ALPHANET SOLUTIONS INC
10-Q, 1999-08-12
COMPUTERS & PERIPHERAL EQUIPMENT & SOFTWARE
Previous: LEARNING TREE INTERNATIONAL INC, 10-Q, 1999-08-12
Next: CITIZENS COMMUNITY BANCORP INC, 10QSB, 1999-08-12





                       SECURITIES AND EXCHANGE COMMISSION

                              Washington, DC 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, 1999
                         Commission file number 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 Avenue, Cedar Knolls, New Jersey               07927
- --------------------------------------------            ------------
(Address of Principal Executive Offices)                  (Zip Code)

                                 (973) 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 July 30, 1999:

Class                                          Number of Shares Outstanding
- -----                                          ----------------------------

Common Stock, $.01 par value                   6,250,790


<PAGE>


                        ALPHANET SOLUTIONS, INC.

                            TABLE OF CONTENTS



PART I.          FINANCIAL INFORMATION

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

                 Consolidated Balance Sheets
                 as of June 30, 1999 (unaudited)
                 and December 31, 1998....................................... 2

                 Consolidated Statements of Operations
                 for the Three and Six Months Ended
                 June 30, 1999 (unaudited) and June 30, 1998 (unaudited)..... 3

                 Consolidated Statements of Cash Flows
                 for the Six Months Ended
                 June 30, 1999 (unaudited) and 1998 (unaudited).............. 4

                 Notes to Consolidated Financial Statements (unaudited)...... 5

       Item 2.  Management's Discussion and Analysis of
                 Financial Condition and Results of Operations............... 7

                 Results of Operations.......................................12

                 Liquidity and Capital Resources.............................14

       Item 3.  Quantitative and Qualitative Disclosures About Market Risk...14

PART II.         OTHER INFORMATION...........................................15

       Item 4.   Submission of Matters to a Vote by Security Holders.........15

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

       Item 6.   Exhibits and Reports on Form 8-K............................17

SIGNATURES...................................................................18


<PAGE>


                                     PART I.

                              FINANCIAL INFORMATION

                          Item 1. Financial Statements



<PAGE>


<TABLE>
<CAPTION>

                            ALPHANET SOLUTIONS, INC.
                           CONSOLIDATED BALANCE SHEETS
                        (in thousands, except share data)


                                                                                 June 30,           December 31,
                                                                                   1999                 1998
                                                                                   ----                 ----

ASSETS                                                                          (unaudited)

<S>                                                                           <C>                    <C>
Current assets:
         Cash and cash  equivalents  . . . . . . . . . . . . . . . . .        $   12,088             $  13,377
         Accounts receivable, net . . . . . . . . . . . . . . . . . . .           30,819                33,057
         Inventories . . . . . . . . . . . . . . . . . . . . . . . . .             5,279                 3,505
         Deferred income tax asset . . . . . . . . . . . . . . . . . .             1,761                 1,761
         Prepaid expenses and other current assets . . . . . . . . . .             2,102                 2,309
                                                                              ----------             ----------
                    Total current assets . . . . . . . . . . . . . . .            52,049                54,009

Property and equipment, net . . . . . . . . . . . . . . . . . . . . . .            4,838                 5,491
Other assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             2,502                 2,394
                                                                              -----------            -----------
                    Total assets. . . . . . . . . . . . . . . . . . . .       $   59,389             $  61,894
                                                                              ===========            ==========

LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
         Current portion of capital lease obligations . . . . . . . . .       $       18             $      17
         Accounts payable . . . . . . . . . . . . . . . . . . . . . . .            9,769                11,072
         Accrued expenses . . . . . . . . . . . . . . . . . . . . . . .            6,046                 6,730
         Billings in excess of costs . . . . . . .  . . . . . . . . . .              481                   815
                                                                              ----------             ----------

                    Total current liabilities . . . . . . . . . . . . .           16,314                18,634

Long term liabilities:
         Advance from principal shareholder . . . . . . . . . . . . . .              675                   675
         Capital lease obligations . . . . . . . . . . . . . . . . . .                41                    49
                                                                              -----------            ----------
                    Total liabilities . . . . . . . . . . . . . . . . .           17,030                19,358
                                                                              -----------            ----------
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,
          6,401,390 and 6,366,228 shares issued and outstanding at June
         30, 1999 and December 31, 1998, respectively . . . . . . . .                 63                    63
         Additional paid-in capital . . . . . . . . . . . . . . . . .             34,065                33,942
         Retained earnings. . . . . . . . . . . . . . . . . . . . . .              8,951                 9,198
         Treasury stock - at cost; 150,600 and 136,800 shares at June
         30, 1999 and  December 31,1998, respectively.                              (720)                 (667)
                                                                              ----------              ---------
                    Total shareholders' equity . . . . . . . . . . . .            42,359                42,536
                                                                              ----------              ---------
                    Total liabilities and shareholders' equity . . . .        $   59,389              $ 61,894
                                                                              ==========              =========

</TABLE>

          See accompanying notes to consolidated financial statements.

                                      - 2 -

<PAGE>

                            ALPHANET SOLUTIONS, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    (in thousands, except per share amounts)
                                   (unaudited)

<TABLE>
<CAPTION>

                                                               Three Months ended                       Six Months ended
                                                                    June 30,                                June 30,
                                                               -------------------                      -----------------
                                                               1999              1998                  1999               1998
                                                               ----              ----                  ----               ----
<S>                                                          <C>                <C>                  <C>              <C>
Net sales:
           Product sales . . . . . . . . . . . . . . .       $ 19,566           $29,823               $ 38,258        $   61,119
           Services and support . . . . . . . . . . . .        12,567            15,099                 24,003            29,293
                                                             --------           --------              --------        ----------
                                                               32,133            44,922                 62,261            90,412
                                                             --------           -------               --------        ----------
Cost of sales:
           Product sales . . . . . . . . . . . . . . .         17,519            26,300                 34,128            53,580
           Services and support . . . . . . . . . . . .         8,585            10,424                 16,723            19,915
                                                             --------           -------               --------        ----------
                                                               26,104            36,724                 50,851            73,495
                                                             --------           -------               --------        ----------
Gross profit . . . . . . . . . . . . . . . . . . . . .          6,029             8,198                 11,410            16,917
                                                             --------           -------               --------        ----------
Operating expenses:
           Selling expenses . . . . . . . . . . . . . .         2,953             3,749                  5,910             7,716
           General and administrative expenses . . . . .        3,052             3,287                  6,327             5,882
                                                             --------           -------              ---------        ----------
                                                                6,005             7,036                 12,237            13,598
                                                             --------           -------               --------        ----------
Operating income (loss) . . . . . . . . . . . . . . . .            24             1,162                   (827)            3,319
                                                             --------           -------               --------        ----------
Other income (expense):
           Interest and other income . . . . . . . . .            156               148                    418               248
           Interest expense . . . . . . . . . . . . . .            (1)              (19)                   (14)              (46)
                                                             --------           -------                ------         -----------
                                                                  155               129                   404                202
                                                             --------           -------                ------         -----------
Income (loss) before income taxes. . . . . . . . . . .            179             1,291                  (423)             3,521

Provision (benefit) for income taxes . . . . . . . . .             74               529                  (176)             1,443
                                                             --------           -------                -------        ----------
Net income (loss) . . . . . . . . . . . . . . . . . . .      $    105            $  762               $  (247)            $2,078
                                                             ========           =======               =======         ==========
Basic-Net Income (loss) per share . . . . . . . . . . .      $   0.02            $ 0.12               $ (0.04)         $    0.33
                                                             ========            ======               =======         ==========
Diluted-Net Income (loss) per share . . . . . . . . . . .    $   0.02            $ 0.12               $ (0.04)         $    0.33
                                                             ========            ======               =======         ===========
Weighted average number of common shares outstanding .          6,251             6,282                 6,243              6,271
                                                             ========             =====               =======         ==========
Weighted average number of common and common equivalent
shares outstanding. . . . . . . . . . . . . . . . . . .        6,251              6,383                 6,243              6,390
                                                             ========             =====                ======         ==========
</TABLE>

          See accompanying notes to consolidated financial statements.

