanup  and/or  remediation  of  toxic  or  hazardous
materials;

     (ii) the Release,  emission,  discharge or presence of Hazardous  Materials
into or in the Environment;

     (iii) the control of Hazardous Materials; or

     (iv) the use, generation,  transport, treatment, storage, disposal, removal
or recovery of Hazardous Materials.

     3.   Representations of the Shareholder
          ----------------------------------

     Representations  and warranties  made by the  Shareholder  herein or in any
instrument  or document  furnished  in  connection  herewith  shall  survive the
Closing until (and  including)  the fifth  anniversary  of the date hereof.  The
Shareholder represents and warrants to the Buyer as follows:

     3.1 Authorization.  The Shareholder has the full power, authority and legal
         -------------
right to execute and deliver this  Agreement,  and to perform his  covenants and
agreements  hereunder,  and this  Agreement  constitutes  the valid and  legally
binding  obligation of the Shareholder,  enforceable  against him, in accordance
with its terms  except as such  enforceability  may be  limited  by  bankruptcy,
insolvency,   reorganization   or  similar  laws  affecting   creditors'  rights
generally.  The execution,  delivery and  performance by the Shareholder of this
Agreement and the agreements  provided for herein,  and the  consummation by the
Shareholder of the transactions  contemplated hereby and thereby, will not, with
or without the giving of notice or the passage of time or both,  (a) violate the
provisions  of any law, rule or regulation  applicable to the  Shareholder;  (b)
violate any judgment,  decree, order or award of any court, governmental body


                                       23
<PAGE>

or  arbitrator;  or (c) conflict with or result in the breach or  termination of
any  term or  provision  of,  or  constitute  a  default  under,  or  cause  any
acceleration  under,  or cause the creation of any lien,  charge or  encumbrance
upon the  properties or assets of the  Shareholder  pursuant to, any  indenture,
mortgage,  deed of trust or other instrument or agreement to which he is a party
or by which he or any of his  properties  is or may be  bound,  other  than with
respect to obligations  of  Shareholder  which will be discharged at or prior to
Closing.

     3.2 Ownership of the Assets. The Seller is, and at the Closing will be, the
         -----------------------
true  and  lawful  owner of the  Assets,  and  will  have the  right to sell and
transfer  to the Buyer good and  marketable  title to all  Assets,  which at the
Closing will be free and clear of all Encumbrances. The delivery to the Buyer of
the  instruments  of transfer of ownership  contemplated  by this Agreement will
vest good and marketable title to all Assets in the Buyer, free and clear of all
liens, mortgages, pledges, security interests,  restrictions, prior assignments,
encumbrances  and  claims of any kind or  nature  whatsoever.  The  Assets to be
conveyed to the Buyer hereunder  constitute all properties,  assets,  rights and
claims which are necessary to the conduct of the Business as currently conducted
by the Seller.

     4.   Representations of the Buyer
          ----------------------------

     Representations  and  warranties  made  by  the  Buyer  herein  or  in  any
instrument  or document  furnished  in  connection  herewith  shall  survive the
Closing until (and  including)  the fifth  anniversary  of the date hereof.  The
Buyer represents and warrants to the Seller as follows:

     4.1  Organization  and  Authority.  The Buyer is duly organized and validly
          ----------------------------
existing and in good standing under the laws of the State of New Jersey, and has
requisite power and authority to own its properties and to carry on its business
as now being  conducted.  The Buyer has full power to execute and  deliver  this
Agreement,  and the  Assumption  Agreement  and to consummate  the  transactions
contemplated hereby and thereby.

     4.2  Authorization.  The  execution  and delivery of this  Agreement by the
          -------------
Buyer and the  agreements  provided  for herein to which it is a party,  and the
consummation by the Buyer of all  transactions  contemplated  hereby,  have been
duly authorized by all requisite  corporate action.  This Agreement and all such
other  agreements  and  written  obligations  entered  into  and  undertaken  in
connection with the transactions  contemplated  hereby constitute the respective
valid and legally binding  obligations of the Buyer,  enforceable  against it in
accordance  with their  respective  terms except as such  enforceability  may be
limited by  bankruptcy,  insolvency,  reorganization  or similar laws  affecting
creditors  rights  generally.  The execution,  delivery and  performance of this
Agreement and the agreements  provided for herein,  and the  consummation by the
Buyer of the  transactions  contemplated  hereby and thereby,  will not, with or
without  the giving of notice or the  passage of time or both,  (a)  violate the
provisions of any law, rule or regulation  applicable to the Buyer;  (b) violate
the  provisions of the  organizational  documents of the Buyer;  (c) violate any
judgment,  decree, order or award of any court,  governmental body or arbitrator
applicable  to the  Buyer;  or (d)  conflict  with or  result  in the  breach or
termination of any term or provision of, or constitute a default under, or cause
any acceleration under, or cause the creation of any lien, charge or encumbrance
upon the properties or assets of the Buyer pursuant to, any indenture, mortgage,
deed of trust or other  agreement or instrument to which it or its properties is
a party or by which the Buyer is or may be bound.  Schedule 4.2 attached 


                                       24
<PAGE>

hereto  sets  forth a true,  correct  and  complete  list  of all  consents  and
approvals of third parties that are required of the Buyer in connection with the
consummation by the Buyer of the transactions contemplated by this Agreement.

     4.3 Regulatory Approvals. All consents, approvals, authorizations and other
         --------------------
requirements prescribed by any law, rule or regulation which must be obtained or
satisfied by the Buyer and which are necessary for its consummation by the Buyer
of the  transactions  contemplated by this Agreement have been, or will be prior
to the date hereof, obtained and satisfied.

