DECISIONONE HOLDINGS CORP
10-Q, 1998-02-12
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: JPM CO, 10-Q, 1998-02-12
Next: PCD INC, S-1, 1998-02-12





                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10-Q

(Mark One)

/ X /   QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF SECURITIES EXCHANGE
        ACT OF 1934

                For the quarterly period ended December 31, 1997
                                               -----------------

/   /   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF SECURITIES EXCHANGE
        ACT OF 1934

               For the transition period ended ___________________


                           DecisionOne Holdings Corp.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)


                         Commission File Number 0-28090
                                                -------


            Delaware                                           13-3435409
- ---------------------------------                        ----------------------
  (State or other jurisdiction                              (I.R.S. Employer 
of incorporation or organization)                        Identification Number)


                            DecisionOne Corporation
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)


                        Commission File Number 333-28411
                                               ---------


            Delaware                                           23-2328680
- ---------------------------------                        ----------------------
  (State or other jurisdiction                              (I.R.S. Employer 
of incorporation or organization)                        Identification Number)


            50 East Swedesford Road, Frazer, Pennsylvania     19355
            ----------------------------------------------------------
               (Address of principal executive offices)     (Zip Code)


        Registrants telephone number, including area code (610) 296-6000
                                                          --------------


Indicate by check mark whether registrants (1) have 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 registrants were
required to file such reports), and (2) have been subject of such filing
requirements for the past 90 days. Yes X     No 
                                      ---      ---

As of December 31, 1997, 12,589,313 shares of DecisionOne Holdings Corp. common
stock were outstanding and one share of DecisionOne Corporation was outstanding.

DecisionOne Corporation meets the requirements set forth in General Instruction
H(l) of Form 10-Q and is therefore filing this form with the reduced disclosure
format.


<PAGE>


                  DecisionOne Holdings Corp. and Subsidiaries
                                      and
                    DecisionOne Corporation and Subsidiaries

                       FORM 10-Q       February 12, 1997

                                    Contents
                                    --------

                                                                       Page No.
                                                                       --------

Part I.      Financial Information

     Item 1. Condensed Consolidated Financial Statements of
             DecisionOne Holdings Corp. and Subsidiaries

             Condensed Consolidated Balance Sheets -
             December 31, 1997 and June 30, 1997
             (unaudited)                                                     2

             Condensed Consolidated Statements of Operations -
             Three and Six Months Ended
             December 31, 1997 and 1996 (unaudited)                          3

             Condensed Consolidated Statements of
             Cash Flows - Six Months Ended
             December 31, 1997 and 1996 (unaudited)                          4

             Notes to Condensed Consolidated Financial
             Statements (unaudited)                                          5

             Condensed Consolidated Financial Statements
             of DecisionOne Corporation:

             Condensed Consolidated Balance Sheets -
             December 31, 1997 and June 30, 1997
             (unaudited)                                                     9

             Condensed Consolidated Statements of Operations -
             Three and Six Months Ended
             December 31, 1997 and 1996 (unaudited)                         10

             Condensed Consolidated Statements of Cash Flows -
             Six Months Ended
             December 31, 1997 and 1996 (unaudited)                         11

             Notes to Condensed Consolidated
             Financial Statements (unaudited)                               12

     Item 2. Management's Discussion and Analysis
             of Financial Condition and Results of Operations -
             Three and Six Months Ended
             December 31, 1997 and 1996                                     15

Part II:     Other Information                                              27


<PAGE>


                  DecisionOne Holdings Corp. and Subsidiaries
                     Condensed Consolidated Balance Sheets
                                  (Unaudited)
                      (In Thousands, Except Share Amounts)
 
 
                                                      December 31,     June 30,
ASSETS                                                   1997            1997
                                                      -----------      --------
Current Assets:
  Cash and cash equivalents ...................        $  8,595        $ 10,877
  Accounts receivable, net of allowances
    of $10,973 and $14,869 ....................         131,925         127,462
  Consumable parts, net of allowances of           
    $13,567 and $15,976 .......................          28,734          29,052
  Other .......................................          24,318           9,778
                                                       --------        --------
    Total current assets ......................         193,572         177,169


Repairable Parts, Net of Accumulated
  Amoritization of $158,530 and $156,468 ......         212,807         205,366
Intangibles, Net of Accumulated Amoritization
  of $55,462 and $42,632 ......................         184,155         191,366
Property, Plant and Equipment, Net of
  Accumulated Depreciation of $45,525
  and $36,305 .................................          32,041          34,227
Other .........................................          25,531          14,977
                                                       --------        --------
Total Assets ..................................        $648,106        $623,105
                                                       ========        ========

LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)

Current Liabilities:
  Current portion of long-term debt ...........        $ 12,099        $  4,788
  Accounts payable and accrued expenses .......          94,569          96,516
  Deferred revenues ...........................          54,402          56,600
  Other .......................................           1,209          11,513
                                                       --------        --------
    Total current liabilities .................         162,279         169,417

Revolving Credit Loan and Long-term Debt ......         727,051         232,721

Other Liabilities .............................           4,376           6,079

Shareholders' Equity (Deficit):

  Preferred stock, no par value; authorized 
    5,000,000 shares; none outstanding
  Common stock, $.01 par value, authorized
    100,000,000 shares; issued and
    outstanding 12,589,313 and 27,817,832
    shares ....................................             126             278
  Additional paid-in capital ..................        (133,376)        258,331
  Accumulated deficit .........................        (110,777)        (42,432)
  Other .......................................          (1,573)         (1,289)
                                                       --------        --------
    Total Shareholders' Equity (Deficit) ......        (245,600)        214,888
                                                       --------        --------
    Total Liabilities and Shareholders'
      Equity (Deficit) ........................        $648,106        $623,105
                                                       ========        ========




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



                                        2
 
<PAGE>
 
                                        
                  DecisionOne Holdings Corp. and Subsidiaries
                Condensed Consolidated Statements of Operations
                                  (Unaudited)
                    (In Thousands, Except Per Share Amounts)


<TABLE>
<CAPTION> 
                                                     Three Months Ended         Six Months Ended
                                                        December 31,              December 31,
                                                   ---------------------     ---------------------
                                                     1997         1996         1997         1996
                                                   --------     --------     --------     --------
<S>                                                <C>          <C>          <C>          <C>     
Revenues .....................................     $200,075     $191,253     $402,339     $367,679

Cost of Revenues .............................      153,306      143,611      310,751      278,616
                                                   --------     --------     --------     --------
Gross Profit .................................       46,769       47,642       91,588       89,063

Operating Expenses:
  Selling, general and administrative
    expenses..................................       32,301       29,802       59,223       53,631
  Merger expenses ............................           --           --       69,046           --
  Amortization of intangibles ................        6,625        5,552       13,146       10,471
                                                   --------     --------     --------     --------
     Total Operating Expenses ................       38,926       35,354      141,415       64,102
                                                   --------     --------     --------     --------
Operating Income (Loss) ......................        7,843       12,288      (49,827)      24,961

Interest Expense, Net of Interest Income .....       18,420        3,747       30,153        7,015
                                                   --------     --------     --------     --------
Income (Loss) Before Income Taxes ............      (10,577)       8,541      (79,980)      17,946

Provision (Benefit) for Income Taxes .........          141        3,587      (11,635)       7,537
                                                   --------     --------     --------     --------
Net Income (Loss) ............................     $(10,718)    $  4,954     $(68,345)    $ 10,409
                                                   ========     ========     ========     ========

Pro forma Information:
     Pro forma Net Loss ......................     $(10,718)                 $(12,935)

     Pro forma Net Loss Per Common Share .....     $  (0.86)                 $  (1.03)

Pro forma Weighted Average Number of
 Common Shares Outstanding ...................       12,512                    12,506

</TABLE>



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

 
                                        3

<PAGE>

                  DecisionOne Holdings Corp. and Subsidiaries
                 Condensed Consolidated Statements of Cash Flows
                                   (Unaudited)
                                 (In Thousands)
 
<TABLE>
<CAPTION> 
                                                                                     Six months ended
                                                                                        December 31,
                                                                                  -------------------------                 
                                                                                     1997            1996                     
                                                                                  ---------        --------
<S>                                                                               <C>              <C>
Operating Activities:
     Net income (loss) ....................................................       $ (68,345)       $ 10,409

     Adjustments to reconcile net income (loss) to net cash provided by
       (used in) operating activities:
         Amortization of repairable parts .................................          38,789          29,286
         Amortization of intangibles ......................................          13,146          10,471
         Depreciation .....................................................           7,822           6,243
         Changes in assets and liabilities,
           net of effects of business acquisitions ........................         (23,067)        (35,422)
                                                                                  ---------        --------
         Net cash provided by (used in) operating activities ..............         (31,655)         20,987 



Investing Activities:
     Business acquisitions ................................................          (6,269)        (30,940)
     Capital expenditures, net of retirements .............................          (5,336)         (3,832)   
     Repairable spare parts purchases, net ................................         (41,459)        (35,988)
                                                                                  ---------        --------
         Net cash used in investing activities ............................         (53,064)        (70,760) 




Financing Activities:

     Proceeds from issuance of common stock ...............................         228,622             311
     Cash paid to redeem common stock .....................................        (609,391)             --
     Cash paid to cancel common stock warrants ............................         (12,158)             --
     Issuance of common stock warrants ....................................           1,880              --
     Net proceeds from borrowings .........................................         473,883          50,253
     Net principal payments under capital leases ..........................            (115)           (686)
     Other, net ...........................................................            (284)            (17)
                                                                                  ---------        --------
         Net cash provided by financing activities ........................          82,437          49,861
                                                                                  ---------        --------
Net change in cash and cash equivalents ...................................          (2,282)             88
                                                                                  ---------        --------
Cash and cash equivalents, beginning of period ............................          10,877           8,221
                                                                                  ---------        --------
Cash and cash equivalents, end of period ..................................       $   8,595        $  8,309
                                                                                  =========        ========          

</TABLE>

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

                                        4

<PAGE>

                   DECISIONONE HOLDINGS CORP. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
     (For the three and six month periods ended December 31, 1997 and 1996)
                                   (UNAUDITED)


Note 1: Basis of Presentation

The accompanying unaudited condensed consolidated financial statements of
DecisionOne Holdings Corp. and Subsidiaries (the "Company") have been prepared
pursuant to the rules and regulations of the Securities and Exchange Commission
and, therefore, do not include all information and footnotes necessary for
presentation of financial position, results of operations and cash flows
required by generally accepted accounting principles. The June 30, 1997 balance
sheet was derived from the Company's audited consolidated financial statements.
The information furnished reflects all adjustments (consisting of normal
recurring adjustments) which are, in the opinion of management, necessary for a
fair summary of the financial position, results of operations and cash flows.
The results of operations for the three and six month periods ended December 31,
1997 and 1996 are not necessarily indicative of operating results to be expected
for the full fiscal year. The financial statements should be read in conjunction
with the audited historical consolidated financial statements of the Company and
notes thereto filed with the Company's Annual Report on Form 10-K for the fiscal
year ended June 30, 1997, as amended.

Certain reclassifications have been made in order to conform with the December
31, 1997 presentation.


Note 2: Recent Accounting Pronouncement

In February, 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 128, Earnings Per Share ("SFAS 128"). SFAS
128, which supersedes Accounting Principles Board Opinion No. 15, Earnings Per
Share, generally requires a dual presentation of basic and diluted net income
(loss) per share as well as disclosures including a reconciliation of the
computation of basic net income (loss) per share to diluted net income (loss)
per share. Basic net income (loss) per share excludes the dilutive impact of
common stock equivalents and is computed by dividing net income (loss) by the
weighted average number of shares of common stock outstanding for the period.
Diluted net income per share includes the effect of potential dilution from the
exercise of outstanding common stock equivalents into common stock, using the
treasury stock method at the average market price of the Company's common stock
for the period.