                                     - 3 -
<PAGE>

<TABLE>
<CAPTION>

                            ALPHANET SOLUTIONS, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)

                                   (unaudited)
                                                                        Six Months ended June 30,
                                                                        -------------------------
                                                                          1999           1998
                                                                          ----           ----
<S>                                                                    <C>               <C>
Cash flows from operating activities:

     Net (loss) income  . . . . . . . . . . . . . . . . . . . . . . .  $ (247)           $ 2,078

     Adjustments  to  reconcile  net  income to net cash
    (used in)  provided  by operating activities:
           Depreciation and amortization . . . . . . . . . . . . . .    1,324              1,298

           Increase (decrease) from changes in:

                 Accounts receivable. . . . . . . . . . . . . . . . .   2,238             12,250
                 Inventories . . . . . . . . . . . . . . . . . . . .   (1,774)            (1,648)
                 Prepaid expenses and other current assets . . . . .      207              1,247
                 Other assets . . . . . . . . . . . . . . . . . . . .    (196)               430
                 Accounts payable . . . . . . . . . . . . . . . . . .  (1,303)            (4,125)
                 Accrued expenses . . . . . . . . . . . . . . . . . .    (684)            (5,098)
                 Billings in excess of costs . . . . . . . . . . . .     (334)                --
                                                                       -------       ------------
           Net cash (used in) provided by operating activities . . .     (769)             6,432
                                                                       -------       ------------
Cash flows from investing activities:

     Property and equipment expenditures . . . . . . . . . . . . . .     (583)            (2,471)
                                                                       -------       ------------
           Net cash used in investing activities . . . . . . . . . .     (583)            (2,471)
                                                                       -------       ------------
Cash flows from financing activities:

     Exercises of stock options and employee stock purchases . . . .      123                258
     Repayment of capital lease obligations . . . . . . . . . . . . .      (7)               (38)
     Repurchase of Common Stock . . . . . . . . . . . . . . . . . . .     (53)                --
                                                                       -------       ------------
          Net cash provided by financing activities. . . . . . . . .       63                220
                                                                       -------       ------------
Net (decrease) increase in cash and cash equivalents . . . . . . . .   (1,289)             4,181

Cash and cash equivalents, beginning of period . . . . . . . . . . .   13,377              2,689
                                                                       -------       ------------
Cash and cash equivalents, end of period. . . . . . . . . . . . . . . $12,088          $   6,870
                                                                      ==========     ============

</TABLE>

          See accompanying notes to consolidated financial statements.

                                     - 4 -
<PAGE>

                            ALPHANET SOLUTIONS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


Note 1 - Description of the Business and Basis of Presentation:

         AlphaNet  Solutions,  Inc.  (the  "Company")  is a leading  supplier of
information technology ("IT"),  management  consulting,  systems integration and
internet-related  services to Fortune  1000,  as well as  mid-range  and smaller
companies located primarily in the New York-to-Philadelphia corridor.

         The accompanying  consolidated  financial  statements are unaudited and
have been prepared in accordance with generally accepted  accounting  principles
for  interim  periods.   The  foregoing  financial   information   reflects  all
adjustments  which are,  in the  opinion  of  management,  necessary  for a fair
presentation of the Company's financial position, results of operations and cash
flows  as of the  dates  and  for  the  periods  presented.  These  consolidated
financial  statements  should  be  read  in  conjunction  with  the  summary  of
significant  accounting policies and notes to financial  statements contained in
the Company's Form 10-K as filed with the Securities and Exchange Commission.

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


Note 2 - Net Income Per Share:

         In February  1997,  the  Financial  Accounting  Standards  Board issued
Statement No. 128 "Earnings  per Share"  ("SFAS No. 128"),  which  specifies the
computation,  presentation  and disclosure  requirements  for earnings per share
("EPS") of entities with  publicly held common stock or potential  common stock.
The statement defines two EPS calculations,  basic and diluted. The objective of
basic EPS is to measure the  performance of an entity over the reporting  period
by dividing  income  available to common  stockholders  by the weighted  average
number of shares outstanding. The objective of diluted EPS, consistent with that
of basic EPS, is to measure  the  performance  of an entity  over the  reporting
period,  while giving effect to all dilutive  potential  common shares that were
outstanding  during the  period.  The  calculation  of diluted EPS is similar to
basic EPS except  both the  numerator  and  denominator  are  increased  for the
conversion of potential common shares.

                                     - 5 -

<PAGE>

<TABLE>
<CAPTION>

                                                                             COMPUTATION OF EARNINGS PER SHARE
                                                                         (in thousands, except per share amounts)
                                                                                    (unaudited)

                                                              Three Months ended                 Six Months ended
                                                                   June 30,                          June 30,
                                                                   --------                          --------

                                                                     1999           1998             1999            1998
                                                                     ----           ----             ----            ----
<S>                                                             <C>             <C>              <C>            <C>
Net income  (loss) . . . . . . . . . . . . . . . . . . . . . .  $     105       $    762         $  (247)       $    2,078
                                                                =========       ========         ========       ==========
Basic:

  Weighted average number of shares outstanding. . . . . . . .      6,251          6,282            6,243            6,271
                                                                =========       ========         ========       ==========
   Net income (loss) per share.  . . . . . . . . . . . . . . .  $    0.02       $   0.12         $ (0.04)       $    0 .33
                                                                =========       ========         ========       ==========
Diluted:

   Weighted average number of shares outstanding . . . . . .        6,251          6,282           6,243             6,271

   Dilutive effects of stock options . . . . . . . . . . . . .         --            101              --               119
                                                                ---------       --------         --------        ---------

   Weighted average number of common and common
   equivalent shares outstanding                                    6,251          6,383            6,243            6,390
                                                                =========       ========       ==========        =========
   Net Income (loss) per share . . . . . . . . . . . . . . . .  $    0.02       $   0.12       $   (0.04)        $    0.33
                                                                =========       ========       ==========        =========

</TABLE>

                                     - 6 -
<PAGE>


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

General


         The Company is a leading  supplier of  information  technology  ("IT"),
management  consulting,  systems  integration and  internet-related  services to
Fortune 1000, as well as mid-range and smaller  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.  In the second quarter and
first half of 1999,  net product sales were 60.9% and 61.4%,  respectively,  and
services and support revenue was 39.1% and 38.6%, respectively, of the Company's
net sales.  During the same  periods,  gross  profit from net product  sales was
34.0% and 36.2%,  respectively,  and gross  profit  from  services  and  support
revenue was 66.0% and 63.8%, respectively, of the Company's gross profit.

         During the second quarter and first half of 1999,  the Company's  total
net sales  decreased  by 28.5% and  31.1%,  respectively.  These  declines  were
primarily   attributable   to   substantially   decreased   business   from  two
predominantly  low-margin product accounts. See "Results of Operations" at pages
12-13 below.

         The Company has  entered  into  distribution  agreements  with  Ingram,
Pinacor, and Tech Data, three of the nation's largest  aggregators,  pursuant to
which the Company  acquires  most of its IT product for  resale.  The  Company's
relationship  with  Pinacor  commenced  in 1984 and, as  customer  demand for IT
products grew, the Company initiated its relationships with Ingram and Tech Data
in 1994. The distribution  agreements with Ingram,  Pinacor,  and Tech Data 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,   enterprise   computing   products,   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 six months ended June 30, 1999,  the Company  acquired  approximately
65.4%, 18.7% and 10.5% of its products for resale from Ingram,  Pinacor and Tech
Data, respectively.

         Except  for the  $20.4  million  contract  with the  MTA-New  York City
Transit Authority ("MTA") entered into in December 1997 (see below), 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.  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.

         In  response  to  the  above-described  developments,  the  Company  is
increasingly  emphasizing its services  offerings,  which typically carry higher
profit  margins  than its  product  business.  In this  connection,  the Company
increasingly sells products as part of an overall IT solution including the sale
of services,  rather than on a stand-alone basis. The Company believes that this
shift in emphasis from product to services,  coupled with ongoing  reductions in
sales, general and administrative expenses, will result in continued improvement
in operating performance.

                                     - 7 -

<PAGE>

         The   Company   offers   network   consulting,   workstation   support,
applications development, communications installation, professional development,
help desk, remote network management, IT staffing and internet-related 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
professional   development   services  are  fee-based  on  a  per-course  basis.
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  costs which consist of salaries,  benefits and
other  payroll-related  expenses.  The  financial  performance  of the Company's
services business is based primarily upon billing margins (billable hourly rates
less the costs to the Company of such services 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  competition  for quality  technical  personnel  in the current  tight labor
market and concomitant  increased  personnel  costs could  adversely  impact the
contribution  of services to the  Company's  overall  profitability,  unless the
Company is unable to pass such increased costs to its customers.

         The  Company  implemented  a  reduction-in-force  in June  1998  due to
lower-than-expected  demand for the Company's services from certain clients.  In
addition,   in  January  1999,  the  Company  implemented  a  second  reduction,
eliminating  42  positions,  representing  approximately  6%  of  the  Company's
workforce, consisting principally of personnel supporting product sales.

         The Company may receive  manufacturer  rebates resulting from equipment
sales. In addition,  the Company  receives volume discounts and other incentives
from  certain of its  suppliers.  Except  for  products  in transit or  products
awaiting  configuration at the Company's facilities,  the Company generally does
not maintain large  inventory  balances.  In 1998 the Company's  primary vendors
announced  or  instituted  changes  in  their  price  protection  and  inventory
management  programs  as  a  direct  result  of  changes  in  such  policies  by
manufacturers.  Specifically,  they  announced  that they  will (i) limit  price
protection to that provided by the  manufacturer,  generally  less than 30 days,
rather than the unlimited  protection  previously  available;  and (ii) restrict
product returns,  other than defective returns,  to a percentage (the percentage
varies  depending  on the  vendor  and when  the  return  is  made)  of  product
purchased,  during a defined  period,  at the lower of the invoiced price or the
current  price,  subject  to  the  specific   manufacturer's   requirements  and
restrictions.  To date,  these  changes  in the vendor  policies  have not had a
material  impact on the  Company's  business.  Other than  changes in such price
protection and return policies, the Company is unaware that any of its suppliers
or manufacturers has changed or intends to further change these programs.  There
can be no  assurances  that any  such  rebates,  discounts  or  incentives  will
continue  at  historical  levels,  if  at  all.  Further  adverse  modification,
restriction or reduction in such programs  could have a material  adverse effect
on the Company's financial position, results of operations, or cash flows.