     4.4  Brokers.   All  negotiations   relative  to  this  Agreement  and  the
          -------
transactions  contemplated  hereby have been carried on by the Buyer without the
intervention  of any other  person  in such  manner as to give rise to any valid
claim for a finder's fee, brokerage commission or other like payment.

     5.   Confidentiality; Public Announcements
          -------------------------------------

     5.1 Confidentiality. All information not previously disclosed to the public
         ---------------
or not generally  known to persons  engaged in the business of the Seller or the
Buyer  which shall have been  furnished  by the Buyer or the Seller to the other
party in  connection  with the  transactions  contemplated  hereby  shall not be
disclosed  by such  receiving  party to any person  other than their  respective
employees, directors, attorneys, accountants or financial advisors or other than
as contemplated herein. In the event that the transactions  contemplated by this
Agreement  shall not be  consummated,  all such  information  which  shall be in
writing shall be returned to the party  furnishing the same,  including,  to the
extent  reasonably  practicable,  all copies or reproductions  thereof which may
have been prepared,  and neither party shall at any time thereafter  disclose to
third parties,  or use,  directly or indirectly,  for its own benefit,  any such
information, written or oral, about the business of the other party hereto.

     5.2 Public Announcements. The parties will cooperate in the issuance of any
         --------------------
press releases or otherwise in the making of any public  statements with respect
to the transactions contemplated hereby.

     6.   Employee Matters
          ----------------

     6.1  Seller's  Employees.  The  Seller  has  furnished  to the Buyer a list
          -------------------
containing the names of all its employees  (hereinafter  collectively called the
"Seller's  Employees"),  including each such employee's status,  social security
number and current compensation. If any such employee's employment is terminated
or status changed prior to the date hereof, the Seller shall promptly notify the
Buyer of such  termination or status change and, in the case of termination,  if
such  employee  is  replaced,  the name,  date of hire and  compensation  of the
individual replacing such employee.

     6.2 Future  Changes.  Subject to Section  8.13,  nothing in this  Section 6
         ---------------
shall  require the Buyer to retain any of Seller's  Employees  for any period of
time after the date hereof. Subject to requirements of applicable law, the Buyer
reserves  the  right at any  time  after  the  date  hereof  to  terminate  such
employment  and amend,  modify or terminate any term or condition of 


                                       25
<PAGE>

employment,  including without  limitation,  any employee benefit plan, program,
policy, practice or arrangement.

     6.3 Plant Closing. None of the Selling Parties has, directly or indirectly,
         -------------
taken or  omitted to take any action  which may  result in the  Seller's  or the
Buyer's  liability  to any  person or entity  under the  Worker  Adjustment  and
Retraining Notification Act of 1988 (the "WARN Act"). The term "any action" does
not include the sale and  acquisition  contemplated  by this  Agreement  and the
liability  under  the  WARN  Act,  if  any,  which  results  from  the  Seller's
termination  of employees in connection  with such sale and  acquisition  is the
sole responsibility of the Seller.

     6.4  Reporting of Data.  The Buyer and the Seller shall compile and furnish
          -----------------
to each other such actuarial and employee data as shall be required from time to
time for each party to perform and fulfill its obligations under this Section 6.

     6.5 Pending  Litigation.  With respect to any litigation pending, or to the
         -------------------
knowledge of the Seller threatened,  as set forth in Schedule 2.21 hereto, which
claim alleges violation of any  nondiscrimination  laws,  collective  bargaining
agreements,  employment  contract and termination thereof or wage and hour laws,
Seller  shall fully  defend such claim.  Subject to Section  1.3(a)(iii)  Seller
shall be responsible for any monetary  damages awarded in connection  therewith.
It is  understood  by the  parties  that if Seller  chooses to settle any matter
relating to any of the foregoing,  including the terms and conditions thereof of
any back pay claims,  such settlement  shall be at the sole discretion of Seller
and Seller shall be solely  responsible  for the payment or  performance  of any
such settlement terms.

     7.   Best Efforts to Obtain Satisfaction of Conditions
          -------------------------------------------------

     The  Selling  Parties  and the Buyer  covenant  and agree to use their best
efforts  to  obtain  the  satisfaction  of  the  conditions  specified  in  this
Agreement.

     8.   Conditions to Obligations of the Buyer
          --------------------------------------

     The  obligations  of the Buyer  under  this  Agreement  are  subject to the
fulfillment,  at the date hereof, of the following conditions precedent, each of
which may be waived in writing in the sole discretion of the Buyer:

     8.1  Continued  Truth of  Representations  and  Warranties  of the  Selling
          ----------------------------------------------------------------------
Parties:  Compliance with Covenants and  Obligations.  The  representations  and
- ----------------------------------------------------
warranties  of the Selling  Parties  shall be true on and as of the date hereof.
The Seller shall have  performed and complied in all material  respects with all
covenants  required by this  Agreement to be  performed  or complied  with by it
prior to or at the date hereof.

     8.2 Corporate Proceedings.  All corporate and other proceedings required to
         ---------------------
be taken on the part of the Seller to authorize or carry out this  Agreement and
to convey, assign, transfer and deliver the Assets shall have been taken.


                                       26
<PAGE>

     8.3 Other Governmental Approvals. All courts of law, governmental agencies,
         ----------------------------
departments, bureaus, commissions and similar bodies, the consent, authorization
or approval of which is  necessary  under any  applicable  law,  rule,  order or
regulation for the consummation by the Seller of the  transactions  contemplated
by this Agreement and the operation of the Seller's business by the Buyer, shall
have consented to, authorized, permitted or approved such transactions including
but  not  limited  to,  all  clearance  certificates  required  pursuant  to any
applicable  retail  sales  tax  legislation  required  in  connection  with  the
completion of the transactions contemplated herein.