The Company has adopted SFAS 128, as required, for the fiscal quarter ending
December 31, 1997. Pro forma basic loss per share of $0.86 and $1.03 is
presented in the accompanying Condensed Consolidated Statements of Operations
for the three and six month periods ended


                                       5

<PAGE>


December 31, 1997, respectively. In accordance with SFAS 128, pro forma diluted
loss per share for these periods is not presented, as these amounts would be
anti-dilutive.

The pro forma per share information has been prepared to reflect the Company's
recapitalization and merger with Quaker Holding Co. ("Quaker") and related
transactions as if these had occurred on July 1, 1997 (see Note 3). Historical
per share information is not presented as this would not be meaningful.

Note 3: Merger, Recapitalization and Pro Forma Information

On August 7, 1997, the Company consummated a merger with Quaker Holding Co.
("Quaker"), an affiliate of DLJ Merchant Banking Partners II, L.P. The merger,
which was recorded as a recapitalization for accounting purposes as of the
consummation date, occurred pursuant to an Agreement and Plan of Merger between
the Company and Quaker dated May 4, 1997, as amended (the "Merger Agreement").

In accordance with the terms of the Merger Agreement, which was formally
approved by the Company's shareholders on August 7, 1997, Quaker merged with and
into the Company, and the holders of approximately 94.7% of shares of Company
common stock outstanding immediately prior to the merger received $23 in cash in
exchange for each of these shares. Holders of approximately 5.3% of shares of
Company common stock outstanding immediately prior to the merger retained such
shares in the merged Company, as determined based upon shareholder elections and
stock proration factors specified in the Merger Agreement. Immediately following
the merger, continuing shareholders owned approximately 11.9% of shares of
outstanding Company common stock. The aggregate value of the merger transaction
was approximately $940 million, including refinancing of the Company's revolving
credit facility.

In connection with the merger, the Company raised $85 million through the public
issuance of discount debentures, in addition to publicly issued subordinated
notes for approximately $150 million. The Company also entered into a new
syndicated credit facility (the "New Credit Facility") providing for term loans
of $470 million and revolving loans of up to $105 million. The proceeds of the
discount notes, subordinated notes, the initial borrowings under the new credit
facility and the purchase of approximately $225 million of Company common stock
by Quaker were used to finance the payments of cash to cash-electing
shareholders, to pay the holders of stock options and stock warrants canceled or
converted, as applicable, in connection with the merger, to repay the Company's
existing revolving credit facility and to pay expenses incurred in connection
with the merger.

As a result of the merger, the Company incurred various expenses, totaling
approximately $69.0 million on a pre-tax basis, in connection with consummating
the merger. These costs consisted primarily of compensation costs, professional
and advisory fees and other expenses. In addition to these expenses, the Company
also incurred approximately $22.3 million of capitalized debt issuance costs
associated with the merger financing. These costs are amortized to expense over
the terms of the related debt instruments.


                                       6

<PAGE>


The following summarized unaudited pro forma information as of June 30, 1997 and
for the six month period ended December 31, 1997, assumes that the merger had
occurred on July 1, 1997. The pro forma results have been prepared for
comparative purposes only and do not purport to be indicative of the financial
condition or of the results of operations which actually would have resulted had
the merger occurred as of July 1, 1997 or which may result in the future.

                                                            (In Thousands)
Pro Forma Balance Sheet Information:                        June 30, 1997
                                                            --------------
Total Assets ............................................     $652,085
Long Term Indebtedness (including current portion).......      724,500
Other Liabilities .......................................      170,708
Shareholders' (Deficit) .................................     (243,123)


                                                    (In Thousands except Per
                                                          Share Amounts)
                                                         Six Months Ended
                                                           December 31,
Pro Forma Income Statement Information:                       1997
                                                    ------------------------
Revenues .........................................          $402,339
Operating Income..................................            19,219
Loss from Continuing Operations before Income Tax
  Benefit ........................................           (16,044)
Net Loss .........................................           (12,935)
Loss per Common Share.............................            $(1.03)
Weighted Average Shares of Common Stock
  Outstanding ....................................            12,506

The pro forma net loss for the six month period ended December 31, 1997
reflects (1) a net increase in interest expense of approximately $5.1
million attributable to additional financing incurred in connection with
the merger, net of the repayment of the Company's existing revolving credit
facility; (2) the elimination of the non-recurring merger expenses of
approximately $69.0 million and (3) the eliminaton of the net tax benefit
related to these adjustments of approximately $8.6 million, including the
effect of valuation allowances against certain deferred tax assets (see
Note 5).

Pro forma weighted average common shares outstanding includes 12,499,979
common stock shares outstanding immediately subsequent to the merger on
August 7, 1997, in addition to shares subsequently issued and outstanding.


                                       7

<PAGE>


Note 4: Debt Covenants

The New Credit Facility contains various terms and covenants which, among other
things, place certain restrictions on the Company's ability to pay dividends and
incur additional indebtedness, and which require the Company to meet certain
minimum financial performance measurements. In January, 1998, the Company sought
and obtained an amendment to the New Credit Facility, to exclude certain
consulting charges related to the Company's ongoing service delivery
re-engineering program from the calculation of certain financial performance
measurements. The Company is in compliance with its covenants under the amended
New Credit Facility as of December 31, 1997. The Company has also notified the
New Credit Facility lenders that it will seek additional amendments to the New
Credit Facility to reduce financial performance covenants, to be effective on or
before March 31, 1998.

Note 5: Income Taxes

The Company expects that the merger will result in significant additional tax
loss carryforwards and carrybacks arising in fiscal 1998, due largely to $69.0
million of non-recurring expenses incurred in consummating the merger (see Note
3). Net anticipated tax benefits and corresponding net deferred tax assets of
approximately $11.6 million, primarily attributable to the merger, have been
fully reflected in the six month period ended December 31, 1997. The anticipated
net deferred tax assets have been reduced significantly, due primarily to
management's projections of additional tax losses and the length of the period
during which the anticipated tax benefits are expected to be realized.

The Company expects that its tax provision (benefit) in future periods will
reflect effective tax rates which vary significantly from enacted statutory tax
rates and from the Company's effective tax rate of 41.4% for fiscal 1997,
principally as a result of additional unrecognized tax benefits on newly-arising
net deferred tax assets. Future effective tax rates may also be subject to
volatility as a result of valuation allowances which arise from differences
between management's projections of future taxable income, newly-arising net
deferred tax assets and reversals of net deferred tax assets and corresponding
actual results.


                                       8

<PAGE>


                    DecisionOne Corporation and Subsidiaries
                     Condensed Consolidated Balance Sheets
                                  (Unaudited)
                      (In Thousands, Except Share Amounts)

<TABLE>
<CAPTION>

                                                                            December 31,          June 30,
                                                                                1997                1997
                                                                            ------------         ---------
<S>                                                                         <C>                  <C>
ASSETS

Current Assets:
  Cash and cash equivalents                                                  $  7,412             $ 10,877
  Accounts receivable, net of allowances of $10,973 and $14,869               131,425              127,462
  Consumable parts, net of allowances of $13,567 and $15,976                   28,734               29,052
  Other                                                                        23,577                9,778
                                                                             --------             --------
    Total current assets                                                      191,148              177,169

Repairable Parts, Net of Accumulated Amortization of $158,530 and
  $156,468                                                                    212,807              205,366
Intangibles, Net of Accumulated Amortization of $55,462 and $42,632           184,155              191,366
Property, Plant and Equipment, Net of Accumulated Depreciation
  of $45,525 and $36,305                                                       32,041               34,227
Loan receivable from parent company                                            59,100                   --
Other                                                                          33,917               14,977
                                                                             --------             --------
Total Assets                                                                 $713,168             $623,105
                                                                             ========             ========
LIABILITIES AND SHAREHOLDER'S EQUITY (DEFICIT)

Current Liabilities:
  Current portion of long-term debt                                          $ 12,099              $ 4,788
  Accounts payable and accrued expenses                                        94,069               96,516
  Deferred revenues                                                            54,402               56,600
  Other                                                                         5,158               11,513
                                                                             --------             --------
    Total current liabilities                                                 165,728              169,417

Revolving Credit Loan and Long-term Debt                                      638,488              232,721

Other Liabilities                                                               4,376                6,079

Shareholder's Equity (Deficit):

  Common stock, no par value; one share authorized, issued
    and outstanding in 1997 and 1996                                                --                   --
  Additional paid-in capital                                                   12,323              258,609
  Accumulated deficit                                                        (106,174)             (42,432)
  Other                                                                        (1,573)              (1,289)
                                                                             --------             --------
    Total Shareholder's Equity (Deficit)                                      (95,424)             214,888
                                                                             --------             --------
Total Liabilities and Shareholder's Equity (Deficit)                         $713,168             $623,105
                                                                             ========             ========
</TABLE>


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


                                       9

<PAGE>


                    DecisionOne Corporation And Subsidiaries
                Condensed Consolidated Statements Of Operations
                                  (Unaudited)
                                 (In Thousands)

<TABLE>
<CAPTION>

                                                     Three Months Ended                 Six Months Ended
                                                         December 31,                       December 31,
                                                    ---------------------             ---------------------
                                                      1997         1996                 1997         1996
                                                    --------     --------             --------     --------
<S>                                                 <C>          <C>                  <C>          <C>     
Revenues                                            $200,075     $191,253             $402,339     $367,679
Cost of Revenues                                     153,306      143,611              310,751      278,616
                                                    --------     --------             --------     --------
Gross Profit                                          46,769       47,642               91,588       89,063

Operating Expenses:
  Selling, general and administrative expenses        32,301       29,802               59,223       53,631
  Merger expenses                                         --           --               69,046           --
  Amortization of intangibles                          6,625        5,552               13,146       10,471
                                                    --------     --------             --------     --------
    Total Operating Expenses                          38,926       35,354              141,415       64,102
                                                    --------     --------             --------     --------
Operating Income (Loss)                                7,843       12,288              (49,827)      24,961

Interest Expense, Net of Interest Income              13,895        3,747               23,804        7,015
                                                    --------     --------             --------     --------

Income (Loss) Before Income Taxes                     (6,052)       8,541              (73,631)      17,946

Provision (Benefit) for Income Taxes                     573        3,587               (9,889)       7,537
                                                    --------     --------             --------     --------
Net Income (Loss)                                   $ (6,625)    $  4,954             $(63,742)    $ 10,409
                                                    ========     ========             ========     ========

Pro forma Information:
  Pro forma Net Loss                                $ (6,625)                         $ (7,645)
</TABLE>


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


                                       10

<PAGE>


                    DecisionOne Corporation and Subsidiaries
                 Condensed Consolidated Statements of Cash Flows
                                   (Unaudited)
                                 (In Thousands)

<TABLE>
<CAPTION>

                                                                                   Six months ended
                                                                                       December 31,
                                                                             ----------------------------
                                                                                1997               1996
                                                                             ----------         ---------
<S>                                                                          <C>                <C>
Operating Activities:
  Net income (loss)                                                          $ (63,742)         $ 10,409

  Adjustments to reconcile net income (loss) to net cash provided
   by (used in) operating activities:
    Amortization of repairable parts                                            38,789            29,286
    Amortization of intangibles                                                 13,146            10,471
    Depreciation                                                                 7,822             6,243
    Changes in assets and liabilities, net of effects of business
      acquisitions                                                             (37,426)          (35,422)
                                                                             ---------           -------
    Net cash provided by (used in) operating activities                        (41,411)           20,987

Investing Activities:

  Business acquisitions                                                         (6,269)          (30,940)
  Capital expenditures, net of retirements                                      (5,536)           (3,832)
  Repairable spare parts purchases, net                                        (41,459)          (35,988)
                                                                             ---------           -------
    Net cash used in investing activities                                      (53,064)          (70,760)

Financing Activities:

  Capital contributions                                                            349               311
  Payment of dividend to parent company                                       (244,000)               --
  Loan made to parent company                                                  (59,100)               --
  Net proceeds from borrowings                                                 394,160            50,253
  Net payments under capital lease obligations                                    (115)             (686)
  Other, net                                                                      (284)              (17)
                                                                             ---------           -------
    Net cash provided by financing activities                                   91,010            49,861
                                                                             ---------           -------
Net change in cash and cash equivalents                                         (3,465)               88

Cash and cash equivalents, beginning of period                                  10,877             8,221
                                                                             ---------           -------
Cash and cash equivalents, end of period                                     $   7,412           $ 8,309
                                                                             =========           =======
</TABLE>

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


                                       11

<PAGE>


                    DECISIONONE CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
      For the three and six month periods ended December 31, 1997 and 1996
                                   (UNAUDITED)

Note 1: Basis of Presentation

     The accompanying unaudited condensed consolidated financial statements of
DecisionOne Corporation (a wholly-owned subsidiary of DecisionOne Holdings
Corp.; "Holdings") and Subsidiaries (the "Company") have been prepared pursuant
to the rules and regulations of the Securities and Exchange Commission and,
therefore, do not include all information and footnotes necessary for
presentation of financial position, results of operations and cash flows
required by generally accepted accounting principles. The June 30, 1997 balance
sheet was derived from the Company's audited financial statements. The
information furnished reflects all adjustments (consisting of normal recurring
adjustments) which are, in the opinion of management, necessary for a fair
summary of the financial position, results of operations and cash flows. The
results of operations for the six month periods ended December 31, 1997 and 1996
are not necessarily indicative of the operating results to be expected for the
full fiscal year. The financial statements should be reviewed in conjunction
with the audited financial statements of the Company and roles thereto filed
with the Company's Annual Report on form 10-K for the fiscal year ended June 30,
1997, as amended.

Certain reclassifications have been made in order to conform with the December
31, 1997 presentation.

Note 2. Merger, Recapitalization and Pro Forma Information

On August 7, 1997, the Company and Holdings consummated a merger with Quaker
Holding Co. ("Quaker"), an affiliate of DLJ Merchant Banking Partners II, L.P.
The merger, which was recorded as a recapitalization for accounting purposes as
of the consummation date, occurred pursuant to an Agreement and Plan of Merger
between the Company, Holdings and Quaker dated May 4, 1997, as amended (the
"Merger Agreement").

In accordance with the terms of the Merger Agreement, which was formally
approved by Holdings' shareholders on August 7, 1997, Quaker merged with and
into Holdings, and the holders of approximately 94.7% of shares of Holdings'
common stock outstanding immediately prior to the merger received $23 in cash in
exchange for each of these shares. Holders of approximately 5.3% of shares of
Holdings' common stock outstanding immediately prior to the merger retained such
shares in the merged Company, as determined based upon shareholder elections and
stock proration factors specified in the Merger Agreement. Immediately following
the merger, continuing shareholders owned approximately 11.9% of shares of
outstanding Holdings' common stock. The aggregate value of the merger
transaction was approximately $940 million, including refinancing of DecisionOne
Corporation's revolving credit facility.


                                       12

<PAGE>


In connection with the merger, Holdings raised $85 million through the public
issuance of discount debentures, in addition to subordinated notes for
approximately $150 million issued publicly by the Company. The Company also
entered into a new syndicated credit facility (the "New Credit Facility")
providing for term loans of $470 million and revolving loans of up to $105
million. The proceeds of the discount notes, subordinated notes, the initial
borrowings under the new credit facility along with a loan of approximately
$59.1 million from the Company to Holdings and the purchase of approximately
$225 million of Company common stock by Quaker have been used to finance the
payments of cash to cash-electing shareholders, to pay the holders of stock
options and stock warrants canceled or converted, as applicable, in connection
with the merger, to repay DecisionOne Corporation's existing revolving credit
facility and to pay expenses incurred in connection with the merger.

As a result of the merger, the Company and Holdings incurred various expenses,
totaling $69 million on a pre-tax basis, in connection with consummating the
merger. These costs consisted primarily of compensation costs, professional and
advisory fees and other expenses. In addition to these expenses, the Company and
Holdings also incurred approximately $22.3 million of capitalized debt issuance
costs (of which approximately $18.9 million were incurred by the Company)
associated with the merger financing. These costs are amortized to expense over
the terms of the related debt instruments.

The following summarized unaudited pro forma information as of June 30, 1997 and
for the six month period ended December 31, 1997 assumes that the merger had
occurred on July 1, 1997. The pro forma results have been prepared for
comparative purposes only and do not purport to be indicative of the financial
condition or of the results of operations which actually would have resulted had
the merger occurred as of July 1, 1997 or which may result in the future.


                                                                 (In Thousands)
                                                                 June 30, 1997
                                                                 --------------

Pro Forma Balance Sheet Information:
Total Assets ................................................       $707,785
Long Term Indebtedness (including current portion) ..........        641,376
Other Liabilities ...........................................        170,708
Shareholder's (Deficit) .....................................       (104,299)

                                                                (In Thousands)
                                                               Six Months Ended
                                                                 December 31,
                                                                     1997
                                                               ----------------

Pro Forma Income Statement Information:
Revenues.....................................................      $402,339
Operating Income ............................................        19,219
Loss from Continuing Operations before Income
  Tax Benefit ...............................................        (8,176)
Net Loss ....................................................        (7,645)


                                       13

<PAGE>



     The pro forma net loss for the six month period ended December 31, 1997
reflects (1) a net increase in interest expense of approximately $3.6 million
attributable to additional financing incurred in connection with the merger, net
of the repayment of the Company's existing revolving credit facility, (2) the
elimination of the non-recurring merger expenses of approximately $69 million
and (3) the elimination of the net tax benefit related to these adjustments of
approximately $9.4 million, including the effect of valuation allowances against
certain deferred tax assets (see Note 4).

Note 3: Debt Covenants

The New Credit Facility contains various terms and covenants which, among other
things, place certain restrictions on the Company's ability to pay dividends and
incur additional indebtedness, and which require the Company to meet certain
minimum financial performance measurements. In January, 1998, the Company sought
and obtained an amendment to the New Credit Facility, to exclude certain
consulting charges related to the Company's ongoing service delivery
re-engineering program from the calculation of certain financial performance
measurements. The Company is in compliance with its covenants under the amended
New Credit Facility as of December 31, 1997. The Company has also notified the
New Credit Facility lenders that it will seek additional amendments to the New
Credit Facility to reduce financial performance covenants, to be effective on or
before March 31, 1998.

Note 4: Income Taxes

The Company expects that the merger will result in significant additional tax
loss carryforwards and carrybacks arising in fiscal 1998, due largely to $69.0
million of non-recurring expenses incurred in consummating the merger (see Note
2). Net anticipated tax benefits and corresponding net deferred tax assets of
approximately $9.9 million, primarily attributable to the merger, have been
fully reflected in the six month period ended December 31, 1997. The anticipated
net deferred tax assets have been reduced significantly, due primarily to
management's projections of additional tax losses and the length of the period
during which the anticipated tax benefits are expected to be realized.

The Company expects that its tax provision (benefit) in future periods will
reflect effective tax rates which vary significantly from enacted statutory tax
rates and from the Company's effective tax rate of 41.4% for fiscal 1997,
principally as a result of additional unrecognized tax benefits on newly-arising
net deferred tax assets. Future effective tax rates may also be subject to
volatility as a result of valuation allowances which arise from differences
between management's projections of future taxable income, newly-arising net
deferred tax assets and reversals of net deferred tax assets and corresponding
actual results.


                                       14

<PAGE>


Item 2.

                Management's Discussion and Analysis of Financial
                      Condition and Results of Operations
                  Three and Six Months Ended December 31, 1997


     The following discussion should be read in conjunction with the audited
Consolidated Financial Statements of DecisionOne Holdings Corp. and
Subsidiaries, the audited Consolidated Financial Statements of DecisionOne
Corporation and Subsidiaries, and the respective Notes thereto, filed with these
registrants' Annual Report on Form 10-K for the year ended June 30, 1997, as
amended. Item 2 is presented with respect to both registrants noted above. (As
used within this Item 2, the term "Company" refers to DecisionOne Holdings Corp.
and its wholly-owned subsidiaries, including DecisionOne Corporation, and the
term "Holdings" refers to DecisionOne Holdings Corp.)

     The information herein contains forward looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995 that involve a
number of risks and uncertainties. A number of factors could cause actual
results, performance, achievements of the Company, or industry results to be
materially different from any future results, performance or achievements
expressed or implied by such forward looking statements. These factors include,
but are not limited to, the competitive environment in the computer maintenance
and technology support services industry in general and in the Company's
specific market areas; changes in prevailing interest rates and the availability
of and terms of financing to fund the anticipated growth of the Company's
business; inflation; changes in costs of goods and services; economic conditions
in general and in the Company's specific market areas; demographic changes;
changes in or failure to comply with federal, state and/or local government
regulations; liability and other claims asserted against the Company; changes in
operating strategy or development plans; the ability to attract and retain
qualified personnel; the significant indebtedness of the Company; labor
disturbances; changes in the Company's acquisition and capital expenditure
plans; and other factors referenced in "Risk Factors" in the Company's Annual
Report on Form 10-K for the fiscal year ended June 30, 1997, as amended. In
addition, such forward looking statements are necessarily dependent upon
assumptions, estimates and dates that may be incorrect or imprecise and involve
known and unknown risks, uncertainties and other factors. Accordingly, any
forward looking statements included herein do not purport to be predictions of
future events or circumstances and may not be realized. Forward looking
statements can be identified by, among other things, the use of forward-looking
terminology such as "believes", "expects", "may", "will", "should", "seeks",
"pro forma", "anticipates", "intends" or the negative of any thereof, or other
variations thereon or comparable terminology, or by discussions of strategy or
intentions. Given these uncertainties, prospective investors are cautioned not
to place undue reliance on such forward looking statements. The Company
disclaims any obligations to update any such factors or to publicly announce the
results of any revisions to any of the forward looking statements contained
herein to reflect future events or developments.


                                       15

<PAGE>


Business Overview

     Founded in 1969, the Company began operations as a provider of key punch
machines under the tradename "Decision Data." During the 1980s, its operations
expanded to include the sale of midrange computer hardware and related
maintenance services. During fiscal 1993, the Company decided to focus on
providing computer maintenance and support services and sold its computer
hardware products business.

     Since the beginning of fiscal 1993, the Company has established a major
presence in the computer maintenance and technology support services industry
through the acquisition and integration of assets and contracts of over 38
complementary businesses. The most significant of these were IDEA Servcom, Inc.
("Servcom"), certain assets and liabilities of which were acquired in August
1994 for cash consideration of $29.5 million, and Bell Atlantic Business Systems
Services, Inc. ("BABSS") which was acquired in October 1995 for cash
consideration of approximately $250.0 million. In addition, certain assets of
the U.S. computer service business of Memorex Telex Corporation and certain of
its affiliates (collectively, "Memorex Telex") were acquired in November 1996
for cash consideration of approximately $24.4 million, after certain purchase
price adjustments. These acquisitions were accounted for as purchase
transactions.

     At the time of its acquisition by the Company, BABSS was among the largest
independent, multivendor service organizations servicing end-user organizations
and OEMs. Prior to the acquisition of BABSS, the Company had higher gross
margins than BABSS principally because approximately 30% of the Company's
revenues in fiscal 1995 were attributable to higher margin contracts involving
systems that can be serviced by a limited number of service providers
("proprietary systems"), whereas BABSS had limited revenues from proprietary
systems.