         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  related  expenses,
depreciation and occupancy costs.

                                     - 8 -

<PAGE>

         The  Company  believes  that its  ability to  provide a broad  range of
technical  services,  coupled  with its  traditional  strength in  providing  IT
solutions  and its long-term  relationships  with large  clients,  positions the
Company to continue to grow the services component of its business. As such, the
Company currently anticipates that an increasing percentage of its gross profits
in the future will be derived  from the  services  and support  component of its
business. However, in the near term, the Company believes that the product sales
will continue to generate a declining,  but still significant  percentage of the
Company's  gross  profit.  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.

         The Company's net sales, gross profit,  operating income and net income
have varied  substantially  from quarter to quarter and are expected to continue
to do so in the future.  The Company  believes,  therefore,  that past operating
results  and  period-to-period  comparisons  should  not be  relied  upon  as an
indication of future operating performance.

         In December 1997, the Company  entered into a four-year,  $20.4 million
contract  with the MTA to  furnish  and  install  local and  wide-area  computer
network components including network and telecommunications  hardware,  software
and cabling  throughout the MTA's over 200  locations.  The Company is the prime
contractor on this project and is responsible  for project  management,  systems
procurement,  and installation.  The work is grouped in contiguous locations and
payment is predicated upon achieving  specific milestone events. In the event of
default, in addition to all other remedies at law, the MTA reserves the right to
terminate  the services of the Company and  complete the MTA Contract  itself at
the Company's cost. In the event of unexcused delay by the Company,  the Company
may be obligated to pay, as liquidated  damages,  the sum of $100 per day. While
the Company is currently performing in accordance with the contract terms, there
can be no assurance  that any such events of default or  unexcused  delays would
not occur. In addition, the MTA Contract is a fixed unit price contract, and the
quantities are approximate,  for which the MTA has expressly reserved the right,
for each item,  to direct the amount of equipment be  increased,  decreased,  or
omitted entirely on 30 days notice. The MTA has the right to suspend the work on
10 days notice for up to 90 days and/or terminate the contract,  at any time, on
notice,  paying  only for the work  performed  to the date of  termination.  The
project  is  subject  to  the  prevailing  wage  rate  and   classification  for
telecommunications  workers,  managed by the New York City Controller's  office,
over which the Company has no control,  and which is generally  adjusted in June
of each year and may be so adjusted in the future.

         The Company has  performed  services and  supplied  products to the MTA
since the inception of the MTA Contract. The work performed to date at MTA sites
has required  greater  than  estimated  labor and other costs to complete.  Such
increased  labor and other  costs may also be incurred  at other  sites.  In May
1999,  the  Company  submitted  a  formal  request  to the MTA for an  equitable
adjustment in the contract amount and terms.  The Company's  submission is under
consideration by the MTA. The Company and the MTA have met and scheduled further
discussions concerning the Company's request. However, there can be no assurance
the MTA will approve,  either in whole or in part,  any equitable  adjustment in
the contract amount or terms requested by the Company. There can be no assurance
that the  Company  can  complete  the MTA  Contract  without  incurring  a loss.
Currently,  the Company is recording  revenues  under the MTA Contract  equal to
costs incurred.  However,  if the Company is unsuccessful in obtaining equitable
adjustments, realizing increased performance efficiencies or otherwise improving
its margins, the Company believes it will sustain a loss under the contract.

                                     - 9 -

<PAGE>

Year 2000 Readiness Disclosure

         Historically,  certain  computer  programs  have been written using two
digits  rather than four to define the  applicable  year,  which could result in
such  programs  recognizing  a date using "00" as the year 1900  rather than the
year  2000.   This,  in  turn,   could  result  in  major  system   failures  or
miscalculations, and is generally referred to herein as the "Year 2000 Problem."
Computer  systems that are  represented by  manufacturers  as being able to deal
correctly with dates after 1999 are referred to as "Year 2000-Compliant."

         Over the past several years, based upon its business needs, the Company
has purchased and installed  hardware and software which are  represented by the
manufacturers  to be  Year  2000-Compliant.  As of  July 1,  1999,  the  Company
replaced  its  former  integrated   accounting   system,   which  was  not  Year
2000-Compliant, with Platinum SQL Software, which is Year 2000-Compliant.  Based
upon the  representations  of the manufacturers of hardware and software used by
the Company, and the provider of the Platinum SQL Software, the Company believes
that all of its internal business systems,  including its computer systems,  are
now Year 2000-Compliant.  There can be no assurance, however, that the Year 2000
Problem will not adversely affect the Company's  business,  financial  position,
results of operation or cash flows.

         During  the  fourth  quarter  of 1998,  the  Company  initiated  formal
communications  with its significant  suppliers and large customers to determine
the extent to which the  Company is  vulnerable  to the  failure of those  third
parties to remediate their own Year 2000 Problem. The Company has been receiving
and reviewing the responses to these  communications  and following up with such
suppliers and customers as needed or appropriate. The Company currently believes
that this process will be completed by September 30, 1999. However, there can be
no  guarantee  that the systems of other  companies on which the  Company's  own
systems rely will be remedied in a timely manner, or that a failure to remedy by
another company will not have a material adverse effect on the Company.

         The Company resells IT products of leading hardware  manufacturers  and
software  developers.  As  a  result,  the  Company  has  no  control  over  the
developments of such third parties' computer systems, software products or other
business systems developed by such third parties. Consequently,  there can be no
assurance that the computer systems, software products or other business systems
sold by the Company will be Year 2000 Compliant.  As a result, the Company, as a
reseller,  may be liable for Non-Year 2000 Compliant  product it resells.  Given
the Company's role in the distribution of such products, the Company is not able
to accurately determine the extent, if any, of such potential liability.

         The  purchasing  patterns  of the  Company's  customers  and  potential
customers may be affected by issues  associated  with the Year 2000 Problem.  As
companies  devote  significant  resources to become Year  2000-Compliant,  these
expenditures  may result in reduced  funds  available  to  purchase  products or
obtain services such as those offered by the Company.

         The total cost of the Company's Year 2000  compliance has been and will
be funded  through  operating  cash  flows.  The cost to  purchase  and  install
Platinum  SQL  was  approximately  $700,000.  Excluding  costs  associated  with
Platinum SQL and the write-off of the capitalized  software and consulting fees,
the Company has  expended  approximately  $2.0  million on hardware and software
upgrades for its Year 2000 compliance. The Company does not currently anticipate
that it will  incur  any  additional  material  expenditures  for such Year 2000
compliance. These costs do not include any costs associated with any third party
being  Non-Year 2000  Compliant,  nor do such costs include  internal  personnel
costs (primarily  salaries and benefits),  which the Company does not separately
track and do not include any contingency plan costs.

                                     - 10 -

<PAGE>

         The Company has not  developed a  contingency  plan with respect to any
Year  2000  compliance  issues  which  may  arise as a result  of the  Company's
inquiries of its suppliers and customers.  Such plans may be developed as and if
the need for any such plans arise.

         Statements  included  in  this  Year  2000  Readiness   Disclosure  are
forward-looking   statements  within  the  meaning  of  The  Private  Securities
Litigation Reform Act of 1995. Such forward-looking statements include risks and
uncertainties,  including but not limited to the possibility  that the currently
installed  computer systems,  software products or other business systems of the
Company or its distributors, manufacturers or customers, working either alone or
in conjunction with other software or systems,  will not accept input of, store,
manipulate  and/or output dates in the year 2000 or thereafter  without error or
interruption.  Such  risks and  uncertainties  may cause  the  Company's  actual
results to differ materially from the results  discussed in the  forward-looking
statements contained in this Report.

Forward-Looking Statements

         This Form 10-Q contains  forward-looking  statements that involve risks
and  uncertainties.  The Company's actual results may differ  significantly from
the results discussed in the forward-looking  statements.  Such  forward-looking
statements include risks and uncertainties,  including,  but 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 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) the intense competition
in the markets for the  Company's  products and  services;  (iii) the  Company's
ability to develop,  market,  provide,  and  achieve  market  acceptance  of new
service  offerings to  prospective  and  existing  clients;  (iv) the  Company's
ability to attract,  hire, train, and retain qualified  technical personnel in a
highly  competitive  and  tight  labor  market;  (v) the  Company's  substantial
reliance  on  a  concentrated  number  of  key  customers;  (vi)  the  Company's
dependence on vendor  authorizations  to resell certain computer products and to
provide related services;  (vii) the Company's dependence on certain aggregators
for a  substantial  portion of its  products  acquired  for  resale;  (viii) the
Company's  reliance on the  continued  services of key  executive  officers  and
salespersons;  and (ix) the possibility  that the currently  installed  computer
systems,  software  products  or other  business  systems of the  Company or its
distributors, manufacturers or customers, working either alone or in conjunction
with other  software or systems,  will not accept  input of,  store,  manipulate
and/or  output  dates  in  the  Year  2000  or   thereafter   without  error  or
interruption.  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.