     8.4 Consents of Lenders,  Lessors and Other Third Parties. The Seller shall
         -----------------------------------------------------
have received the consents and approvals of all lenders, lessors and other third
parties  whose  consent  or  approval  is  required  in order for the  Seller to
consummate the transactions  contemplated by this Agreement,  including  without
limitation,  the landlord at the  premises at each of 460 West 34th Street,  New
York, New York and 120 West 44th Street, New York, New York.

     8.5 Adverse Proceedings.  No action or proceeding by or before any court or
         -------------------
other  governmental  body shall have been instituted by any governmental body or
person  whatsoever  which shall seek to  restrain,  prohibit or  invalidate  the
transactions  contemplated  by this Agreement or which might affect the right of
the Buyer to own or use the Assets after the date hereof.

     8.6 Opinion of Counsel.  The Buyer shall have  received an opinion of Elias
         ------------------
Goodman  Shanks & Zizmor,  L.L.P.,  counsel to the Seller,  dated as of the date
hereof,  substantially in the form attached hereto as Exhibit D (the "Opinion of
Seller's Counsel").

     8.7  Board  of  Directors  and  Shareholder  Approval.  The  directors  and
          ------------------------------------------------
shareholders  of  the  Seller  shall  have  duly  authorized  the   transactions
contemplated by this Agreement.

     8.8 Title to Assets.  At the  Closing,  the Buyer  shall  receive  good and
         ---------------
marketable title to all Assets, free and clear of all liens, mortgages, pledges,
security interests, restrictions, prior assignments,  encumbrances and claims of
any kind or nature whatsoever.

     8.9 Environmental  Reports;  Compliance with Laws. The Buyer shall not have
         ---------------------------------------------
received unsatisfactory environmental reports from its environmental consultants
and at any time prior to the Closing shall not have  discovered  that any Leased
Premises fails to comply in any material  respect with all  applicable  federal,
foreign,  state or local  environmental,  zoning,  land use, and wetlands  laws,
rules and regulations.

     8.10 Fire,  Casualty or Eminent Domain.  If any of the Assets are, prior to
          ---------------------------------
the date hereof,  either  damaged by fire or other casualty  insured  against or
taken, in whole or in part, by eminent domain proceedings,  then the Buyer shall
have the right to accept said Assets in their  damaged or  diminished  condition
together  with an  assignment  to Buyer  of all  insurance  and/or  condemnation
proceeds  payable with respect to such fire,  casualty or loss or terminate this
Agreement.

     8.11 Due Diligence  Review.  The Buyer shall have completed a due diligence
          ---------------------
review of the  Business,  the results of which  review are  satisfactory  to the
Buyer.




                                       27
<PAGE>

     8.12  Employment  Agreement.  The  Shareholder  shall have entered into the
           ---------------------
Employment  Agreement  with the Buyer in the form attached  hereto as Exhibit E,
(the "Employment Agreement").

     8.13 Seller's Employees.  Each of the Seller's Employees listed on Schedule
          ------------------
8.13 has  agreed  to be  employed  by the  Buyer as of the date  hereof  and has
executed  an  agreement  with the Buyer  which  contains  invention  assignment,
non-competition and non-solicitation provisions.

     8.14 Closing  Deliveries.  The Buyer shall have received at or prior to the
          -------------------
Closing each of the following documents:

     (a) a bill of sale  substantially in the form attached hereto as Exhibit A,
executed by the Seller;

     (b) such  instruments  of conveyance,  assignment  and transfer,  and motor
vehicle  transfers  and  safety  inspection  certificates,  if any,  in form and
substance satisfactory to the Buyer, as shall be appropriate to convey, transfer
and  assign to, and to vest in,  the  Buyer,  good and  marketable  title to the
Assets other than the Intangible Property;

     (c) such  instruments  of  conveyance,  assignment and transfer in form and
substance  satisfactory  to the  Buyer  and in a form  appropriate  to file,  if
required, with the United States Office of Patents and Trademarks, sufficient to
convey,  transfer and assign to, and to vest in, the Buyer,  good and marketable
title to the Intangible Property;

     (d)  all  technical  data,  formulations,   product  literature  and  other
documentation  relating  to the  Seller's  business,  all in form and  substance
satisfactory to the Buyer;

     (e) such  contracts,  files and other data and documents  pertaining to the
Assets or the Business as the Buyer may reasonably request;

     (f)  copies of the  general  ledgers  and books of  account  of the  Seller
related to the  Business,  and all  federal,  state,  local and foreign  income,
franchise,  capital,  property  and other tax  returns  filed by the Seller with
respect to the Assets since June 30, 1997.