     The Company's primary source of revenues is contracted services for
multivendor computer maintenance and technology support services, including
hardware support, end-user and software support, network support and other
support services. Approximately 85% of the Company's revenues are derived from
maintenance contracts covering a broad spectrum of computer hardware. These
contracts typically have a stipulated monthly fee over a fixed initial term
(typically one year) and continue thereafter unless canceled by either party.
Such contracts generally provide that customers may eliminate certain equipment
and services from the contract upon notice to the Company. In addition, the
Company enters into per-incident arrangements with its customers. Per-incident
contracts can cover a range of bundled services for computer maintenance or
support services or for a specific service, such as network support or equipment
relocation services. Another form of per-incident service revenues includes time
and material billings for services as needed, principally maintenance and
repair, provided by the Company.

     Furthermore, the Company derives additional revenues from the repair of
hardware and components at the Company's logistics services and depot repair
facilities. Pricing of the Company's services is based on various factors
including equipment failure rates, cost of


                                       16

<PAGE>


repairable parts and labor expenses. The Company customizes its contracts to the
individual customer based generally on the nature of the customer's
requirements, the term of the contract and the services that are provided.

The Company provides computer maintenance and technology support services across
a wide range of computing environments, including larger mainframe-based
platforms, midrange systems and client/server platforms. Reflecting a general
industry trend toward more flexible, less-centralized computing environments,
the Company's customer service base includes an increasing number of
decentralized structures and non-mainframe data centers. The Company continually
evaluates its service offerings, labor and parts requirements in response to
these industry trends.

The Company experiences reductions in revenue when customers replace equipment
being serviced with new equipment covered under a manufacturer's warranty,
discontinue the use of equipment being serviced due to obsolescence, choose to
use a competitor's services or move technical support services in-house. The
Company must more than offset this revenue "reduction" to grow its revenues and
seeks revenue growth from two principal sources: internally generated sales from
its direct and indirect sales force and the acquisition of contracts and assets
of other service providers. While the Company historically has typically been
able to offset the erosion of contract-based revenue and maintain revenue growth
through acquisitions and new contracts, notwithstanding the reduction in
contract-based revenue, there can be no assurance it will continue to do so in
the future, and any failure to consummate acquisitions, enter into new contracts
or add additional services and equipment to existing contracts could have a
material adverse effect on the Company's profitability.

     Cost of revenues is comprised principally of personnel-related costs
(including fringe benefits), consumable parts cost recognition, amortization and
repair costs for repairable parts, and facilities costs and related expenses.

     The acquisition of contracts and assets has generally provided the Company
with an opportunity to realize economies of scale because the Company generally
does not increase its costs related to facilities, personnel and consumable and
repairable parts in the same proportion as increases in acquired revenues.

Merger and Recapitalization

     On August 7, 1997, the Company consummated a merger with Quaker Holding Co.
("Quaker"), an affiliate of DLJ Merchant Banking Partners II, L.P. (the
"Merger"). The Merger, which has been recorded as a recapitalization as of the
consummation date for accounting purposes, occurred pursuant to an Agreement and
Plan of Merger between the Company and Quaker dated May 4, 1997, as amended (the
"Merger Agreement"). The respective unaudited Consolidated Financial Statements
of DecisionOne Holdings Corp. and DecisionOne Corporation and their respective
subsidiaries as of and for the six months ended December 31, 1997, included
herein, reflect transactions related to the consummation of the Merger.


                                       17

<PAGE>


In accordance with the terms of the Merger Agreement, which was approved by the
Company's shareholders on August 7, 1997, Quaker merged with and into the
Holdings, and the holders of approximately 94.7% of shares of Holdings common
stock outstanding immediately prior to the Merger received $23 in cash in
exchange for these shares. Holders of approximately 5.3% of shares of Holdings
common stock outstanding immediately prior to the Merger retained such shares in
the merged Company, as determined based upon shareholder elections and stock
proration factors specified in the Merger Agreement. The aggregate value of the
Merger transaction was approximately $940 million, including refinancing of
DecisionOne Corporation's revolving credit facility.

     The Company incurred various expenses, aggregating $69.0 million on a
pretax basis, in connection with consummating the Merger transaction. These
costs consisted primarily of compensation costs, professional and advisory fees
and other expenses. This one-time charge is reflected in the accompanying
unaudited consolidated statements of operations of the Company and of
DecisionOne Corporation for the six months ended December 31, 1997. In addition
to these expenses, the Company also incurred $22.3 million of capitalized debt
issuance costs associated with financing incurred in connection with the Merger
(the "Merger Financing"). These costs are amortized to expense over the terms of
the related debt instruments (see "Liquidity and Capital Resources").

Results of Operations

     The following discussion of consolidated results of operations is presented
with respect to the Company and with respect to DecisionOne Corporation for the
three and six month periods ended December 31, 1997 and December 31, 1996. These
results of operations include the acquisition of Memorex Telex from November 15,
1996.

     The following tables set forth, for the three and six month periods ended
December 31, 1997 and 1996, respectively, certain consolidated operating data of
the Company and of DecisionOne Corporation:

<TABLE>
<CAPTION>
                                                 DecisionOne Holdings Corp.      DecisionOne Corporation
                                                    Three Months Ended             Three Months Ended
                                                       December 31,                  December 31,
                                                 --------------------------      -----------------------
                                                   1997               1996         1997           1996
                                                 --------          --------      --------       --------
                                                                   (Dollars in Thousands)
<S>                                              <C>               <C>           <C>            <C>
Statement of Operations Data:
Revenues:                                        $200,075          $191,253      $200,075       $191,253
Gross Profit                                       46,769            47,642        46,769         47,642
Operating Income excluding Merger expenses          7,843            12,288         7,843         12,288
Operating Income                                    7,843            12,288         7,843         12,288
Net Income (loss)                                $(10,718)         $  4,954      $ (6,625)      $  4,954
                                                 ========          ========      ========       ========
</TABLE>


                                       18

<PAGE>


<TABLE>
<S>                                              <C>               <C>           <C>            <C>
Other Data:
EBITDA(1)                                        $ 40,128          $ 40,477      $ 40,128       $ 40,477
Less: Amortization of repairable parts            (20,364)          (15,091)      (20,364)       (15,091)
                                                 --------          --------      --------       --------
Adjusted EBITDA(1)                                 19,764            25,386        19,764         25,386

Net cash provided by operating activities          21,746            14,264        22,499         14,264
Net cash used in investing activities             (29,400)          (50,104)      (29,400)       (50,104)
Net cash provided by financing activities           5,438            35,121         7,662         35,121
</TABLE>


<TABLE>
<CAPTION>
                                                 DecisionOne Holdings Corp.      DecisionOne Corporation
                                                     Six Months Ended                Six Months Ended
                                                       December 31,                    December 31,
                                                 --------------------------      -----------------------
                                                   1997              1996          1997           1996
                                                 --------          --------      --------       --------
                                                                   (Dollars in Thousands)
<S>                                              <C>               <C>           <C>            <C>
Statements of Operations Data:
Revenues:                                        $402,339          $367,679      $402,339       $367,679
Gross Profit:                                      91,588            89,063        91,588         89,063
Operating Income excluding Merger expenses         19,219            24,961        19,219         24,961
Operating Income (loss)                           (49,827)           24,961       (49,827)        24,961
Net Income (loss)                                $(68,345)         $ 10,409      $(63,742)      $ 10,409
                                                 ========          ========      ========       ========

Other Data:
EBITDA(1)                                        $ 81,137          $ 75,261      $ 81,137       $ 75,261
Less: Amortization of repairable parts            (38,789)          (29,286)      (38,789)       (29,286)
                                                 --------          --------      --------       --------
Adjusted EBITDA(1)                                 42,348            45,975        42,348         45,975

Net cash provided (used) by operating activities  (31,655)           20.987       (41,411)        20,987
Net cash used in investing activities             (53,064)          (70,760)      (53,064)       (70,760)
Net cash provided by financing activities          82,437            49,861        91,010         49,861
</TABLE>

- ----------
(1) "EBITDA" represents income (loss) from continuing operations before interest
expense, interest income, income taxes, depreciation, amortization of
intangibles, amortization of repairable parts, amortization of discounts and
capitalized expenditures related to indebtedness, non-recurring charges for
employee severance costs and unutilized leases (approximately $4.3 million for
the six month period ending December 31, 1996), Merger expenses and certain
consulting charges related to the Company's ongoing service delivery
re-engineering program (approximately $1.5 million and $2.2 million for the
three and six month periods ended December 31, 1997, respectively.) "Adjusted
EBITDA" represents EBITDA reduced by the amortization of repairable parts.
Adjusted EBITDA is presented because it is relevant to certain covenants
contained in debt agreements entered into by the Company in connection with the
Merger, and because the Company believes that Adjusted EBITDA is a more
consistent indicator of the Company's ability to meet its debt service, capital
expenditure and working capital requirements than EBITDA.

Overview

The Company reported gross profit of $46.8 million and $47.6 million for the
three months ended December 31, 1997 and 1996, respectively. Excluding pre-tax
charges for non-recurring employee severance and unutilized lease costs of
approximately $4.3 million incurred in connection with an acquisition during the
three months ended December 31, 1996,


                                       19

<PAGE>


income (loss) from continuing operations before income taxes was ($10.6) million
and $12.8 million for the three months ended December 31, 1997 and 1996,
respectively. Adjusted EBITDA was $19.8 million and $25.4 million for the three
months ended December 31, 1997 and 1996, respectively.

Gross profit for the six month periods ended December 31, 1997 and 1996 was
$91.6 million and $89.1 million, respectively. Excluding pre-tax charges of
approximately $4.3 million for employee severance and unutilized lease costs in
the six months ended December 31, 1996, and excluding approximately $69.0
million of non-recurring Merger expenses in the six months ended December 31,
1997, income (loss) from continuing operations before income taxes was ($10.9)
million and $22.2 million for the six months ended December 31, 1997 and 1996,
respectively. Adjusted EBITDA was $42.3 million and $46.0 million for the six
months ended December 31, 1997 and 1996, respectively. For the reasons described
below, the Company expects Adjusted EBITDA in the second half of fiscal 1998 to
be consistent with levels achieved in the first half of 1998.


Three and Six Month Periods Ended December 31, 1997 Compared to Three and
Six Month Periods Ended December 31, 1996

Revenues: Revenues increased by $8.8 million, or 4.6%, to $200.1 million for the
three months ended December 31, 1997 from $191.3 million for the three months
ended December 31, 1996. Revenues increased by $34.6 million, or 9.4%, to $402.3
million for the six months ended December 31, 1997 from $367.7 million for the
six months ended December 31, 1996. These increases are attributable primarily
to the inclusion of revenues for service contracts acquired from Memorex Telex
on November 15, 1996 for an additional 1.5 months and 4.5 months for the three
and six months ended December 31, 1997, respectively. Excluding these Memorex
Telex-related increases, revenues declined in both comparable periods. Revenue
reductions resulted primarily from lower per-incident and other non-contract
revenues, which are subject to periodic fluctuation depending on customer demand
for such services. Reductions in contract-based revenues, primarily due to lower
sales of new contracts, also contributed to the comparable period declines.
While the Company has taken actions which it expects will improve sales growth
from current levels, revenues are expected to be lower relative to comparable
fiscal 1997 periods.