                                     - 11 -

<PAGE>

Results of Operations

Comparison of Three Months Ended June 30, 1999 and 1998

         Net Sales.  Net sales  decreased by 28.5%,  or $12.8 million,  to $32.1
million for the second quarter of 1999 from $44.9 million for the second quarter
of 1998.  Product sales decreased by 34.4%,  or $10.3 million,  to $19.5 million
for the  second  quarter of 1999 from $29.8  million  for the second  quarter of
1998. This decline in product sales was primarily  attributable to substantially
decreased  business from two accounts,  as well as lower average  selling prices
due to increased competition.  This trend has been accelerated by the ability of
customers to purchase  directly from certain  manufacturers at discounted prices
and the  Company's  decision  not to pursue  low-margin  business.  Services and
support revenue  decreased by 16.8%,  or $2.5 million,  to $12.6 million for the
second quarter of 1999 from $15.1 million for the second  quarter of 1998.  This
decline was primarily  attributable to decreased demand from existing  customers
and  loss  of  services  business  directly  related  to  the  product  accounts
referenced above.

         During the three months  ended June 30, 1999,  sales to Summit Bank and
PSE&G, the Company's largest  customers,  accounted for approximately  15.1% and
11.6%, respectively,  of the Company's net sales. There can be no assurance that
such  customers will continue to place product orders with the Company or engage
the Company to perform services and support at existing levels.

         Gross Profit.  The Company's  gross profit  declined by 26.5%,  or $2.2
million,  to $6.0  million for the second  quarter of 1999 from $8.2 million for
the second quarter of 1998. Measured as a percentage of net sales, the Company's
overall  gross  profit  margin  increased  to 18.8% of net sales for the  second
quarter of 1998 from 18.2% for the second  quarter of 1998.  Gross profit margin
attributable  to product sales decreased to 10.5% for the second quarter of 1999
from 11.8% for the second  quarter of 1998 due to downward  pricing  pressure on
product sales.  The Company expects that downward  pricing  pressure on products
will  continue,  and there can be no assurance  that the Company will be able to
improve its margins on product sales in the future. Gross margin attributable to
services and support revenue  increased to 31.7% of services and support revenue
for the second quarter of 1999 from 31.0% for the second  quarter of 1998.  This
increase was primarily  attributable  to higher  utilization  rates for services
personnel  during the current  quarter.  During the three  months ended June 30,
1999,  services  and support  contributed  66.0% of the  Company's  gross margin
dollars, as compared to 57.0% during the three months ended June 30, 1998.

         Selling Expenses. Selling expenses decreased by 21.2%, or $0.8 million,
to $2.9 million for the second  quarter of 1999 from $3.7 million for the second
quarter of 1998,  but  increased  as a  percentage  of net sales to 9.2% for the
second quarter of 1999 from 8.3% for the second quarter of 1998. The decrease in
selling expenses was primarily due to decreases in variable costs related to the
decrease in net sales and  marketing  expenses.  The increase as a percentage of
net sales was primarily due to the decrease in net sales during the three months
ended June 30, 1999.

         General  and  Administrative   Expenses.   General  and  administrative
expenses  decreased  by 7.1%,  or $0.2  million,  to $3.1 million for the second
quarter of 1999 from $3.3 million for the second  quarter of 1998, and increased
as a  percentage  of net sales to 9.5% for the second  quarter of 1999 from 7.3%
for the second  quarter of 1998.  The  decrease  in general  and  administrative
expenses in  absolute  dollars was  primarily  due to reduced  personnel-related
costs,  and  reduced  training  costs,  partially  offset by  additional  leased
facilities  and their  related  costs and increased  depreciation  expense.  The
increase in general and administrative expenses as a percentage of net sales was
primarily  due to the  decrease in net sales  during the three months ended June
30, 1999.

                                     - 12 -

<PAGE>

         Six Months  Ended June 30, 1999  Compared to Six Months  Ended June 30,
1998

         Net Sales.  Net sales  decreased by 31.1%,  or $28.2 million,  to $62.2
million  for the first six months of 1999 from $90.4  million  for the first six
months of 1998.  Product sales  decreased by 37.4%,  or $22.9 million,  to $38.2
million  for the first six months of 1999 from $61.1  million  for the first six
months of 1998.  The  decline in product  sales was  primarily  attributable  to
substantially  decreased  business from two  accounts,  as well as lower average
selling prices due to increased competition.  This trend has been accelerated by
the ability of customers to purchase  directly  from  certain  manufacturers  at
discounted prices and the Company's decision not to pursue low-margin  business.
Services  and  support  revenue  decreased  by 18.1% or $5.3  million,  to $24.0
million  for the first six months of 1999 from $29.3  million  for the first six
months of 1998. This decline was primarily attributable to decreased demand from
existing customers and loss of services business directly related to the product
accounts referenced above.

         In the  first  six  months  of 1999,  sales to  Summit  Bank and  PSE&G
accounted  for  approximately  13.2%  and  11.1%  of the  Company's  net  sales,
respectively.  There can be no assurance  that such  customers  will continue to
place product orders with the Company or engage the Company to perform  services
and support at existing levels.

         Gross Profit.  The Company's  gross profit  decreased by 32.6%, or $5.5
million,  to $11.4  million for the first six months of 1999 from $16.9  million
for the first six months of 1998.  Total gross profit margin  decreased to 18.3%
of net  sales for the  first  six  months  of 1999 from  18.7% for the first six
months of 1998.  Gross profit margin  attributable to product sales decreased to
10.8% for the first six  months of 1999 from  12.3% for the first six  months of
1998,  primarily due to downward  pricing pressure on product sales. The Company
expects that downward pricing pressure on products will continue,  and there can
be no assurance  that the Company will be able to improve its margins on product
sales in the future.  Gross profit margin  attributable  to services and support
revenue  decreased  to 30.3% of services  and support  revenue for the first six
months of 1999 from 32.0% for the first six months of 1998. The decrease in such
gross profit margin was primarily  attributable to lower utilization of billable
personnel in the first  quarter of 1999.  During the first six months ended June
30, 1999,  services and support revenue contributed 63.8% of the Company's gross
margin dollars, as compared to 55.4% during the six months ended June 30, 1998.

         Selling Expenses. Selling expenses decreased by 23.4%, or $1.8 million,
to $5.9 million for the first six months of 1999 from $7.7 million for the first
six months of 1998,  and  increased to 9.5% from 8.5% of net sales for the first
six months of 1999 and 1998, respectively.  The decrease in selling expenses was
primarily attributable to decreases in variable costs related to the decrease in
net sales,  decreases in personnel  costs and reduced  marketing  expenses.  The
increase as a percentage  of net sales was  primarily due to the decrease in net
sales during the first six months of 1999.

         General  and  Administrative   Expenses.   General  and  administrative
expenses  increased  by 7.6%,  or $0.4 million to $6.3 million for the first six
months of 1999 from $5.8 million for the first six months of 1998, and increased
to 10.2%  from 6.5% of net  sales  for the  first  six  months of 1999 and 1998,
respectively. The increase was primarily due to additional leased facilities and
their related costs and increased  depreciation expense. The increase in general
and  administrative  expenses as a percentage  of net sales was primarily due to
the decrease in net sales during the first six months in 1999.

                                     - 13 -

<PAGE>

Liquidity and Capital Resources

         During the first half of 1999,  as was the case  throughout  1998,  the
Company funded its operations  primarily from cash generated by operations.  The
Company's  working  capital was $35.7 million at June 30, 1999 and $35.4 million
at December 31, 1998,  and the Company  remains  debt-free with the exception of
$59,000 in capital leases as of June 30, 1999.

         During  the six months  ended  June 30,  1999,  the  Company  used $0.8
million  in  operating  activities.  This was  primarily  due to  reductions  in
accounts payable and increases in inventories,  offset by a decrease in accounts
receivable. The decrease in accounts receivable is primarily attributable to the
reduction in net sales.  As measured in days sales  outstanding,  the  Company's
accounts  receivable  increased  to 87  days at June  30,  1999  from 78 days at
December 31, 1998.

         The Company  sold 13,176  shares of common  stock to  employees  in the
second quarter.  As of June 30, 1999, a total of 112,490 shares had been sold to
employees  under the 500,000 share  Employee Stock Purchase Plan approved by the
Company's shareholders in May 1998, and the Company has received an aggregate of
$617,051 from such sales.

         The Company purchases certain inventory and equipment through financing
arrangements  with  Finova  Capital  Corporation  and  IBM  Credit  Corporation,
pursuant to which, as of June 30, 1999, there were outstanding  balances of $6.4
million  and  $1.2  million,  respectively.  Obligations  under  such  financing
arrangements  are  collateralized  by  substantially  all of the  assets  of the
Company.  In  connection  with the Loan and Security  Agreement  entered into on
September 30, 1998 with First Union National Bank (the "Bank") (see below),  the
Bank entered into an  intercreditor  agreement with IBM Credit  Corporation  and
Finova  Capital  Corporation  with  respect to their  relative  interests in the
aforementioned collateral.