     (g) such  certificates  of the Seller's  officers and such other  documents
evidencing  satisfaction  of the  conditions  specified in this Section 8 as the
Buyer shall reasonably request;

     (h) certificate of the Secretary of the Seller  attesting to the incumbency
of the Seller's officers,  respectively, and the authenticity of the resolutions
authorizing the transactions contemplated by the Agreement;

     (i)  estoppel  certificates  from each lessor under the Leases set forth in
Schedule  2.9(b)  attached hereto (i) consenting to the assignment of such Lease
to the Buyer; (ii) representing that there are no outstanding claims against the
Seller under any such Lease, and no outstanding  defaults or events which,  with
the passage of time, may become defaults;  (iii)


                                       28
<PAGE>

specifying the  commencement  and  termination  dates under the Lease;  and (iv)
providing  that any purchase  right,  purchase  option,  right of first refusal,
renewal  right or other  similar  provision  is  enforceable  by the  Buyer  and
specifying the rental rates under the Lease and any other matters that Buyer may
reasonably require;

     (j) the  originals,  if in Seller's  possession,  of all building  permits,
certificates  of  occupancy,  and  other  governmental  licenses,   permits  and
approvals,  and all plans and specifications relating to the Leased Premises not
previously delivered to the Buyer;

     (k) the Employment Agreement executed by the Shareholder;

     (l) the Opinion of Seller's Counsel;

     (m) the  Amendment of the  Certificate  of  Incorporation  of the Seller to
discontinue  the use of the  name  "The  Lande  Group,  Inc."  and to  file  any
instruments as may be necessary with any governmental  authority to change their
corporate names and foreign qualifications; and

     (n) such other  documents,  instruments  or  certificates  as the Buyer may
reasonably  request in order to evidence  the  accuracy of the Selling  Parties'
representations or compliance by Seller with its covenants hereunder.

     9.   Conditions to Obligations of the Seller
          ---------------------------------------

     The  obligations  of the Seller  under this  Agreement  are  subject to the
fulfillment,  at the date hereof, of the following conditions precedent, each of
which may be waived in writing at the sole discretion of the Seller:
 
     9.1  Continued  Truth  of  Representations  and  Warranties  of the  Buyer;
          ----------------------------------------------------------------------
Compliance with Covenants and Obligations. The representations and warranties of
- -----------------------------------------
the  Buyer in this  Agreement  shall be true on and as of the date  hereof.  The
Buyer shall have  performed  and complied  with all  covenants  required by this
Agreement to be  performed  or complied  with by each of them prior to or at the
date hereof.

     9.2  Corporate  Proceedings.  All  corporate,  legal and other  proceedings
          ----------------------
required  to be taken on the part of the  Buyer to  authorize  or carry out this
Agreement shall have been taken.

     9.3  Approvals.  All other  governmental  agencies,  departments,  bureaus,
          ---------
commissions and similar bodies, the consent,  authorization or approval of which
is  necessary  under any  applicable  law,  rule,  order or  regulation  for the
consummation  by the Buyer of the  transactions  contemplated  by this Agreement
shall have consented to, authorized, permitted or approved such transactions.

     9.4 Consents of Lenders,  Lessors and Other Third Parties.  The Buyer shall
         -----------------------------------------------------
have received all requisite and material  consents and approvals of all lenders,
lessors and other third  parties  whose consent or approval is required in order
for the Buyer to consummate the  


                                       29
<PAGE>

transactions contemplated by this Agreement,  including but not limited to those
set forth on Schedule 4.2 attached hereto.

     9.5 Adverse Proceedings.  No action or proceeding by or before any court or
         -------------------
other  governmental  body shall have been instituted by any governmental body or
person  whatsoever  which shall seek to  restrain,  prohibit or  invalidate  the
transactions  contemplated  by this Agreement or which might affect the right of
the  Seller to  transfer  the  Assets or would  affect the right of the Buyer to
acquire the Assets.

     9.6 Release of Personal Guaranties. The Buyer shall use its best efforts to
         ------------------------------
obtain the release of all personal guaranties of the Shareholder relating to the
Assumed Liabilities.

     9.7 Closing  Deliveries.  The Seller shall have received at or prior to the
         -------------------
Closing each of the following documents:

     (a) such  certificates  of the Buyer's  officers  and such other  documents
evidencing  satisfaction  of the  conditions  specified in this Section 9 as the
Seller shall reasonably request;

     (b) a certificate of the Secretary of the Buyer attesting to the incumbency
of the Buyer's  officers,  the  authenticity of the resolutions  authorizing the
transactions contemplated by this Agreement;

     (c) the  Assumption  Agreement  executed  by the Buyer and  accepted by the
Seller;

     (d)  payment  of the  portion  of  Purchase  Price due on the date  hereof,
including the Cash Consideration;

     (e) the Employment Agreement, executed by the Buyer; and

     (f) such other  documents,  instruments or  certificates  as the Seller may
reasonably request.

     10.   Post-Closing Agreements
           -----------------------

     10.1  Proprietary Information.
           -----------------------

     (a) The Seller shall hold in  confidence,  and use its best efforts to have
all officers,  shareholders,  directors and personnel  hold in  confidence,  all
knowledge and information of a secret or confidential nature with respect to the
Business,  and shall not  disclose,  publish or make use of the same without the
consent of the  Buyer,  except to the extent  that such  information  shall have
become public  knowledge other than by breach of this Agreement by the Seller or
by any other  persons  who have agreed not to  disclose,  publish or make use of
such information.


                                       30
<PAGE>

     (b) The Seller agrees that the remedy at law for any breach of this Section
10.1 would be  inadequate  and that the Buyer shall be  entitled  to  injunctive
relief in addition to any other remedy it may have upon breach of any  provision
of this Section 10.1.

     10.2 No Solicitation or Hiring of Former  Employees.  Except as provided by
          ----------------------------------------------
law or with the  written  consent of Buyer,  for a period of two (2) years after
the date of  termination of the  Shareholder's  employment  with the Buyer,  the
Seller and any persons or entities that are not natural  persons,  that directly
or indirectly,  through one or more intermediaries,  control, are controlled by,
or are under common control with, the Seller (the "Corporate Affiliates"), shall
not solicit any person who was a Seller's  Employee on the date hereof,  and has
been employed,  and not terminated without cause, by the Buyer, to terminate his
employment  with  the  Buyer or to  become  an  employee  of the  Seller  or its
Corporate  Affiliates  or hire any person who was such an  employee  on the date
hereof or on the date hereof.