     Gross Profit: Gross profit decreased by $0.8 million, or 1.7%, from $47.6
million for the three months ended December 31, 1996 to $46.8 million for the
three months ended December 31, 1997. This decrease is principally attributable
to the aforementioned decline in per-incident and other revenues during the
quarter ended December 31, 1997 without a proportionate reduction in related
cost of revenues during this period. While the Company can somewhat reduce its
cost structure in response to declines in these revenues, these reductions
typically trail the revenue declines and are generally not proportionate due to
the fixed nature of much of the Company's cost structure. This decrease was
substantially offset by the increase in gross profit for the quarter ended
December 31, 1997 versus the quarter ended December 31, 1996 attributable to the
inclusion of gross profit from service contracts of Memorex Telex for an
additional 1.5 months in the three month period ended December 31, 1997.


                                       20

<PAGE>


     Gross profit increased to $91.6 million for the six months ended December
31, 1997 from $89.1 million for the six months ended December 31, 1996, an
increase of $2.5 million, or 2.8%. This increase is primarily attributable to
the inclusion of gross profit from Memorex Telex service contracts for an
additional 4.5 months in the six months ended December 31, 1997. Excluding this
increase, gross profits declined for the six month period ended December 31,
1997 compared to the six month period ended December 31, 1996 as a result of the
aforementioned revenue declines without a proportionate decrease in costs.

As a percentage of revenues, gross profit decreased from 24.9% for three months
ended December 31, 1996 to 23.4% for the three months ended December 31, 1997.
Gross profit as a percentage of revenues similarly declined from 24.2% for the
six months ended December 31, 1996 to 22.8% for the six months ended December
31, 1997. These decreases are attributable to the factors previously noted for
the three and six month periods ended December 31, 1997. The Company has
initiated re-engineering initiatives to improve the service delivery process,
reduce associated costs and improve gross profit margins. The timing and impact
of these initiatives is difficult to predict and gross profit margins are
expected to be lower relative to comparable fiscal 1997 periods.

Selling, General and Administrative Expenses: Selling, general and
administrative (SG&A) expenses increased by $2.5 million, or 8.4%, to $32.3
million for the three months ended December 31, 1997 from $29.8 million for the
three months ended December 31, 1996. Included in SG&A expenses for the quarter
ended December 31, 1996 were non-recurring employee severance and unutilized
lease costs of approximately $4.3 million. Included in SG&A expenses for the
quarter ended December 31, 1997 were incremental consulting fees incurred in
connection with the Company's re-engineering efforts of approximately $1.5
million (see "Liquidity and Capital Resources" for additional information with
respect to these expenditures). Excluding these costs, SG&A expenses increased
by $5.3 million, or 20.8%, from $25.5 million for the three months ended
December 31, 1996 to $30.8 million for the three months ended December 31, 1997.
This increase is primarily attributable to the full-quarter effect of the
acquisition of Memorex Telex service contracts and to the development of new
information systems for the Company's central dispatch and service contract
administration processes, in the three months ended December 31, 1997.

SG&A expenses increased by $5.6 million, or 10.4%, to $59.2 million for the six
months ended December 31, 1997 from $53.6 million for the six months ended
December 31, 1996. Included in SG&A expenses for the six months ended December
31, 1996 were non-recurring employee severance and unutilized lease costs of
approximately $4.3 million. Included in SG&A expenses for the six months ended
December 31, 1997 were incremental consulting fees incurred in connection with
the Company's re-engineering efforts of approximately $2.2 million. Excluding
these costs, SG&A expenses increased by $7.7 million, or 15.6%, from $49.3
million for the six months ended December 31, 1996 to $57.0 million for the six
months ended December 31, 1997. This increase is primarily attributable to the
six month effect of the acquisition of Memorex Telex service contracts and to
the development of new information systems for the Company's central dispatch
and service contract administration processes, in the six month period ended
December 31, 1997.


                                       21

<PAGE>


     Merger Expenses: In connection with the Merger, which was consummated on
August 7, 1997, the Company incurred a one-time pre-tax charge of $69.0 million,
comprised of expenses directly related to the Merger transaction. These
non-recurring expenses are reflected in the Company's Statement of Operations
for the six months ended December 31, 1997. See "Merger and Recapitalization"
for additional information with respect to these Merger expenses.

     Amortization of Intangibles: Amortization of intangible assets increased by
$1.0 million, or 17.9%, from $5.6 million for the three months ended December
31, 1996 to $6.6 million for the three months ended December 31, 1997.
Amortization of intangible assets increased by $2.6 million, or 24.8%, from
$10.5 million for the six month period ended December 31, 1996 to $13.1 million
for the six month period ended December 31, 1997. These increases were
attributable principally to the amortization of intangibles resulting from the
acquisition of the service contracts of several complementary businesses,
principally the Memorex Telex acquisition in November, 1996.

     Interest Expense: The Company's interest expense, net of interest income,
increased to $18.4 million for the three months ended December 31, 1997 from
$3.7 million for the three months ended December 31, 1996, an incease of $14.7
million, or 397.3%. Net interest expense increased by $23.2 million, or 331.4%,
from $7.0 million for the six months ended December 31, 1996 to $30.2 million
for the six months ended December 31, 1997. As more fully described in Note 3 to
the Company's unaudited Condensed Consolidated Financial Statements for the six
months ended December 31, 1997, this increase is due to the Company's
significantly-increased average borrowings as a result of the Merger, which was
consummated on August 7, 1997. These increased average borrowings of
approximately $733.8 million and $650.0 million for the three and six month
periods ended December 31, 1997, respectively, as compared to approximately
$223.5 million and $216.0 for the three and six month periods ended December 31,
1996, respectively, coupled with higher average debt interest rates (9.0% and
6.4% for the respective periods), resulted in the significant increase in net
interest expense during the three and six months ended December 31, 1997.

     Consolidated interest expense, net of interest income, for DecisionOne
Corporation increased to $13.9 million for the three months ended December 31,
1997 from $3.7 million for the three months ended December 31, 1996, an increase
of 275.7%. Consolidated interest expense, net of interest income, for
DecisionOne Corporation increased to $23.8 million for the six months ended
December 31, 1997 from $7.0 million for the three months ended December 31,
1996, an increase of 240.0%. This increase was similarly attributable to
significantly-increased average borrowings and to higher interest rates as a
result of the Merger, as described above. Average borrowings for DecisionOne
Corporation, on a consolidated basis, were $646.9 million and $578.4 million for
the three and six month periods ended December 31, 1997, respectively, as
compared to $223.5 million and $216.0 million for the three and six month
periods ended December 31, 1996.

     The increases in consolidated net interest expense for DecisionOne
Corporation during the three and six month periods ended December 31, 1997 were
lower than the aforementioned increases for the Company, primarily due to
interest incurred with respect to approximately


                                       22

<PAGE>


$85.0 million of 11-1/2% Senior Discount Debentures issued by Holdings in
connection with the Merger (see "Liquidity and Capital Resources").

     Income Taxes: The Company expects that the Merger will result in
significant additional tax loss carryforwards arising in fiscal 1998, due
principally to $69.0 million of non-recurring expenses incurred in consummating
the merger. Net anticipated tax benefits and corresponding net deferred tax
assets of approximately $11.6 million ($9.9 million for DecisionOne Corporation,
on a consolidated basis), primarily attributable to the merger, have been fully
reflected in the six month period ended December 31, 1997. The anticipated net
deferred tax assets have been reduced significantly, for financial reporting
purposes, due primarily to management's projections of future taxable income and
the length of the period during which the anticipated tax benefits are expected
to be realized.

     The Company expects that its tax provision (benefit) in future periods will
reflect effective tax rates which vary significantly from enacted statutory tax
rates and from the Company's effective tax rate of 41.4% for fiscal 1997,
principally as a result of additional unrecognized tax benefits on newly-arising
net deferred tax assets. Future effective tax rates may also be subject to
volatility as a result of valuation allowance changes which arise from
differences between management's projections of future taxable income,
newly-arising net deferred tax assets and reversals of net deferred tax assets
and corresponding actual results.

     As of June 30, 1997, the Company had tax loss carryforwards and carrybacks
of approximately $12.9 million and $8.7 million for Federal and state income tax
purposes, respectively, which are scheduled to expire between 1998 and 2008. The
Company also had alternative minimum tax credits of approximately $1.5 million
as of June 30, 1997, with no applicable expiration period. These carryforwards,
carrybacks and credits may be utilized, as applicable, to reduce future income
taxes. The Company's initial public offering in April, 1996 resulted in an
"ownership change" pursuant to Section 382 of the Code, which in turn resulted
in the usage, for U.S. federal income tax purposes, of these carryforwards and
credits during any future period being limited to approximately $20 million per
annum.

     In addition, the Company's Merger in August, 1997 represents another
"ownership change" under Section 382 of the Code, and the Company, therefore,
estimates that, for U.S. federal income tax purposes, the limitation on its use
of the pre-existing carryforwards as well as a limited amount of certain
carryforwards arising during fiscal 1998 will be reduced to approximately $9.0
million per annum for any post-Merger period. The Company anticipates that
expenses incurred in connection with the Merger during the six months ended
December 31, 1997, in addition to anticipated losses from continuing operations
during fiscal 1998 (excluding Merger expenses) will result in a tax loss
carryback and additional tax loss carryforwards arising in fiscal 1998. The
Company expects that a significant portion of the tax loss carryforward arising
in fiscal 1998 will not be subject to future limitation pursuant to Section 382.


                                       23

<PAGE>


Liquidity and Capital Resources

Financing and Leverage

     Current (Post-Merger): The Company's principal sources of liquidity are
cash flow from operations and borrowings under its new $105 million revolving
credit facility (the "New Credit Facility"), which was entered into in
connection with the Merger. The Company's principal uses of cash are debt
service requirements, capital expenditures, purchases of repairable parts,
acquisitions, and working capital. The Company expects that ongoing requirements
for debt service, capital expenditures, repairable parts and working capital
will be funded from operating cash flow and borrowing under the New Credit
Facility. To finance future acquisitions, the Company may require additional
funding which may be provided in the form of additional debt, equity financing
or a combination thereof.

     The Company incurred substantial indebtedness in connection with the
Merger. As of December 31, 1997, the Company had outstanding approximately
$739.2 million of long-term indebtedness, as compared to approximately $237.5
million as of June 30, 1997. (See Note 3 to the Company's unaudited Condensed
Consolidated Financial Statements for the six months ended December 31, 1997.)
The Company's significant debt service obligations could, under certain
circumstances, have material consequences to security holders of the Company.
See "Risk Factors", included in the Company's Annual Report on Form 10-K for the
year ended June 30, 1997, as amended.

     In connection with the Merger, Holdings raised $85 million of 11-1/2%
Senior Discount Debentures due 2008 (the "11-1/2% Notes"), and DecisionOne
Corporation issued $150 million of 9-3/4% Senior Subordinated Notes due 2007
(the "9-3/4% Notes"). DecisionOne Corporation also entered into the New Credit
Facility, which provides for term loans of $470 million and revolving loans of
up to $105 million. The proceeds of the 11-1/2% Notes (which were issued with
attached warrants), the 9-3/4% Notes, the initial borrowings under the New
Credit Facility and the purchase of approximately $225 million of Holdings
common stock by Quaker have been used to finance the payments of cash to
cash-electing shareholders, to pay the holders of stock options and stock
warrants canceled or converted, as applicable, in connection with the Merger, to
repay DecisionOne Corporation's existing revolving credit facility and to pay
expenses incurred in connection with the Merger. (See Note 3 to the Company's
unaudited Condensed Consolidated Financial Statements for the six months ended
December 31, 1997 for additional information).