         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 includes a $2.5 million
sublimit  for  letters of credit and a $5.0  million  sublimit  for  acquisition
advances.  Under the  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. On September 30, 1998, the Company
and the Bank  executed a Loan and Security  Agreement  whereby the Bank extended
the Company's credit facility for an additional year through September 30, 1999.

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

Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

         Not applicable.

                                     - 14 -

<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 20, 1999.

         There were  present at the  Meeting in person or by proxy  shareholders
holding an aggregate  of  5,921,706  shares of Common Stock of a total number of
6,388,214 shares of Common Stock issued, outstanding and entitled to vote at the
Meeting.  The  results of the vote  taken at the  Meeting  with  respect to each
nominee for director were as follows:


Nominees                   For              Withheld             Abstain
- --------                   ---             -------------         -------

Stan Gang              5,862,823               58,883               0

Michael Gang           5,862,227               59,479               0

Ira Cohen              5,862,527               59,179               0

Donald A. Deieso       5,862,527               59,179               0

Thomas F. Dorazio      5,862,527               59,179               0


         A vote of the  shareholders was taken at the Meeting on the proposal to
amend the Company's  1995  Non-Employee  Director Stock Option Plan to authorize
the issuance to each such director of 5,000 fully vested options to purchase the
Common  Stock  and  the  issuance,  in  the  discretion  of  management,  to any
non-employee  director  whose term  expired as of May 20,  1999 of 10,000  fully
vested  options.  Of the shares of Common Stock present at the Meeting in person
or by proxy, 5,733,602 shares were voted in favor of such proposal, 153,576 were
voted against such proposal,  34,528 shares abstained from voting and there were
no broker non-votes.

         A vote of the  shareholders was taken at the Meeting on the proposal to
approve and ratify the appointment of PricewaterhouseCoopers  LLP as independent
accountants of the Company for the year ending  December 31, 1999. Of the shares
of Common Stock present at the Meeting in person or by proxy,  5,878,736  shares
of Common Stock were voted in favor of such  proposal,  32,996  shares of Common
Stock were voted against such proposal,  9,974 shares abstained from voting, and
there were no broker non-votes.

                                     - 15 -

<PAGE>

Item 5.  Other Information.

         Expansion of Stock Purchase Program.
         ------------------------------------

         On May 20,  1999,  the  Company's  Board of  Directors  authorized  the
repurchase  of up to an  additional  225,000  shares of Common  Stock for use in
connection with the Company's  Employee Stock Purchase Plan, 1995 Stock Plan and
1995 Non-Employee  Director Stock Option Plan. Pursuant to a 225,000 share stock
repurchase  authorization  approved by the Company's Board in May 1998,  150,600
shares had been repurchased as of July 30, 1999 at an average per share price of
$4.78.

         Election of New President and CEO.
         ----------------------------------

         Effective  June 22, 1999,  Donald A. Deieso,  an outside  member of the
Company's Board of Directors and former  president and CEO of three  engineering
and  professional  services  firms,  was elected  President and Chief  Executive
Officer of the Company.  He succeeds Stanley Gang, who will continue to serve as
Chairman of the Board of the Company.

         Subleased Facility.
         -------------------

         The Company and Datajump,  Inc.  entered into a sub-sublease  agreement
dated May 25, 1999 for  approximately  16,038  square feet of office  space at 7
Ridgedale Avenue,  Cedar Knolls,  New Jersey (the Company's  headquarters).  The
lease term extends  through  September 29, 2000 at a base rental rate of $18 per
square foot and upon terms  similar to the Company's  sublease of  substantially
the same space from  American  International  Recovery,  Inc., a  subsidiary  of
American  International  Group. The Company believes that its current facilities
will be adequate  for its needs for the  foreseeable  future,  but  continues to
evaluate its property  needs.  The  sub-sublease  is attached  hereto as Exhibit
10.26.

         Change-of-Control Agreements.
         -----------------------------

         Effective  June 8, 1999,  the Company  entered  into  Change-of-Control
Agreements  with certain of its  executive  officers,  including  Jack P. Adler,
Senior Vice President,  Secretary and General  Counsel;  John  Centinaro,  Chief
Operating  Officer;  David  M.  Gordon,  Vice  President,  Treasurer  and  Chief
Financial  Officer;  Dennis  Samuelson,  Senior  Vice  President,   Professional
Development; and John E. Warren, III, Vice President, Human Resources.  Pursuant
to the agreements (the form of which is attached hereto as Exhibit 10.27),  each
such executive is entitled to  continuation  of salary and benefits for one year
in the event  that a  "change-of-control"  (as  defined)  results  in either the
involuntary  termination of the employment of such executive with the Company or
the voluntary  resignation of such executive from the Company due to a reduction
in salary or benefits.  In addition,  in the event of such  "change-of-control,"
all stock options  previously or hereafter  issued to each such executive  shall
immediately vest and become exercisable.

         For purposes of the aforementioned  agreements,  a  "change-of-control"
shall be deemed to have occurred in the event (i) of the acquisition  (including
as a result of a merger) by any "person" (as such term is used in Section  13(d)
of the  Securities  Exchange  Act of 1934,  as  amended,  or persons  "acting in
concert" of beneficial ownership,  directly or indirectly,  of securities of the
Company  representing  more than 25% of the  combined  voting  power of the then
outstanding securities of the Company entitled to vote generally in the election
of directors of the Company;  and (ii) Stanley Gang ceases to be the Chairman of
the Board of the Company.

                                     - 16 -

<PAGE>

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

(a)    Exhibits.

         10.26    Sub-Sublease, AlphaNet Solutions, Inc. to Datajump, Inc. dated
                  May 25, 1999.

         10.27    Form of  Change-of-Control Agreement dated June 8, 1999 with
                  Certain  Executive Officers of the Company.

         27       Financial Data Schedule

(b) Reports on Form 8-K.

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

                                     - 17 -

<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 12, 1999          By: /s/ Donald A. Deieso
                                   ---------------------------------------------
                                   Donald A. Deieso
                                   President and Chief Executive Officer
                                   (Principal Executive Officer)


DATE:  August 12, 1999         By: /s/ David M. Gordon
                                   ---------------------------------------------
                                   David M. Gordon
                                   Vice President, Treasurer and
                                   Chief Financial Officer
                                   (Principal Financial and Accounting Officer)

                                     - 18 -



                                ALPHANET SOLUTIONS, INC.
                                     EXHIBIT 10.26


                                     STANDARD FORM

                                 SUB-SUBLEASE AGREEMENT


       This Sub-Sublease is made as of the 25th day of May, 1999, by and between
ALPHANET  SOLUTIONS,  INC.,  a New Jersey  corporation  (herein  referred  to as
"Sub-Sublandlord")  and DATAJUMP,  INC., a New Jersey  corporation  (hereinafter
referred to as "Sub-Subtenant") with regard to the following facts.

                                    RECITALS

       A. American  International  Recovery,  Inc.  (hereinafter  referred to as
"Sublandlord")  is the Tenant under that certain  Office Lease dated as of March
14, 1988 (the "Office Lease"), with Sutman Associates,  a New Jersey partnership
(the  "Landlord"),  as amended by that certain Letter  Agreement  dated July 12,
1988 (the "Letter  Agreement") the First Amendment to Lease dated March 29, 1989
(the "First  Amendment")  and the Second  Amendment to Lease dated June 30, 1995
(the "Second  Amendment")  between  Landlord and Sublandlord  (the Office Lease,
Letter  Agreement,  First  Amendment and Second  Amendment is referred to herein
collectively  as the "Master  Lease") (a copy of which  Master Lease is attached
hereto  as  Exhibit  A and by  this  reference  made a part  hereof)  concerning
approximately  16,038  rentable  square  feet of office  space (the  "Premises")
located  on the  first  floor of the  building  (the  "Building")  located  at 7
Ridgedale Avenue, New Jersey.

       B.  Sub-Sublandlord  is the  Subtenant  under  a  Sublease  (the  "Master
Sublease")  dated as of May 27, 1998  between  Sublandlord  and  Sub-Sublandlord
(therein  referred to as "Subtenant"),  whereby  Sub-Sublandlord  subleased from
Sublandlord the Premises consisting of approximately 16,038 rentable square feet
of space (which shall be hereafter referred to as the "Subleased Premises") more
particularly set forth on Exhibit B, attached hereto, upon the terms,  covenants
and conditions  herein set forth in the Master  Sublease (a copy of which Master
Sublease  is  attached  hereto as  Exhibit B and by this  reference  made a part
hereof).  Hereinafter the Landlord and the Sublandlord are sometimes referred to
collectively as the "Overlandlords" and the Master Lease and the Master Sublease
are sometimes referred to collectively as the "Overleases." The Tenant under the
Master  Lease  and  the  Subtenant  under  the  Master  Sublease  are  sometimes
collectively referred to as the "tenants."

       C.  Sub-Subtenant   desires  to  sub-sublease  from  Sub-Sublandlord  the
premises consisting of approximately 13,185 rentable square feet of space (which
shall  be  hereafter   referred  to  as  the   "Sub-Subleased   Premises")  more
particularly set forth on Exhibit C, attached hereto,  and  Sub-Sublandlord  has
agreed to sub-sublease  the  Sub-Subleased  Premises to  Sub-Subtenant  upon the
terms, covenants and conditions herein set forth.