     10.3 Non-Competition Agreement.
          -------------------------

     (a) For a period of two (2)  years  after  the date of  termination  of the
Shareholder's  employment  with the Buyer,  neither the Seller nor any Corporate
Affiliate  thereof shall directly or indirectly (i) manufacture,  market or sell
any product  which has the same or  substantially  the same function and primary
application as any existing or proposed product manufactured by the Seller on or
prior to the date hereof or (ii) engage in, manage,  operate,  be connected with
or acquire any interest in, as an employee,  consultant,  advisor, agent, owner,
partner, co-venturer, principal, director, shareholder, lender or otherwise, any
business  competitive  with the  business of the Seller as conducted on the date
hereof (a "Competitive Business"),  in the United States or any other country in
which the  Seller  conducted  business  during  the two years  prior to the date
hereof,  except  that the Seller and its  Corporate  Affiliates  may own, in the
aggregate,  not more  than 1% of the  outstanding  shares of any  publicly  held
corporation which is a Competitive  Business which has shares listed for trading
on a securities  exchange registered with the Securities and Exchange Commission
or  through  the  automatic   quotation   system  of  a  registered   securities
association.

     (b) The parties hereto agree that the duration and geographic  scope of the
non-competition  provision set forth in this Section 10.3 are reasonable. In the
event that any court  determines  that the duration or the geographic  scope, or
both, are unreasonable and that such provision is to that extent  unenforceable,
the  parties  hereto  agree that the  provision  shall  remain in full force and
effect for the  greatest  time  period and in the  greatest  area that would not
render it unenforceable.  The parties intend that this non-competition provision
shall be  deemed to be a series of  separate  covenants,  one for each and every
county of each and every  state of the  United  States of  America  and each and
every political  subdivision of each and every country outside the United States
of America where this  provision is intended to be effective.  The Seller agrees
that damages are an inadequate  remedy for any breach of this provision and that
the Buyer shall, whether or not it is pursuing any potential remedies at law, be
entitled  to  equitable   relief  in  the  form  of  preliminary  and  permanent
injunctions  without bond or other security upon any actual or threatened breach
of this  non-competition  provision.  If the Seller or any  Corporate  Affiliate
shall violate this Section 10.3, the duration of this Section 10.3 automatically
shall be  extended as against  such  violating  party for a period  equal to the
period  during  which such party shall have 


                                       31
<PAGE>

been in violation of this Section 10.3. The covenants  contained in this Section
10.3 are deemed to be  material  and the Buyer is entering  into this  Agreement
relying on such covenants.

     10.4 Sharing of Data. The Seller shall have the right for a period of seven
          ---------------
years following the date hereof to have reasonable access to such books, records
and  accounts,   including   financial  and  tax  information,   correspondence,
production  records,  employment  records and other similar  information  as are
transferred to the Buyer pursuant to the terms of this Agreement for the limited
purposes of concluding  its  involvement  in the business of the Seller prior to
the  date  hereof  and for  complying  with  its  obligations  under  applicable
securities,  tax, environmental,  employment or other laws and regulations.  The
Buyer shall have the right for a period of seven years following the date hereof
to have  reasonable  access to those  books,  records  and  accounts,  including
financial and tax information,  correspondence,  production records,  employment
records and other records which are retained by the Seller pursuant to the terms
of this  Agreement  to the  extent  that  any of the  foregoing  relates  to the
Business  transferred to the Buyer hereunder or is otherwise needed by the Buyer
in order to  comply  with its  obligations  under  applicable  securities,  tax,
environmental, employment or other laws and regulations.

     10.5 Cooperation in Litigation. Each party hereto will fully cooperate with
          -------------------------
the other in the defense or prosecution of any litigation or proceeding  already
instituted  or  which  may be  instituted  hereafter  against  or by such  party
relating to or arising out of the conduct of the Business  prior to or after the
date hereof (other than litigation arising out of the transactions  contemplated
by this Agreement and except as otherwise expressly provided herein).  The party
requesting such  cooperation  shall pay the  out-of-pocket  expenses  (including
legal fees and disbursements) of the party providing such cooperation and of its
officers, directors, employees and agents reasonably incurred in connection with
providing such cooperation,  but shall not be responsible to reimburse the party
providing such  cooperation  for such party's time spent in such  cooperation or
the salaries or costs of fringe  benefits or similar  expenses paid by the party
providing  such  cooperation  to its officers,  directors,  employees and agents
while  assisting  in the  defense  or  prosecution  of any  such  litigation  or
proceeding.

     10.6 Communications with Customers.  Except as may be reasonably  necessary
          -----------------------------
to collect  the  Accounts  Receivable,  neither  the  Selling  Parties,  nor any
Corporate Affiliate,  shall directly or indirectly communicate with any customer
set forth on Schedule 2.17.

     10.7 Unaudited Financial Statements. If the Closing occurs on or after July
          ------------------------------
31, 1997, the Seller shall deliver,  its unaudited  balance sheet as of July 31,
1997 (the "July 1997 Balance  Sheet") and the related  unaudited  statements  of
operations, shareholders' equity and changes in financial position of the Seller
for  the  month  then  ended  (the  "July  1997   Financial   Statements"   and,
collectively,  with  the July  1997  Balance  Sheet,  the  "Unaudited  Financial
Statements").  The Unaudited  Financial  Statements  shall be delivered no later
than August 31, 1997 and shall be prepared in accordance with generally accepted
accounting  principles  applied  consistently  with past  practice  and shall be
certified by the Seller's Chief Executive Officer and Chief Financial Officer.