     The New Credit Facility contains various terms and covenants which, among
other things, place certain restrictions on the Company's ability to pay
dividends and incur additional indebtedness, and which require the Company to
meet certain minimum financial performance measurements. In January, 1998, the
Company sought and obtained an amendment to the New Credit Facility, providing
approval from the primary lender to exclude certain consulting charges related
to the Company's ongoing service delivery re-engineering program from the
calculation of certain financial performance measurements. The Company


                                       24

<PAGE>


is in compliance with its covenants under the amended New Credit Facility as of
December 31, 1997. The Company has also notified the New Credit Facility lenders
that it will seek additional amendments to the New Credit Facility to reduce
financial performance covenants, to be effective on or before March 31, 1998.

     The Company currently expects to spend approximately $12 million in
certain consulting charges related to the Company's ongoing service
delivery re-engineering program in fiscal 1998. The initiatives to be funded
include improvements to the Company's dispatch system and field engineer data
collection and technical support tools which, combined with related process
re-engineering strategies, are designed to increase productivity. There can be
no assurance that these amounts will be so expended by the Company, nor when
these amounts will be so expended. As noted in "Results of Operations" above,
the Company incurred approximately $2.2 million of consulting fees in connection
with these re-engineering initiatives during the six months ended December 31,
1997 ($1.5 million during the three months ended December 31, 1997).

     The Company anticipates that its operating cash flow, together with
borrowings under the New Credit Facility (including expected future covenant
amendments) will be sufficient to meet its anticipated future operating
expenses, capital expenditures and to service its debt requirements as they
become due.

     Historical: Until its initial public offering in April 1996, the Company's
principal sources of capital had been borrowings from banks (primarily to
finance acquisitions), private placements of equity and debt securities with
principal stockholders and cash flow generated by operations. In April 1996, the
Company (i) completed an initial public offering, which raised approximately
$106 million and (ii) refinanced its bank debt, each of which is more fully
discussed below.

     The Company has historically relied on banks as the primary source of funds
required for larger acquisitions, such as the August 1994 acquisition of certain
assets and liabilities of Servcom and the October 1995 acquisition of BABSS.
Since July 1993, the Company's smaller acquisitions have been funded primarily
through a combination of seller financing, cash and the assumption of
liabilities under acquired prepaid service contracts.

     In April 1996, the Company completed an initial public offering (the
Offering), raising $106 million through the issuance of 6.3 million shares of
common stock. Subsequent to the Offering, the Company converted its
then-existing term loan as well as its $30 million revolving credit facility
into a $225 million variable rate, unsecured revolving credit facility (the
"Facility). During November 1996, in connection with the acquisition of certain
assets of the U.S. computer service business of Memorex Telex, the Company's
lender approved a $75 million increase to the Facility, raising the total loan
commitment to $300 million.

     The commitments under the Facility were scheduled to terminate on April 26,
2001. The interest rate applicable to the Facility varied, at the Company's
option, based upon LIBOR (plus an applicable margin not to exceed 1%) or the
prime rate. As of June 30, 1997, the interest rate


                                       25

<PAGE>


applicable to loans under the Facility was LIBOR plus .75%, or an effective rate
of approximately 6.5%, and available borrowings under the Facility were $65.7
million.

     The borrower under the Facility was DecisionOne Corporation. The
obligations of DecisionOne Corporation thereunder were guaranteed by the Company
and certain subsidiaries, except for its Canadian subsidiary. In connection with
the Merger in August, 1997, all indebtedness outstanding under the Facility was
repaid.

Financial Condition:

     Cash flow from operating activities, exclusive of non-recurring Merger
expenses, for the six months ended December 31, 1997 was approximately $37.3
million, as compared to $21.0 million for the six months ended December 31,
1996. These funds, together with borrowings under the New Credit Facility,
provided the required capital to fund repairable part purchases and capital
expenditures of approximately $46.8 million during the six months ended December
31, 1997, as well as the acquisition of the service contracts and certain assets
of complementary businesses for $6.3 million during this period.

     The Company, or certain businesses as to which it is alleged that the
Company is a successor, have been identified as potentially responsible parties
in respect of four waste disposal sites that have been identified by the U.S.
Environmental Protection Agency as Superfund sites. In addition, the Company
received a notice several years ago that it may be a potentially responsible
party in respect of a fifth site, but has not received any other communication
in respect of that site. The Company has estimated that its share of the costs
of the cleanup of one of the sites will be approximately $500,000, which has
been provided for in liabilities related to the discontinued products division
in the Company's financial statements. Complete information as to the scope of
required cleanup at these sites is not yet available and, therefore,
management's evaluation may be affected as further information becomes
available. However, in light of information currently available to management,
including information regarding assessments of the sites to date and the nature
of involvement of the Company's predecessor at the sites, it is management's
opinion that the Company's potential additional liability, if any, for the cost
of cleanup of these sites will not be material to the consolidated financial
position, results of operations or liquidity of the Company.


                                       26

<PAGE>


                  DecisionOne Holdings Corp. and Subsidiaries
                    DecisionOne Corporation and Subsidiaries
                          Part II - Other Information


Item 1.  Legal Proceedings
         Not applicable

Item 2.  Changes in Securities and Use of Proceeds
         Not applicable

Item 3.  Defaults Upon Senior Securities
         Not applicable

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

The Company's Annual Meeting of Stockholders was held on December 9, 1997.
At the meeting, the stockholders of the Company (i) approved the DecisionOne
Holdings Corp. 1997 Management Incentive Plan, with 8,943,228 votes for
approval, 143,026 votes against and 41 votes withheld, and (ii) elected the
following persons to the Board of Directors of the Company:

                                    Votes For        Votes Withheld
                                    ---------        --------------
    Kenneth Draeger                 9,516,586             9,470
    Peter T. Grauer                 9,516,586             9,470
    Thomas G. Greig                 9,516,586             9,470
    Lawrence M. v.D. Schloss        9,516,586             9,470
    Kirk B. Wortman                 9,516,586             9,470       


Item 5.  Other Information
         Not applicable

Item 6.  Exhibits and Reports on Form 8-K
         (a) Exhibits:

Number      Description of Document
- ------      -----------------------
10.1        Lease for Bloomington, Minnesota call center

10.2        Amendment No. 2, dated as of January 12, 1998, to Credit Agreement
            by and among DecisionOne Corporation, various financial
            institutions, DLJ Capital Funding Inc. (as Syndication Agent),
            NationsBank of Texas, N.A. (as Administrative Agent) and
            BankBoston, N.A. (as Documentation Agent)
         

27          Financial data schedules

         (b) Reports on Form 8-K
             None.


                                       27

<PAGE>


                                   Signatures


Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrants have duly caused this report to be signed on their behalf by the
undersigned thereunto duly authorized.

                                DecisionOne Holdings Corp.


                                /s/ Thomas J. Fitzpatrick
                                    -------------------------------------------
                                    Thomas J. Fitzpatrick
                                    Duly Authorized and Chief Financial Officer

Date: February 12, 1998

                                DecisionOne Corporation


                                /s/ Thomas J. Fitzpatrick
                                    -------------------------------------------
                                    Thomas J. Fitzpatrick
                                    Duly Authorized and Chief Financial Officer

Date: February 12, 1998


                                       28

<PAGE>




                                 LEASE BETWEEN

                           JON M. MALINSKI AND ARLENE
                               MALINSKI, LANDLORD

                                      AND

                              DecisionOne, TENANT

                          DATED _______________, 1997


<PAGE>


                                  LEASE INDEX

Section    Title                                                           Page
- -------    -----                                                           ----

 1         The Premises                                                      1

 2         Base Term                                                         1

 3         Rent                                                              1

 4         Acceptance of Premises                                            2

 5         Replacement, Maintenance, Repair, Capital Replacement,
           and All Other Expenses                                            2

           a. Replacement Expenses of Landlord                               2

           b. Maintenance and Repair Expenses of Tenant                      3

           c. Capital Replacement Expenses of Tenant                         3

           d. Tenant's Approval Needed for Certain Expenses; Dispute
              Resolution                                                     3

           e. All Other Expenses                                             4

 6         Intent of Lease; Operating Expenses                               5

           a. Intent of Lease                                                5
           b. Operating Expenses                                             5

 7         Utilities                                                         5

 8         Taxes and Assessments                                             6

 9         Tenant's Improvements                                             7

10         Insurance                                                         8

           a. (1) Fire and All Risk                                          8
           b. (1) Public Liability and Property Damage                       9
              (2) Business Interruption                                      9
              (3) Content Insurance                                          9
           c. (1) Additional Insureds/Loss Payees                            9
              (2) Deductibles                                                9
              (3) Waiver of Subrogation                                     10
              (4) No Impairment of Coverage                                 10
              (5) Review of Coverage                                        10


<PAGE>


11         Damage, Destruction, Obligation to Rebuild                       10

           a. Insurance Proceeds                                            11
           b. Abatement of Rent                                             11

12         Abatement                                                        11

13         Usage; Compliance with Laws, Etc.                                11

14         Waste; No Liens; Use; No Hazardous Materials or Uses             12

           a. No Toxics                                                     13
           b. No Storage Tanks                                              13
           c. Indemnification                                               14
           d. Asbestos                                                      14

15         Tenant Representations                                           14

           a. No Hazardous Materials                                        14

16         Landlord's Performance of Tenant's Duties                        15

           a. Performance at Tenant's Sole Expense                          15
           b. Interest on Past Due Amounts                                  15
           c. Late Charge                                                   15
           d. Purpose of Interest and Late Charge                           15

17         Notice to Mortgagee                                              16

18         Subletting and Assignment                                        16

           a.  No Release                                                   17
           b.  Acceptance of Rent or Performance                            17
           c.  No Need to Exhaust Security                                  17
           d.  Provisions to be Included in Sublease                        17
               (1) Assignment of Rents                                      17
               (2) Attornment                                               18
               (3) Consent of Landlord Required                             18
               (4) Conditions of Sublease                                   18

19         Condemnation                                                     18

20         Mutual Indemnification                                           19


<PAGE>


21         Inspection of Premises                                           20

22         Default                                                          20

23         Landlord's Remedies Upon Default                                 21

           a. Entry by Landlord                                             21
           b. Performance by Landlord                                       21
           c. Repossession; Damages                                         21
           d. Termination of Right of Possession                            22
           e. Suit for Specific Performance or Damages                      22
           f. Remedies are Cumulative                                       22

24         Condition of Premises on Termination                             23

25         Successors and Assigns                                           23

26         Notices                                                          24

27         No Oral Agreements                                               25

28         No Waiver                                                        25

29         Warranties of Tenant; Estoppel Certificate                       25

30         Carding                                                          26

31         Landlord and Tenant                                              26

32         Time of Essence                                                  26

33         Definition                                                       26

34         Mortgage                                                         26

35         Zoning                                                           27

36         Landlord's Consent                                               27

37         Legal Expense                                                    27

38         Title of Landlord                                                28

39         Limitations on Landlord's Liability                              28


<PAGE>


40         Option to Extend Lease                                           28

41         Governing Law                                                    31

42         Headings                                                         31

43         Holding Over                                                     31

44         Memorandum of Lease                                              31

45         Authority to Sign Lease                                          31

46         Invalidity                                                       31

47         Security                                                         32

48         Interpretation                                                   32

49         Assignment                                                       32

50         Tenant Improvements: Plans; Tenant Improvement
           Allowance; Possible Loan                                         32

           a. Plans                                                         32
           b. Tenant Improvement Allowance                                  32
           c. Additional Advance                                            33
           d. Tenant Draws Against the T.I. Advances                        34

51         Signage                                                          36

52         Access                                                           36

53         Satellite Dish                                                   36

54         Janitorial Services                                              36

55         Brokerage Fees                                                   36

56         Security Deposit                                                 37

57         Conversion of Warehouse                                          37

58         Execution                                                        38


<PAGE>


Exhibit "A"  Legal Description of Leased Premises                           39

Exhibit "B"  Landlord Responsible Punchlist                                 40


<PAGE>


                                     LEASE

     THIS LEASE, is entered into and effective as of ________ , 1997, between 
Jon M. Malinski and Arlene Malinski, husband and wife (hereinafter called 
"Landlord") and DecisionOne, a Delaware corporation (hereinafter called 
"Tenant").