                                     - 1 -

<PAGE>

       In  consideration  of  the  mutual  covenants   contained   herein,   the
sufficiency of which is hereby acknowledge, the parties hereto agree as follows:

       1.  Sub-Sublease.  Sub-Sublandlord  hereby  sub-subleases  and demises to
Sub-Subtenant  and  Sub-Subtenant  hereby  hires and takes  Sub-Sublandlord  the
Sub-Subleased Premises.  Sub-Subtenant shall have access to and the right to use
in common with Sublandlord, at no additional charge, the communications room and
the mechanical room within the Subleased Premises.

       2. Term.  The term of this  Sub-Sublease  (the "Term") shall  commence on
June 1,  1999 and  shall  end,  unless  sooner  terminated  as  provided  in the
Overleases, on September 29, 2000.

       3. Intentionally Deleted.

       4. Services.

         4.1. Electric.  Sub-Subtenant  shall pay $1.50 per rentable square foot
per annum as its  proportionate  share of tenant electric  charges as additional
rent on a  monthly  basis  at the  rate of  $1,648.13.  Sub-Subtenant  will  pay
directly to Landlord any additional  expenses  attributable to the Sub-Subleased
Premises  incurred  for uses of services  outside the normal  Building  Standard
Operation Hours.

         4.2  Additional  Services.  Sub-Subtenant  shall  pay  directly  to the
Landlord any additional  expenses  attributable  to the  Sub-Subleased  Premises
incurred for use of additional Landlord services.

       5.  Rent.  Sub-Subtenant  shall  pay base  rent  during  the Term of this
Sub-Sublease   in  the  amount  of  $18.00  per  rentable  square  foot  of  the
Sub-Subleased  Premises or $237,330.00  annually,  payable monthly in advance on
the first day of each month in equally monthly  installments  of $19,777.50.  In
the event that the Term of this Sub-Sublease  shall begin or end on a date which
is not the first day of a month,  base rent shall be  prorated  as of such date.
Following the complete  execution of this  Sub-Sublease by the parties and prior
to the Commencement Date,  Sub-Subtenant  shall deliver to  Sub-Sublandlord  the
first month's base rent in the amount of $19,777.50. In addition,  Sub-Subtenant
shall be responsible for all telephone  charges  incurred in connection with the
Sub-Subleased  Premises during the Term of this  Sub-Sublease  and shall arrange
with the supplier of the same to have charges directly billed to Sub-Subtenant.

       Following the complete  execution of this Sub-Sublease by the parties and
prior to the Commencement Date,  Sub-Subtenant  shall pay the sum of $79,110.00,
determined under Section 6 below to the Sub-Sublandlord,  which shall be held as
a security deposit  ("Security  Deposit").  Provided that  Sub-Subtenant has not
defaulted in the payment of base rent or in any other of its  obligations  under
this  Sub-Sublease  beyond  applicable  notice and cure  periods,  the  Security
Deposit  shall be  applied  to the rent due for the last four (4)  months of the
Term, subject to the terms specified in Paragraph 6 below.

       6.  Security   Deposit.   Following   the  complete   execution  of  this
Sub-Sublease  by the parties and prior to the  Commencement  Date,  as stated in
Section 5 of this Agreement,  Sub-Subtenant shall deposit with Sub-Sublandlord a
sum equal to four (4) months of base rent, equal to $79,110.00,  as security for
the Sub-Subtenant's  faithful  performance of all of the terms and conditions of
this  Sub-Sublease  including  the  obligation  to pay rent.  For so long as the
Security Deposit has not been repaid by  Sub-Sublandlord or applied to base rent
pursuant to Section 5 of this Agreement,  it shall constitute an account payable
by  Sub-Sublandlord   to  Sub-Subtenant   within  thirty  (30)  days  after  the
termination  of this  Sub-Sublease  to the  extent,  if any,  that the  Security

                                     - 2 -

<PAGE>

Deposit has not been applied by  Sub-Sublandlord  as  hereinafter  provided.  If
Sub-Subtenant  shall default  beyond any  applicable  notice and cure periods as
defined  herein  with  respect  to any term and  condition  hereunder,  then the
Security  Deposit or any part  hereof may be  applied  by  Sub-Sublandlord  (but
Sub-Sublandlord shall not be obligated to do so) to the actual damages sustained
by Sub-Sublandlord by reason thereof.  No such application shall be construed as
an agreement to limit the amount of Sub-Sublandlord's  claim, nor as a waiver of
any damage,  nor as a release of any  indebtedness,  and  Sub-Sublandlord  shall
retain its claims against Sub-Subtenant to the extent not recovered in full from
the Security Deposit.  If Sub-Sublandlord  has so applied all or any part of the
Security Deposit,  Sub-Sublandlord shall have the right (but not the obligation)
at any time thereafter to demand that Sub-Subtenant pay to Sub-Sublandlord a sum
equal to the  amount  so  applied  so that  Sub-Sublandlord  will  always  be in
possession of a sum equal to the amount of the Security  Deposit.  Sub-Subtenant
shall make each such remittance within thirty (30) days following such demand by
Sub-Sublandlord.  Said  remittance  shall  thereupon  constitute  a part  of the
Security  Deposit  subject to the terms and  provisions  hereof.  The failure of
Sub-Subtenant to make any such requested  remittance within such thirty (30) day
period,  and  after  applicable  notice  and  cure  period,  may be  treated  by
Sub-Sublandlord as a failure by Sub-Subtenant to make timely payment of rent and
as an event of default.

       7.  Use.  Sub-Subtenant  covenants  and  agrees  to use the  Premises  in
accordance  with the  provision of the  Overleases  and for no other purpose and
otherwise in accordance with the terms and conditions of the Overleases and this
Sub-Sublease.

       8. Overleases. As appllied to this Sub-Sublease, the words "Landlord" and
"Tenant"  as  used  in  the  Master  Lease,  and  the  words  "Sublandlord"  and
"Subtenant"  as used in the  Master  Sublease,  shall  be  deemed  to  refer  to
Sub-Sublandlord  and Sub-Subtenant  hereunder,  respectively.  Sub-Subtenant and
this  Sub-Sublease  shall be  subject in all  respects  to the terms of, and the
rights of the Overlandlords under, the Overleases. Except as otherwise expressly
provided in Section 8 hereof, the covenants,  agreements,  terms, provisions and
conditions  of the  Overleases  insofar  as  they  relate  to the  Sub-Subleased
Premises  and  insofar  as they  are not  inconsistent  with  the  terms of this
Sub-Sublease  are made a part of and incorporated  into this  Sub-Sublease as if
recited herein in full, and the rights and obligations of the  Overlandlords and
the tenants under the Overleases  shall be deemed the rights and  obligations of
Sub-Sublandlord and Sub-Subtenant  respectively  hererunder and shall be binding
upon and inure to the benefit of Sub-Sublandlord and Sub-Subtenant respectively.
As between the parties hereto only, in the event of a conflict between the terms
of the  Overleases  and  the  terms  of this  Sub-Sublease,  the  terms  of this
Sub-Sublease shall control.

       9.  Operating  Expenses/Real  Estate Taxes.  This is a "gross"  sublease.
Sub-Subtenant shall have no obligation pursuant to Article 7 of the Master Lease
or under paragraph 9 of the Master Sublease,  to pay  Sub-Sublandlord  operating
expenses or real estate taxes.

       10. Overlandlords' Performance Under Overleases.

         10.1 Sub-Subtenant recognizes that Sub-Sublandlord is not in a position
to render many of the services or to perform many of the obligations required of
Sub-Sublandlord  by the terms of this Sub-Sublease.  Therefore,  notwithstanding
anything to the contrary  contained in this Sub-Sublease,  Sub-Subtenant  agrees
that performance by Sub-Sublandlord of its obligations hereunder are conditional
upon due performance by the Overlandlords of its corresponding obligations under
the Overleases and Sub-Sublandlord  shall not be liable to Sub-Subtenant for any
default of the Overlandlords under the Overleases.  Sub-Subtenant shall not have
any claim against  Sub-Sublandlord  by reason of the  Overlandlords'  failure or
refusal to comply  with any of the  provisions  of the  Overleases  unless  such
failure or refusal is a result of Sub-Sublandlord's  act or failure to act. This

                                     - 3 -

<PAGE>

Sub-Sublease  shall  remain  in  full  force  and  effect   notwithstanding  the
Overlandlords'  failure  or  refusal to comply  with any such  provision  of the
Overleases  and  Sub-Subtenant  shall pay the base  rent and all  other  charges
provided  for herein  without any  abatement,  deduction  or setoff  whatsoever.
Notwithstanding  the  foregoing,  if  Overlandlords  default  in  any  of  their
obligations under the Overleases, Sub-Subtenant shall be entitled to participate
with  Sub-Sublandlord  in  any  action  undertaken  by  Sub-Sublandlord  in  the
enforcement   of   Sub-Sublandlord's    rights   against    Overlandlords.    If
Sub-Sublandlord  elects not to take action,  whether  legal action or otherwise,
for  the  enforcement  of   Sub-Sublandlord's   rights  against   Overlandlords,
Sub-Subtenant  shall have the right to take such action in its own name and, for
that purpose and only to such extent,  all the rights of  Sub-Sublandlord  under
the  Overleases  with  respect to the  Sub-Subleased  Premises  shall be and are
hereby conferred upon and assigned to  Sub-Subtenant,  and  Sub-Subtenant  shall
protect,  defend,  indemnify and hold Sub-Sublandlord  harmless from all claims,
costs and liabilities,  including attorney' fees and costs, arising out of or in
connection with any such action by  Sub-Subtenant.  Sub-Subtenant  covenants and
warrants that it fully  understands and agrees to be subject to and abide by all
of  the  covenants,   agreements,   terms,  provisions  and  conditions  of  the
Overleases,   except  as  modified  herein.   Furthermore,   Sub-Subtenant   and
Sub-Sublandlord further covenant not to take any action or do or perform any act
or fail to perform any act which would result in the failure or breach of any of
the covenants,  agreements, terms, provisions or conditions of the Overleases on
the part of the tenants thereunder.