                                       32
<PAGE>

     11.   Indemnification and Reimbursement
           ---------------------------------

     11.1  Indemnification.
           ---------------

     (a) The Seller shall indemnify,  defend and hold harmless the Buyer and any
parent, subsidiary or affiliate thereof and all directors,  officers, employees,
agents  and  consultants  of each of the  foregoing  (collectively,  the  "Buyer
Group")  from and  against  all  demands,  claims,  actions or causes of action,
assessments, losses, damages, liabilities (whether absolute, accrued, contingent
or  otherwise),  costs and  expenses,  including  but not limited to,  interest,
penalties and attorneys' fees and expenses (collectively,  "Damages"),  asserted
against,  imposed  upon or incurred  by the Buyer  Group or any member  thereof,
directly or indirectly, by reason of or resulting from or relating to any of the
following (but in any event excluding the Assumed Liabilities):

     (i) liability and obligation of the Seller;

     (ii)  misrepresentation  or breach of warranty or covenant or  agreement by
the Seller made or contained in this  Agreement or in any  certificate  or other
instrument furnished or to be furnished to the Buyer under this Agreement;

     (iii)  failure to comply with any bulk sales or similar laws  applicable to
the transactions contemplated hereby; and
 
     (iv) litigation or other claim arising from acts, failures to act or events
which  occurred  prior to the date hereof  including,  without  limitation,  the
remediation  of  environmental  conditions  attributable  to the  conduct of the
Business  at any of the Seller  Facilities,  prior to the date hereof and claims
for product failure or defect  (including but not limited to claims for personal
injury,  property  damages and breach of  warranty)  which relate to any product
manufactured or sold prior to the date hereof.

     (b) The Buyer shall indemnify,  defend and hold harmless the Seller and any
parent, subsidiary or affiliate thereof and all directors,  officers, employees,
agents and  consultants  of each of the  foregoing  (collectively,  the  "Seller
Group") from and against all Damages asserted against,  imposed upon or incurred
by the Seller Group or any member thereof,  directly or indirectly, by reason of
or resulting from or relating to any of the Assumed Liabilities.

     11.2 CERCLA.  Nothing  contained in this Agreement shall be deemed a waiver
          ------
of the right of the Buyer to maintain a private party cost recovery action under
the  Comprehensive  Environmental  Response,  Compensation and Liability Act, 42
U.S.C. Section 9601 et seq.

     11.3 Notice and Defense of Claims. The Seller's obligations and liabilities
          ----------------------------
hereunder  with respect to claims  resulting  from the assertion of liability by
the  Buyer  or third  parties  shall  be  subject  to the  following  terms  and
conditions:

     (a) Notice. The Buyer shall give prompt written notice to the Seller of any
claim or event  known to it which  does or may give rise to a claim by the Buyer
against   the  Seller  for  which  the  Buyer   believes   it  is   entitled  to
indemnification  pursuant  to this  Section 10 of this  


                                       33
<PAGE>

Agreement, stating the nature and basis of said claims or events and the amounts
thereof,  to the extent  known,  and in the case of any claim,  action,  suit or
proceeding  brought by any third  party,  a copy of any claim,  process or legal
pleadings with respect thereto promptly after any such documents are received by
the indemnified  party. Such notice shall be given in accordance with Section 13
hereof.

     (b) Third Party Claims or Actions.

     (i) In the event any claim,  action,  suit or proceeding is made or brought
by any third party against the Buyer,  with respect to which the Seller may have
liability for Damages under this Section 11 of this Agreement, the Seller shall,
at its own  expense,  be entitled to  participate  in and, to the extent that it
shall  wish,  jointly  and with any other  indemnifying  party,  to  assume  the
defense, with independent counsel reasonably satisfactory to the Buyer, provided
that in  assuming  the defense of any such third party  claim,  action,  suit or
proceeding,  the  Seller  acknowledges  in  writing to the Buyer that the Seller
shall  thereafter  be liable for any Damage with respect to such claim,  action,
suit or proceeding.

     (ii) If the Seller elects to assume  control of such defense or settlement,
it shall conduct such defense or settlement in a manner reasonably  satisfactory
and effective to protect the Buyer fully; such company and its counsel will keep
the Buyer fully advised as to its conduct of such defense or settlement,  and no
compromise or settlement  shall be agreed or made without the written consent of
the Buyer. In any case, the Buyer shall have the right to employ its own counsel
and such counsel may  participate in such action,  but the  reasonable  fees and
expenses  of such  counsel  shall be at the  expense of the  Buyer,  when and as
incurred,  unless (A) the employment of counsel by the Buyer has been authorized
in writing by the Seller,  (B) the Buyer shall have  reasonably  concluded  that
there may be a  conflict  of  interest  between  the Seller and the Buyer in the
conduct of the  defense of such  action,  (C) the Seller  shall not in fact have
employed independent counsel reasonably  satisfactory to the Buyer to assume the
defense of such  action and shall have been so  notified  by the Buyer,  (D) the
Buyer shall have  reasonably  concluded  and  specifically  notified  the Seller
either that there may be specific  defenses  available to it which are different
from or additional to those available to it or that such claim,  action, suit or
proceeding  involves or could have a material  adverse effect upon it beyond the
financial  resources  of the Seller or the scope of this  Agreement,  or (E) the
Seller  fails to conduct  such  defense  or  settlement  in a manner  reasonably
satisfactory  to protect the Buyer fully.  If clause (B), (C), (D) or (E) of the
preceding  sentence shall be  applicable,  then counsel for the Buyer shall have
the right to direct the defense of such claim,  action,  suit or  proceeding  on
behalf of the Buyer and the reasonable  fees and  disbursements  of such counsel
shall constitute Damages hereunder.