The parties mutually agree as follows:

1. THE PREMISES.

Landlord, for and in consideration of the rents, covenants, agreements and
stipulations hereinafter mentioned, reserved and contained, to be paid, kept and
performed by Tenant, does hereby Lease and rent unto Tenant, and Tenant hereby
agrees to Lease approximately 64,480 square feet of office area and
approximately 18,880 square feet of warehouse area (the "Building"), together
with all other improvements including but not limited to the driveways,
sidewalks, parking ramp, and lawn areas situated on the hereinafter described
parcel of land (the "Land") located at 6636 Cedar Avenue South, Richfield,
Minnesota 55423 and legally described on Exhibit "A" attached hereto, subject to
the terms and requirements of the restrictions and easements of record.

The Land and Building together constitute the "Leased Premises" hereunder.

2. BASE TERM.

The Base Term of this Lease (the "Term") shall be eight (8) years commencing
June 1, 1998 (the "Commencement Date") and ending May 31, 2006 (the "Expiration
Date") unless sooner terminated pursuant to any provision hereof.

Said Commencement Date may be advanced to an earlier date upon the written
approval of both Landlord and Tenant, but in no event shall the same be later
than the aforementioned June 1, 1998 date. In the event of advancement, the
Lease Term shall be extended to correspond to the advanced date and all
provisions of this Lease (with the singular exception that there shall be no
Base Rent during the advanced period) shall automatically apply to the advanced
Lease Term portion. Regardless of any advancement, the Expiration Date shall
remain as May 31, 2006 as aforestated.

3. RENT.

Tenant hereby covenants and agrees to pay Landlord as monthly fixed rent
(hereinafter referred to as "Base Rent") for the Leased Premises during the Term
the sums set forth below:
      

 Year                     Annual Year                    Monthly Rent
  1                       $813,816.00                     $67,818.00
  2                       $813,816.00                     $67,818.00
  3                       $813,816.00                     $67,818.00


<PAGE>


  4                       $813,816.00                     $67,818.00
  5                       $813,816.00                     $67,818.00
  6                       $813,816.00                     $67,818.00
  7                       $813,816.00                     $67,818.00
  8                       $829,936.00                     $69,161.33

Such Base Rent shall be payable in advance and without demand on the first day
of every calendar month commencing on the Commencement Date. Base Rent shall be
prorated for any partial month at the beginning or end of the Term. Tenant shall
pay Base Rent and all other sums or additional rent due hereunder (collectively,
"rent") to Landlord at the following address unless otherwise notified in
writing by Landlord:

                        Jon M. Malinski
                        8535 230th Street East
                        Lakeville, Minnesota  55044

4. ACCEPTANCE OF PREMISES.

Landlord shall deliver the Premises free of debris, furniture and inventory and
ready for Tenant construction by January 1, 1998. Landlord shall further assure
that all mechanical systems shall be in good operating order. Tenant completed
an inspection of the Leased Premises prior to the Commencement Date. Except for
those items listed on Exhibit "B" hereto entitled "Landlord Responsible
Punchlist" (hereinafter referred to as the "Punchlist Items") which were
identified in the course of the inspection and which Landlord has agreed to
repair and/or replace, and subject to the terms of this paragraph, Tenant
accepts the Leased Premises in its condition as of the date of this Agreement.
Other than the Punchlist Items and the provisions of this paragraph, Landlord
shall not be liable for any visible omissions or defects. Landlord shall
reasonably proceed with taking the corrective action needed to remedy the
Punchlist Items.

5. REPLACEMENT, MAINTENANCE, REPAIR, CAPITAL REPLACEMENT, AND ALL OTHER
   EXPENSES.

a. Replacement Expenses of Landlord. The following expenses shall be paid by
Landlord and shall not be included (i.e. "passed through" from Landlord to
Tenant) as an Operating Expense:

   (1) Replacement of the roof, roof membrane, foundation, structural
components, and exterior glass of the subject Building; and

   (2) Replacement of the loading docks, parking structure, parking lot
surfaces, and driveway surfaces servicing the subject Building.


 
                                      2


<PAGE>

b. Maintenance and Repair Expenses of Tenant. The following expenses shall be
advanced by Landlord but shall be included (i.e. "passed through" from Landlord
to Tenant) as an Operating Expense:

   (1) Maintenance of the roof, roof membrane, structural components,
foundation, and exterior glass of the subject Building;

   (2) Maintenance of the loading docks, parking structure, parking lot
surfaces, and driveway surfaces servicing the subject Building;

   (3) All repair expenses of any heating, ventilation, air conditioning,
electrical, plumbing, or any other building system appliance, attachment,
equipment, line, accessory, or fixture servicing the subject Building or
Premises.

Upon advancement of any maintenance or repair expense set forth in this
paragraph b by Landlord, Landlord shall submit notification of the same to
Tenant and Tenant shall immediately reimburse Landlord for the same.

c. Capital Replacement Expenses of Tenant. The following capital replacement
expenses shall be advanced by Landlord but shall be included (i.e. "passed
through" from Landlord to Tenant) as an Operating Expense:

   (1) All capital replacement expenses for the replacement of any heating,
ventilation, air conditioning, electrical, plumbing, or any other building
system appliance, attachment, equipment, line, accessory, or fixture servicing
the subject Building or Premises.

Upon advancement of any replacement expense set forth in this paragraph c by
Landlord, Landlord shall submit notification of the same to Tenant and shall
further indicate the time period over which the useful life of the item for
which the respective expense has been incurred will be capitalized, and,
thereafter, commencing with the next monthly base rental payment, and continuing
on a monthly basis thereafter, Tenant shall pay to Landlord as an additional
Operating Expense that sum needed to pay such replacement expense in equal
monthly installments amortized over the stated respective useful life for the
expense in question.

d. Tenants Approval Needed for Certain Expenses; Dispute Resolution. All
expenses referred to in the preceding paragraphs b and c shall require Tenants
prior written approval (except for emergency such repairs wherein no such
approval shall be needed), which such approval shall not be unreasonably
withheld. Within one week of a request from Landlord for the same, Tenant shall
provide its such approval or provide its written reasoning as to why the
approval is being denied. In the event of a dispute between Landlord and Tenant
concerning whether Landlord shall be entitled to charge Tenant for the
particular expense in question in accordance with paragraph b or c above, or of
a dispute as to whether the respective expense constitutes a maintenance or

                                       3

<PAGE>

repair expense (paragraph b above) or a capital replacement expense (paragraph c
above), or of a dispute as to the useful life time period as referred to at
paragraph c above, the same shall be immediately resolved by the decision of any
engineer mutually approved by Landlord and Tenant whose decision shall be
binding and controlling. If Landlord and Tenant cannot mutually agree to such an
engineer within seven days, then each party shall select an engineer and said
two engineers shall select the third "ruling" engineer whose decision shall be
binding and controlling. Any such decision to be made by such engineer shall be
governed by the principle that the subject Building and Premises constitute a
first class, highly maintained, modern professional office building and that all
reasonable and prudent maintenance, repair, and replacement measures should be
taken so as to maintain said building in such a condition at all times. The
costs for the engineer making the decision shall be borne equally by Landlord
and Tenant.

e. All Other Expenses. Except as controlled by the provisions of paragraphs a,
b, and c above, Tenant agrees at its expense (and Landlord shall have no
obligation) to keep and maintain the entire Leased Premises, both Building and
Land, in a first class professional office building status, order, condition and
repair, including but not limited to maintenance and repair of all components,
parts, fixtures and equipment, mowing, watering, fertilizing, trimming and
maintaining lawns and plantings, winterizing and maintaining of lawn and
planting sprinkler systems, mowing of lawns, care of plantings, striping of
walkways, driveways and parking areas, removal of snow and ice from the Premises
and adjacent public sidewalks, removal of trash, maintenance of utility lines
and exterior lighting, painting of interior and exterior portions of the
Building and other improvements, replacing of wallpapering or other wall
covering, and replacing of carpeting or other floor coverings. Tenant must make
all such repairs, corrections, improvements or alterations, and perform all such
maintenance, necessitated by age, Tenant's use, the elements or required
pursuant to governmental order or mandate. Tenant's requirement to so maintain,
replace, correct, improve, alter, repair, redecorate and paint shall be such
that Tenant at all times during the effective period of this Lease maintains the
physical condition of the entire Leased Premises in all manners in a condition
equivalent to that which existed as of the Commencement Date of this Lease.

Tenant shall retain at Tenant's expense a professional party or parties
acceptable to both Landlord and Tenant to professionally maintain at a frequency
in keeping with the standard of the system in question, the elevator, heating,
electrical, air conditioning, plumbing, and other mechanical systems servicing
the Leased Premises. Records of such maintenance shall be kept by Tenant and the
same shall be made available for copying at all reasonable times by Landlord.

If Tenant fails to perform its obligations under this Section 5, or under any
other provision of this Lease, Landlord may at its option (but shall not be
required to) enter upon the Leased Premises after thirty (30) days prior written
notice to Tenant (except in the case of any emergency, in which case no notice
shall be required), perform such obligations on Tenant's behalf and put the same
in good order, condition and repair, and the cost thereof, together with

                                       4

<PAGE>


interest at two percent (2%) per annum over the "Prime Rate" established by the
Wall Street Journal (or if the Wall Street Journal no longer publishes its Prime
Rate, then the Prime Rate announced by Norwest Bank Minnesota, N.A.) on the date
of invoice from Landlord to Tenant (but in no event more than the maximum rate
then allowed by law) (the "Default Rate") shall become due and payable as
additional rental to Landlord together with Tenant's next rental installment.

6. INTENT OF LEASE; OPERATING EXPENSES.

a. Intent of Lease. It is the intention of this Lease and the agreement of the
parties that Landlord shall receive the rent set forth in Section 3 free and
clear of any and all other impositions, taxes, liens, charges or expenses of any
nature whatsoever in connection with the ownership and operation of the Leased
Premises with the exception of certain expenses referred to at Section 5 above.

b. Operating Expenses. In addition to the Base Rent to be paid pursuant to
Section 3, Tenant shall pay all impositions, insurance premiums, operating
charges, maintenance and repair expenses, capital replacement expenses,
construction costs, other charges, and all other expenses which are Tenant's
responsibility to pay in accordance with this Lease, all of the same
collectively referred to as "Operating Expenses". One-twelfth of such Operating
Expenses shall be paid by Tenant to Landlord on a monthly basis in advance based
on Landlord's estimates of the same. Annually, Landlord shall provide a
statement of such actual Operating Expenses and Tenant shall pay any shortfall
within fifteen (15) days of the receipt of notice of the same, or, receive a
credit in the ensuing Base Rent for any overage, as the case may be. Such
impositions, premiums, costs, charges, and expenses shall constitute additional
rent, and upon the failure of Tenant to pay any of the same including, without
limitation, maintenance and repair, capital replacement, and other expenses
pursuant to Section 5 b, c, and e, utilities pursuant to Section 7, taxes and
assessments pursuant to Section 8, insurance pursuant to Section 10, and tenant
improvements pursuant to Section 50, Landlord shall have the same rights and
remedies as otherwise provided in this Lease for the failure of Tenant to pay
rent including but not limited to the remedies provided in Section 5 e hereof
relating to Landlords right (but not obligation) to perform Tenant's obligations
hereunder. It is the intention of the parties except as expressly provided
herein that this Lease shall not be terminable for any reason by Tenant, and
that Tenant shall in no event be entitled to any abatement of, or reduction in,
rent payable under this Lease, except as otherwise expressly provided herein.
Any present or future law to the contrary shall not alter this agreement of the
parties.