         10.2 Whenever the consents of the  Overlandlords  shall be required by,
or Overlandlords  shall fail to perform their obligations under, the Overleases,
Sub-Sublandlord   agrees  to  use  its  good  faith   efforts   to  obtain,   at
Sub-Subtenant's  sole cost and expense,  such  consents  and/or  performance  on
behalf of Sub-Subtenant.

         10.3  Sub-Sublandlord  represents  and warrants to and  covenants  with
Sub-Subtenant  that  (a)  the  Overleases  is in  full  force  and  effect,  (b)
Sub-Subtenant   has  and  shall  have  no   obligations   with  respect  to  the
Sub-Subleased  Premises with respect to tenant  restoration of alterations  made
prior to the commencement date of the Term of this  Sub-Sublease  (including the
demising wall to be constructed by  Sub-Sublandlord),  the correction of damage,
failure  to make  repairs or other  conditions  relating  thereto,  or any other
obligations with respect thereto arising prior to the  commencement  date of the
Term of this  Sub-Sublease,  and (c) except with  respect to a dispute  with the
Overlandlords  concerning the payment of certain unbilled utility charges, there
are no outstanding  notices,  claims or demands from the  Overlandlords,  nor is
there any  state of facts  which  could  give  rise to such  notices,  claims or
demands,  relating  to any  breach or alleged  breach of any tenant  obligations
under the Overleases.

         10.4  Sub-Sublandlord  covenants  that  Sub-Subtenant  shall have quiet
enjoyment of the Sub-Subleased Premises during the Term, including,  despite the
provisions of the Overleases  (including  the Master Lease rules),  (a) 24-hour,
7-day  per week  access  to the  Sub-Subleased  Premises,  and (b) the  right to
maintain a kitchenette with refrigerator and microwave.

       11.  Variations from  Overleases.  The following  covenants,  agreements,
terms,  provisions and  conditions of the Overleases are hereby  modified or not
incorporated herein:

         11.1  Notwithstanding  anything  to  the  contrary  set  forth  in  the
Overleases,  the base rent payable under this  Sub-Sublease and the Term of this
Sub-Sublease  shall be as set forth in Sections 2 and 5. There is no  additional
rent payable pursuant to paragraph 9 of the Master  Sublease.  The provisions of
paragraphs  3,  11.2  and 13 of the  Master  Sublease  shall  not  apply to this
Sub-Sublease.

         11.2 The  parties  hereto  represent  and  warrant  to each  other that
neither  party  dealt  with  any  broker  or  finder  in  connection   with  the
consummation of this Sub-Sublease other than the Delaware Hudson Group, Inc. And

                                     - 4 -

<PAGE>

Krupat Group, Ltd. (the "Brokers"), and each party agrees to indemnify, hold and
save the other party  harmless from and against any and all claims for brokerage
commissions or finder's fees,  other than to the Brokers,  arising out of either
of their acts in connection with this Sub-Sublease.  The  Sub-Sublandlord  shall
pay the Brokers' fees, it being  understood and agreed that those fees shall not
exceed  5%  of  the  aggregate  base  rent  payable  during  the  Term  of  this
Sub-Sublease.  The  provisions of this Section 11.2 shall survive the expiration
or earlier termination of this Sub-Sublease.

         11.3  Notwithstanding  anything  contained  in  the  Overleases  to the
contrary,  as between  Sub-Sublandlord  and  Sub-Subtenant  only,  all insurance
proceeds or condemnation awards received by Sub-Sublandlord under the Overleases
shall be deemed to be the property of Sub-Sublandlord.

         11.4 Any notice which may or shall be given by either  party  hereunder
shall be either  delivered  personally,  sent by certified mail,  return receipt
requested, or by overnight express delivery,  addressed to the party for whom it
is intended at 28  Bloomfield  Avenue,  Pine Brook,  New Jersey 07058 (if to the
Sub-Subtenant), with a copy to R. Barry Stiger, Esq., Lowenstein Sandler, PC, 65
Livingston Avenue, Roseland, New Jersey 07068, and to AlphaNet Solutions,  Inc.,
Attention: Dennis Samuelson, 7 Ridgedale Avenue, Cedar Knolls, New Jersey 07927,
with a copy to Jack Adler, Esq., General Counsel, at the same address (if to the
Sublandlord),  or to such other address as may have been  designated in a notice
give in accordance with the provisions of this Section 11.4.

         11.5 All amounts payable  hereunder by  Sub-Subtenant  shall be payable
directly to Sub-Sublandlord, as follows:

             Checks payable to:AlphaNet Solutions, Inc.

             Checks mailed to:.       7 Ridgedale Avenue
                                      Cedar Knolls, New Jersey 07927

         11.6 The provision of Articles Fifth, Eighth, Ninth, Tenth and Eleventh
of Second  Amendment  and the  provision of Articles  Second,  Third,  Sixth and
Seventh of First Amendment and Article 12 and 39.0 of the Master Lease shall not
apply to this Sub-Sublease.

         11.7  Sub-Sublandlord  shall deliver and Sub-Subtenant shall accept the
Sub-Subleased  Premises in their  presently  existing "as is" condition,  except
that  Sub-Sublandlord  shall  construct a demising wall between the Premises and
the Subleased Premises,  comply with all fire codes and deliver a certificate of
occupancy,  if legally  required,  and shall  permit the  Sub-Subtenant  to have
access to the  communications  room and the mechanical  room in order to install
wiring and  cabling  and to move  existing  cabling  serving  the  Sub-Subleased
Premises in preparation for the commencement of the Term.

         11.8 Sub-Subtenant  shall have the right, at Sub-Subtenant's  sole cost
and expense,  subject to the prior  written  approval of the  Overlandlords  and
pursuant to the terms of Article 11 of the Master Lease,  to alter and construct
improvements in the Sub-Subleased Premises.

         11.9 Sub-Subtenant  shall remove any Sub-Subtenant  improvements in the
Sub-Subleased  Premises  and  restore  the  Sub-Subleased  Premises  to the same
condition   existing   on  the  date  of   Sub-Sublandlord's   delivery  of  the
Sub-Subleased Premises to Sub-Subtenant upon the expiration of the Term hereof.

         11.10 Sub-Sublandlord agrees that Sub-Subtenant shall have the right to
use the Building parking  facilities  pursuant to the terms of the Lease, and is
entitled to fifty (50) unreserved spaces.

                                     - 5 -

<PAGE>

       12. Signage Sub-Subtenant shall coordinate directly with the Landlord for
additional directory signage at Sub-Subtenant's sole cost.

       13.  Security  System.  Sub-Subtenant  shall  have the right to install a
security  system  prior  to or at any  time  during  Sub-Subtenant's  occupancy,
provided  that  Sub-Subtenant  shall remove the system at its own expense at the
end of the Term if required by the Overlandlords.

       14. Indemnity.  Sub-Subtenant hereby agrees to protect, defend, indemnify
and hold  Sub-Sublandlord  harmless  from and against  any and all  liabilities,
claims expenses, losses and damages, including,  without limitation,  reasonable
attorneys'  fees and  disbursements,  which may at any time be asserted  against
Sub-Sublandlord by (a) the Overlandlords for failure of Sub-Subtenant to perform
any of the convenants,  agreements, terms, provisions or conditions contained in
the  Overleases  which  by  reason  of  the  provisions  of  this   Sub-Sublease
Sub-Subtenant  is  obligated  to  perform,  or  (b)  any  person  by  reason  of
Sub-Subtenant's use and/or occupancy of the Sub-Subleased  Premises or negligent
or intentional acts in or about the Building.  The provisions of this Section 12
shall survive the expiration or earlier  termination  of the  Overleases  and/or
this Sub-Sublease.