     (iii) If the Seller does not elect to assume the defense of any such claim,
or if it fails to conduct  said  defense or  settlement  in a manner  reasonably
satisfactory  to  protect  the Buyer  fully,  the Buyer may  engage  independent
counsel selected by the Buyer to assume the defense and may contest, pay, settle
or compromise  any such claim on such terms and  conditions  as the  indemnified
party may determine. The reasonable fees and disbursements of such counsel shall
constitute Damages hereunder.


                                       34
<PAGE>

     (iv) The  Buyer and the  Seller,  as the case may be,  shall be kept  fully
informed of such claim, action, suit or proceeding at all stages thereof whether
or not such party is represented by its own counsel.

     11.4  Cooperation.  The parties  hereto  agree to render to each other such
           -----------
assistance as they may reasonably require of each other and to cooperate in good
faith with each other in order to ensure the proper and adequate  defense of any
claim,  action, suit or proceeding brought by any third party. Where counsel has
been selected by the Seller or by the Buyer pursuant to Section 11.3, the Seller
or the Buyer,  as the case may be,  shall be entitled to rely upon the advice of
such counsel in the conduct of the defense.

     11.5 Confidentiality. The parties agree to cooperate in such a manner as to
          ---------------
preserve in full the  confidentiality  of all confidential  business records and
the attorney-client and work-product privileges.  In connection therewith,  each
party  agrees  that (a) it will use its best  efforts,  in any  action,  suit or
proceeding  in which it has assumed or  participated  in the  defense,  to avoid
production of confidential  business records and (b) all communications  between
any party hereto and counsel  responsible for or participating in the defense of
any action,  suit or proceeding shall, to the extent possible,  be made so as to
preserve any applicable attorney-client or work-product privilege.

     12.   Transfer and Sales Tax
           ----------------------

     The Seller shall be responsible  for and pay all filing and recording taxes
and fees, and all sales,  use and transfer taxes and fees, if any, upon the sale
and transfer of the Assets hereunder.

     13.   Notices
           -------

     Any notices or other  communications  required or permitted hereunder shall
be sufficiently given if in writing (including telecommunications) and delivered
personally or sent by telex,  telecopy or other wire transmission  (with request
for assurance in a manner typical with respect to  communications of that type),
federal express or other overnight air courier (postage prepaid),  registered or
certified  mail (postage  prepaid with return receipt  requested),  addressed as
follows or to such other address of which the parties may have given notice:

         To the Seller:             The Lande Group, Inc.
                                    460 West 34th Street
                                    New York, New York 10001
                                    Attn:  Mr. Stewart Lande, President
                                    Tel. No.:  (212) 497-5900
                                    Fax No.:  (212) 497-5901

         With a copy to:            Elias Goodman Shanks & Zizmor, L.L.P.
                                    444 Madison Avenue, 41st Floor
                                    New York, New York 10022
                                    Attn:  Paul Goodman, Esq.
                                    Tel. No.:  (212) 421-6000
                                    Fax No.:  (212) 421-6027


                                       35
<PAGE>

         To the Buyer:              AlphaNet Solutions, Inc.
                                    7 Ridgedale Avenue
                                    Cedar Knolls, New Jersey 07927
                                    Attn:  Mr. Stan Gang, President
                                    Tel. No.: (973) 267-0088
                                    Fax No.: (973) 267-8675

         With a copy to:            Buchanan Ingersoll
                                    500 College Road East
                                    Princeton, New Jersey  08540
                                    Attn:  David J. Sorin, Esq.
                                    Tel. No.:  (609) 987-6800
                                    Fax No.:  (609) 520-0360

Unless otherwise specified herein, such notices or other communications shall be
deemed  received (a) on the date delivered,  if delivered  personally or by wire
transmission;  (b) on the next  business  day after  mailing or deposit  with an
overnight  air courier;  or (c) five  business days after being sent, if sent by
registered or certified mail.

     14.   Successors and Assigns
           ----------------------

     This  Agreement  shall be  binding  upon and  inure to the  benefit  of the
parties hereto and their respective  successors and assigns.  Neither the Seller
nor the  Buyer  may  assign  all or a  portion  of its  rights  and  obligations
hereunder without the prior written consent of the other party,  except that the
Buyer may assign all or a portion of its rights and obligations  hereunder to an
Affiliate of Buyer,  provided that Buyer shall remain liable for the performance
of the Buyer's obligations under this Agreement. Any assignment in contravention
of this provision shall be void.

     15.   Entire Agreement; Amendments; Attachments
           -----------------------------------------

     (a) This Agreement,  all Schedules and Exhibits hereto,  and all agreements
and  instruments to be delivered by the parties  pursuant  hereto  represent the
entire  understanding  and agreement  between the parties hereto with respect to
the  subject  matter  hereof and  supersede  all prior oral and  written and all
contemporaneous oral negotiations,  commitments and understandings  between such
parties except as expressly  provided herein.  The Buyer and the Seller,  by the
consent of their respective Boards of Directors,  or officers authorized by such
Boards,  may amend or modify  this  Agreement,  in such  manner as may be agreed
upon, by a written instrument executed by the Buyer and the Seller.

     (b) If the  provisions  of any  Schedule or Exhibit to this  Agreement  are
inconsistent  with the  provisions  of this  Agreement,  the  provisions  of the
Agreement  shall prevail.  The Exhibits and Schedules  attached  hereto or to be
attached hereafter are hereby incorporated as integral parts of this Agreement.