       15. Certificates. Sub-Subtenant shall at anytime and from time to time as
requested  by  Sub-Sublandlord  upon not less than ten (10) days  prior  written
notice,  execute,  acknowledge  and deliver to  Sub-Sublandlord  a statement  in
writing  certifying  that this  Sub-Sublease is unmodified and in full force and
effect (or if there have been  modifications  that the same is in full force and
effect as modified and stating the modifications, if any) certifying the date to
which rent and any other  charges have been paid and stating  whether or not, to
the knowledge of the person signing the certificate, that Sub-Sublandlord is not
in default beyond any applicable  grace period provided herein in performance of
any of its obligations under this Sub-Sublease,  and if so, specifying each such
fault of which Sub-Subtenant may have knowledge, it being intended that any such
statement  delivered  pursuant  hereto  may be relied  upon by others  with whom
Sub-Sublandlord may be dealing.

       16. Assignment or Subletting. Subject further to all of the rights of the
Overlandlords  under  the  Overleases  and  the  restrictions  contained  in the
Overleases,  Sub-Subtenant  shall not be entitled to assign this Sub-Sublease or
to sublet all or any  portion of the  Sub-Subleased  Premises  without the prior
written   consent  of   Sub-Sublandlord,   which  consent  may  be  withheld  by
Sub-Sublandlord in its sole discretion.

       17.  Severability.  If any term or provision of this  Sub-Sublease or
the application thereof to any person or circumstances  shall, to the extent, be
invalid and unenforceable, the remainder of this Sub-Sublease or the application
of such term or  provision  to persons or  circumstances  other than those as to
which it is held  invalid or  unenforceable,  shall not be affected  thereby and
each term or provision of this Sub-Sublease shall be valid and be enforceable to
the fullest extent permitted by law.

       18.  Entire  Agreement;  Waiver.  This  Sub-Sublease  contains the entire
agreement  between the parties hereto and shall be binding upon and inure to the
benefit of their  respective  heirs,  representatives,  successors and permitted
assigns. Any agreement hereinafter made shall be ineffective to change,  modify,
waive, release,  discharge,  terminate or effect an abandonment herein, in whole
or in part,  unless  such  agreement  is in writing  and  signed by the  parties
hereto.

       19.  Captions  and   Definitions.   Captions  to  the  Sections  in  this
Sub-Sublease are included for convenience only are not intended and shall not be
deemed to modify or explain any of the terms of this Sub-Sublease.

                                     - 6 -

<PAGE>

       20. Further  Assurance. The parties hereto agree that each of them,  upon
the request of the other party, shall execute and deliver, in recordable form if
necessary, such further documents, instruments or agreements and shall take such
further  action that may be necessary or  appropriate to effectuate the purposes
of this Sub-Sublease.

       21. Governing  Law.  This  Sub-Sublease shall be governed by and in all
respects  constructed  in accordance  with the internal laws of the State of New
Jersey.

       22. Consent of Overlandlords.  The validity of this Sub-Sublease shall be
subject to the Landlord's  prior written consent hereto pursuant to the terms of
the  Overleases.  The parties shall act use all good faith efforts to obtain the
approvals necessary so that the Commencement Date occurs on June 1, 1999.

             IN  WITNESS   WHEREOF,   the   parties   hereto  have  caused  this
Sub-Sublease to be executed as of the day and year first above written.

                                      "Sub-Sublandlord"

                                      ALPHANET SOLUTIONS, INC.
                                      a New Jersey corporation


                                      By:  /s/ Dennis Samuelson
                                           -----------------------------------
                                      Name: Dennis Samuelson
                                      Title: Senior Vice President


                                      "Sub-Subtenant"

                                      DATAJUMP, INC.,
                                      a New Jersey corporation


                                      By:  /s/  Peter  G.  Becan  for Datajump
                                           -----------------------------------
                                      Name:  Peter G. Becan
                                      Title: CEO/Treasurer

                                     - 7 -
<PAGE>

                           [DIAGRAM OF OFFICE SPACE DEPICTED]
                                    [OMITTED]



















                                     - 8 -

                                ALPHANET SOLUTIONS, INC.
                                     EXHIBIT 10.27


June 8, 1999


[Name of Executive Officer]
[Title of Executive Officer]
AlphaNet Solutions, Inc.
7 Ridgedale Avenue
Cedar Knolls, New Jersey 07927

Dear [First Name of Executive Officer]:

At its regularly  scheduled meeting held on May 20, 1999, the Board of Directors
of AlphaNet Solutions,  Inc. (hereinafter,  the "Company") approved the issuance
to you of this letter  agreement,  detailing your rights and  obligations in the
event of a  "change-of-control"  in the ownership and  management of the Company
(as more particularly described below).

In consideration of your past and continued service to the Company, in the event
there is a  "change-of-control"  (as defined  below) which results in either the
involuntary  termination  of your  employment  with  the  Company  or  voluntary
resignation from the Company due to a reduction in salary or benefits, you shall
receive (a) one year of base salary from the Company,  payable in equal biweekly
installments;  and (b) continuation for one year from date of termination of all
current medical, dental, life and disability insurance benefits, as well as your
current   monthly   car   allowance.   In   addition,   in  the  event  of  such
"change-of-control"   (as  defined  below),  all  stock  options  previously  or
hereafter  issued to you under the Company's 1995 Stock Plan, as the same may be
amended  from time to time,  shall,  to the extent such stock  options  have not
vested  as of such  date,  immediately  vest and  become  exercisable  upon your
involuntary or voluntary termination as described above.

The salary and  benefit  continuation  and other  provisions  referenced  in the
immediately  foregoing  paragraph  shall be applicable for a period of two years
from the date of any  "change-of-control"  as  defined  below.  If  within  such
two-year  period a  "change-of-control"  (as defined  below) has not resulted in
either  the  involuntary  termination  of your  employment  with the  Company or
voluntary resignation from the Company due to a reduction in salary or benefits,
this letter  agreement  and the terms  hereof shall be null and void and have no
further  force or  effect.  Similarly,  in the event  your  employment  with the
Company  is  voluntarily  or  involuntarily  terminated  in  the  absence  of  a
"change-of-control" (as defined), this letter agreement shall be null and void.

For purposes of this letter agreement, a "change-of-control"  shall be deemed to
have  occurred in the event (i) of the  acquisition  (including as a result of a
merger) by any `person" (as such term is used in Section 13(d) of the Securities
Exchange Act of 1934, as amended (the "Exchange  Act")),  or persons  "acting in
concert"  (which for purposes of this  agreement  shall  include two (2) or more
persons  voting  together on a  consistent  basis  pursuant to an  agreement  or
understanding  between  them to act in  concert  and/or as a "group"  within the
meaning of Sections  13(d)(3) and 14(d)(2) of the  Exchange  Act) of  beneficial
ownership (within the meaning of Rule 13d-3 under the Exchange Act), directly or
indirectly,  of  securities  of the  Company  representing  more than 25% of the
combined voting power of the then outstanding securities of the Company entitled
to vote generally in the election of directors of the Company;  and (ii) Stanley
Gang ceases to be the Chairman of the Board of the Company.

Please  signify your  acceptance of and agreement to the foregoing by signing in
the space provided below for this purpose.

                                                 Very truly yours,

                                                 /s/ Stanley Gang
                                                 ----------------
                                                     Stanley Gang
                                                 Chairman of the Board
ALL OF THE FOREGOING IS
ACCEPTED AND AGREED TO
THIS _______ DAY OF JUNE, 1999:

- ------------------------------------
[Name of Executive Officer]

                                     - 9 -


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This  schedule  contains  summary  financial   information  extracted  from  the
Company's unaudited interim  Consolidated  Financial  Statements as of June 30,
1999  contained in the Company's  Quarterly  Report  on Form 10-Q for the period
ended June 30, 1999 and is  qualified  in its  entirety  by  reference  to such
Financial Statements.
</LEGEND>
<MULTIPLIER> 1,000


<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                                        DEC-31-1999
<PERIOD-START>                                           JAN-01-1999
<PERIOD-END>                                             JUN-30-1999
<CASH>                                                        12,088
<SECURITIES>                                                       0
<RECEIVABLES>                                                 32,251
<ALLOWANCES>                                                   1,432
<INVENTORY>                                                    5,279
<CURRENT-ASSETS>                                              52,049
<PP&E>                                                        11,082
<DEPRECIATION>                                                 6,244
<TOTAL-ASSETS>                                                59,389
<CURRENT-LIABILITIES>                                         16,314
<BONDS>                                                            0
                                              0
                                                        0
<COMMON>                                                          63
<OTHER-SE>                                                    42,296
<TOTAL-LIABILITY-AND-EQUITY>                                  59,389
<SALES>                                                       62,261
<TOTAL-REVENUES>                                              62,261
<CGS>                                                         50,851
<TOTAL-COSTS>                                                 12,237
<OTHER-EXPENSES>                                                   0
<LOSS-PROVISION>                                                   0
<INTEREST-EXPENSE>                                                14
<INCOME-PRETAX>                                                 (423)
<INCOME-TAX>                                                    (176)
<INCOME-CONTINUING>                                             (247)
<DISCONTINUED>                                                     0
<EXTRAORDINARY>                                                    0
<CHANGES>                                                          0
<NET-INCOME>                                                    (247)
<EPS-BASIC>                                                    (0.04)<F1>
<EPS-DILUTED>                                                  (0.04)<F1>


<FN>
<F1>This amount is in accordance with Financial Accounting Standards Board
Statement No. 128
</FN>



</TABLE>


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