                                       36
<PAGE>

     16.   Expenses
           --------

     Except as otherwise  expressly  provided  herein,  the Buyer and the Seller
shall each pay their own  expenses in  connection  with this  Agreement  and the
transactions  contemplated hereby. It is understood and agreed that the Seller's
expenses  incurred  in  connection  with  this  Agreement  and the  transactions
contemplated hereby,  including, but not limited to, professional fees, shall be
paid from a portion of the proceeds of the Cash Consideration paid to the Seller
at the Closing.

     17.   Legal Fees
           ----------

     In the event that legal  proceedings are commenced by the Buyer against the
Seller, or by the Seller against the Buyer, in connection with this Agreement or
the transactions  contemplated hereby, the party or parties which do not prevail
in such proceedings shall pay the reasonable attorneys' fees and other costs and
expenses,  including  investigation  costs,  incurred by the prevailing party in
such proceedings.

     18.   Governing Law
           -------------

     This  Agreement  shall be governed by and construed in accordance  with the
laws of the State of New Jersey, without reference to conflicts of laws rules or
principles.

     19.   Section Headings
           ----------------

     The section  headings are for the  convenience of the parties and in no way
alter,  modify,  amend,  limit, or restrict the  contractual  obligations of the
parties.

     20.   Severability
           ------------

     The invalidity or unenforceability of any provision of this Agreement shall
not  affect  the  validity  or  enforceability  of any other  provision  of this
Agreement.

     21.   Counterparts
           ------------

     This Agreement may be executed in one or more  counterparts,  each of which
shall be deemed to be an  original,  but all of which  shall be one and the same
document.

     22.   Currency
           --------
 
     Unless  otherwise  indicated,  all  dollar  amounts  referred  to  in  this
Agreement are in United States funds.


                                       37
<PAGE>

     23.   Ambiguity in Negotiations
           -------------------------

     Each  party  shall  have been  deemed to have  participated  equally in the
negotiation  of this Agreement and the  agreements  contemplated  hereby and any
ambiguity in any such  contracts  shall not be construed  against any  purported
author thereof.


                                       38
<PAGE>

     IN WITNESS  WHEREOF,  this  Agreement has been duly executed by the parties
hereto as of and on the date first above written.


(Corporate Seal)                         SELLER:

ATTEST:                                  THE LANDE GROUP, INC.


                                         By: /s/ Stewart Lande
- -------------------------------              -----------------
Secretary                                   Name:   Stewart Lande
                                            Title:  President


                                         SHAREHOLDER:


                                          /s/ Stewart Lande
                                         ---------------------
                                         Stewart Lande


(Corporate Seal)                         BUYER:

ATTEST:                                  ALPHANET SOLUTIONS, INC.


                                         By: /s/ Stan Gang
- -------------------------------              ------------------
Secretary                                    Name:   Stan Gang
                                             Title:  President


                                       39




<PAGE>

<TABLE>
<CAPTION>
                                                                                                      EXHIBIT 11

                                                      ALPHANET SOLUTIONS, INC.

                                             COMPUTATION OF PRO FORMA EARNINGS PER SHARE
                                                (thousands, except per share amounts)



                                                Three Months Ended June 30,         Six Months Ended June 30,
                                                ---------------------------         -------------------------
                                                  1996              1997              1996              1997

<S>                                              <C>              <C>               <C>             <C>      
Pro forma net income.......................      $     516        $  1,100          $  1,088        $   2,261

Weighted average number of
   common shares and common
   shares equivalent:
Common shares..............................          5,073           5,257             4,281            5,180
Shares necessary to fund
   S Corporation Distribution..............             --              --               260               --
Stock options..............................             --             219                --              205
Cheap stock (treasury stock method)........             --              --                17               --
                                                     5,073           5,476             4,558            5,385

Pro forma net income per share.............      $    0.10        $   0.20          $   0.24        $    0.42

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                     5
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION  EXTRACTED  FROM  THE
UNAUDITED FINANCIAL STATEMENTS INCLUDED IN THE ISSUER'S FORM 10-Q FOR THE PERIOD
ENDED JUNE 30, 1997 AND IS  QUALIFIED  IN ITS ENTIRETY BY REFERENCE TO SUCH FORM
10-Q.
</LEGEND>
<CIK>                         0001002132
<NAME>                        AlphaNet Solutions, Inc.
<MULTIPLIER>                                   1,000
<CURRENCY>                                     U.S. Dollars
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                              DEC-31-1997
<PERIOD-START>                                 JAN-01-1997
<PERIOD-END>                                   JUN-30-1997
<EXCHANGE-RATE>                                1
<CASH>                                         16,721
<SECURITIES>                                   0
<RECEIVABLES>                                  33,032
<ALLOWANCES>                                   453
<INVENTORY>                                    4,575
<CURRENT-ASSETS>                               55,329
<PP&E>                                         6,788
<DEPRECIATION>                                 1,609
<TOTAL-ASSETS>                                 61,705
<CURRENT-LIABILITIES>                          22,615
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       63
<OTHER-SE>                                     38,352
<TOTAL-LIABILITY-AND-EQUITY>                   61,705
<SALES>                                        70,377
<TOTAL-REVENUES>                               88,311
<CGS>                                          62,496
<TOTAL-COSTS>                                  74,260
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             146
<INCOME-PRETAX>                                3,832
<INCOME-TAX>                                   1,571
<INCOME-CONTINUING>                            2,261
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   2,261
<EPS-PRIMARY>                                  0.42
<EPS-DILUTED>                                  0
        

</TABLE>


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