7. UTILITIES.

Tenant shall pay on time and hold Landlord free and harmless from all bills or
assessments for light, heat, water, gas, electric, telephone, sewer rentals or
charges, and any other expenses arising out of or incidental to the occupancy of
said Building and Leased Premises. No full or partial utility deprivation
including, but not limited to, blackout, brownout, or rationing shall give rise
to any abatement of rent nor give rise to any right of Tenant to offset rent or


                                       5


<PAGE>

to terminate this Lease. Tenant shall provide verification of such payment
within ten (10) days of a request from Landlord for the same.



8. TAXES AND ASSESSMENTS.

As additional rent, Tenant agrees and covenants to pay directly to the proper
governmental agency, on or before the date each installment becomes due and
payable, an amount equal to all "Real Property Taxes" including but not limited
to (i) the ad valorem or property taxes [covered below], and all other taxes
including commercial rental taxes and other similar taxes levied against the
Leased Premises, excepting income taxes, which become due and payable during the
Term of this Lease, and (ii) all installments of general, special, ordinary or
extraordinary assessments including interest, if any. Any special assessment
against the Leased Premises shall be amortized over the useful life of the
improvement represented by said assessment, so that Tenant pays for only that
portion of the useful life of the improvement which corresponds to the Term of
the Lease and any extensions thereof. Landlord shall have the obligation to, if
possible, (i) have a copy of the tax bills mailed directly to Tenant by the
proper governmental agency; and (ii) for the first and last lease year of the
Term hereof, furnish an apportionment between Landlord and Tenant based on the
number of days of Tenant's first or last lease year, as the case may be, which
fall within the then current calendar year. Tenant may, in good faith and in a
lawful manner and upon giving thirty (30) days prior written notice to Landlord
of its intention so to do, contest in Landlord's name any tax assessment or
charge against the Leased Premises, but all costs and expenses incidental to
such contest shall be paid by Tenant, and in case of an adjudication adverse to
Tenant, then Tenant shall promptly pay such tax, assessment or charge including
penalties or late charges, if any. Tenant shall indemnify and save Landlord
harmless against any loss or damage arising from such contest and shall, if
necessary to prevent a sale or other loss or damage to Landlord, pay such tax,
assessment or charge under protest and take such other steps as may be necessary
to prevent any sale or loss. Tenant agrees, if requested by Landlord or
Landlord's lender, to pay on a monthly basis in advance its estimated share of
Real Property Taxes into an interest bearing escrow account.

Tenant shall promptly furnish Landlord with satisfactory evidence that all taxes
have been paid. If Tenant shall fail to pay any such taxes, Landlord shall have
the right to pay the same, in which case Tenant shall repay in full such amount
to Landlord with Tenant's next rent installment together with interest at the
Default Rate. As used herein, the term "Real Property Tax" shall include any
form of real estate tax or assessment, general, special, ordinary or
extraordinary, and any license fees, commercial rental tax, including without
limitation, sales, use, gross receipts or value added taxes levied on the rent
payable hereunder, improvement bond or other bonds, including statutory
interest, levy or tax (other than inheritance, personal income or estate taxes)
imposed on the Leased Premises by any authority having the direct or indirect
power to tax, including any city, state or federal government, or any school,
agricultural, sanitary, fire, street, drainage or

                                       6


<PAGE>

other improvement district thereof, as against any legal or equitable interest
of Landlord in the Leased Premises or in the real property of which the Leased
Premises are a part, as against Landlord's right to rent or other income
therefrom, and as against Landlord's business of leasing the Leased Premises.
The term "Real Property Tax" shall also include any tax, fee, levy, assessment
or charge (i) in substitution of, partially or totally, any tax, fee, levy,
assessment or charge included within the definition of "Real Property Tax", or
(ii) the nature of which was previously included within the definition of "Real
Property Tax", or (iii) which is imposed as a result of a transfer, either
partial or total, of Landlord's interest in the Leased Premises or which is
added to a tax or charge included within the definition of "Real Property Tax"
by reason of such transfer, or (iv) which is imposed by reason of this
transaction, any modifications or changes hereto, or any transfers hereof.
Tenant shall pay prior to delinquency all taxes assessed against and levied upon
trade fixtures, furnishings, equipment and all other personal property of Tenant
contained in the Leased Premises. When possible, Tenant shall cause said trade
fixtures, furnishings, equipment and all other personal property to be assessed
and billed separately from the real property of Landlord. If any of Tenant's
personal property shall be assessed with Landlord's real property, Tenant shall
pay the taxes attributable to Tenant within ten (10) days after receipt of a
written statement setting forth the taxes applicable to Tenants property.

9. TENANTS IMPROVEMENTS.

Subject to the terms of any Underlying Mortgage (as defined in Section 34
hereof), any structural alterations or improvements or any non-structural
improvements or alterations costing more than Twenty Thousand and No/100 Dollars
($20,000.00) shall require Landlord's written consent, which consent shall not
be unreasonably withheld. Landlord's consent shall be automatically granted if
Landlord does not respond to Tenant's request within ten (10) days after notice
and submission of preliminary plans and specifications from Tenant. Subject to
the preceding sentence and the terms of any Underlying Mortgage, during the full
Term of this Lease, Tenant shall have the right, at any time during the term of
this Lease, and from time to time, at its own cost and sole expense and
liability, to place or install within the Leased Premises, such nonstructural
leasehold improvements not exceeding $20,000.00 as it shall desire. Unless
expressly released by Landlord in writing, all such improvements shall be and
remain, at the time of expiration or other termination of this Lease, the
property of Landlord without payment or offset unless such improvements are not
attached to the Premises, excluding signage and other equipment specific to
Tenant's business whether or not attached to the building, as long as the
equipment can be removed without damage to the Building. No such installation or
construction by Tenant shall violate any lawful rule or regulation, plan or
zoning construction or other law, ordinance or regulation applicable thereto,
and all alterations and improvements shall be done and performed in good and
workmanlike manner and blend architecturally with the existing design and style
of the balance of the subject Building or other improvement being altered and
shall not diminish the value of the subject Building or other improvement as of
the date of the commencement of the subject improvement. All costs of any such


                                       7

<PAGE>

improvements shall be paid by Tenant and Tenant shall allow no liens for labor
or materials to attach to the Leased Premises by virtue thereof.

Tenant shall give Landlord not less than ten (10) days notice prior to the
commencement of any work in, on or about the Leased Premises and Landlord shall
have the right to post notices of non-responsibility in or on the Leased
Premises as provided by law. Landlord may require that Tenant remove any or all
alterations, improvements or additions made by Tenant to the Leased Premises at
the expiration of the Term and restore the Leased Premises to its prior
condition, only if not previously approved by Landlord in writing.

If Landlord shall consent to the alterations, improvements and additions or
approve of the drawings and specifications, as the case may be, the consent or
approval shall be deemed conditioned upon Tenant acquiring a permit to do so
from appropriate governmental agencies, the furnishing of a copy thereof to
Landlord prior to the commencement of the work and the compliance by Tenant of
all conditions of said permit in a prompt and expeditious manner. Tenant shall
pay, when due, all claims for labor or materials furnished or alleged to have
been furnished to or for Tenant at, or for use in the Leased Premises, which
claims are or may be secured by any mechanic's or materialmen's lien against the
Leased Premises or any interest therein.

10. INSURANCE.

a. Landlord agrees to provide and keep in force during the term of the Lease the
following insurance coverage, the cost and expense of which shall be passed
through in full to Tenant and paid, as an Operating Expense, in equal monthly
installments. If Landlord fails to maintain this insurance, Tenant may pay the
premiums directly.

   (1) Fire and All Risk. Fire and all risk insurance in an amount not less than
the Full Insurable Value (defined below) of the Building and improvements on the
Land and/or constructed or maintained in conjunction with the Building, and to
keep such insurance in full force and effect for and during the time any
Building or improvement is located on the Leased Premises during the Term of
this Lease. The coverage shall include all risks commonly insured for properties
similar to the Leased Premises in the metropolitan area in the Minneapolis, St.
Paul area, including insurance against damage caused by earthquake, flood,
hurricane, tornado, windstorm, and other disasters (Disaster Insurance) in such
areas where such natural disasters are reasonably expected to occur. For the
purpose hereof, "Full Insurable Value" shall mean the replacement cost of the
Building and such improvements without allowance for depreciation but excluding,
except where covered by Disaster Insurance, footings, foundations, and other
portions of improvements which are customarily not insurable. Such policy or
policies shall contain a standard mortgagee clause providing for payment of
proceeds to any mortgagee or deed of trust holder of the Leased Premises
("Landlord's Lender"), as its interest may appear.


                                       8


<PAGE>


b. Tenant agrees to provide and keep in force during the term of this Lease and
at its own cost and expense the following insurance coverage:

   (1) Public Liability and Property Damage. Public liability and property
damage insurance with limits of not less than One Million and No/100
($1,000,000.00) for injury and death to any one person, and Two Million and
No/100 ($2,000,000.00) for injury or death in any one accident or occurrence per
location including property damage, insuring Landlord and Tenant, and with a
cross-liability endorsement covering claims by an insured against another
insured.

   (2) Business Interruption. Business interruption insurance covering all
revenues related to the Leased Premises for a minimum of six (6) months.

   (3) Content Insurance. Content insurance insuring Tenants trade fixtures,
equipment, inventory, work in process, and other personal property located in or
at the leased premises against all losses, including but not limited to, fire,
windstorm, vandalism and theft. Landlord in no event shall be responsible for
losses to the same.

c. The insurance referred to in this paragraph 10 shall comply with the
following requirements:

(1) Additional Insureds/Loss Payees. Each policy shall name Landlord and
Landlord's Lender, if any, as Additional Insureds and/or Loss Payees, as their
interests may appear, and shall contain a covenant that should such policies be
canceled, assigned or materially changed during the policy period, the insurer
will mail a notice thereof to Landlord, and Landlord's Lender, if any, at least
thirty (30) days in advance. Certificates of insurance evidencing the existence
and amounts of such insurance, shall be delivered to Landlord by Tenant prior to
Tenants occupancy of any portion of the Leased Premises. No such policy shall be
cancelable except after thirty (30) days written notice to Landlord. Tenant
shall, prior to the expiration of any such policy, furnish Landlord, and
Landlord's Lender with renewals or "binders" thereof together with evidence of
the payment of premiums therefor, or Landlord may order such insurance and
charge the cost thereof to Tenant, which amount shall be paid by Tenant upon
demand. The insurance, as to the interest of Lender therein, shall not be
invalidated by any act or neglect of Landlord or Tenant or any owner of the
Leased Premises, nor by any foreclosure or any other proceedings or notices
thereof relating to the Leased Premises, nor by any change in the title or
ownership of the Leased Premises nor by occupancy of the Leased Premises for
purposes more hazardous than are permitted by such policy.

(2) Deductibles. Subject to the requirements of any Covenant and Mortgage
Insurance, the fire and all risk coverage specified herein shall have a
deductible no greater than Twenty-Five Thousand and No/100 Dollars ($25,000.00).
The public liability and property damage coverage specified herein shall have a


                                       9

<PAGE>


deductible no greater than Twenty-Five Thousand and No/100 Dollars ($25,000.00).
Tenant shall be liable for any deductible amount. The policies of insurance
required to be carried by Tenant shall be primary and not in excess of any other
insurance available to Landlord. It shall be the responsibility of Tenant not to
violate nor knowingly permit to be violated any condition of the polices
required under this Lease. Neither the issuance of any such insurance policy nor
the minimum limits specified in this Section 10 shall be deemed to limit or
restrict in any way Tenant's liability arising under or out of this Lease.

   (3) Waiver of Subrogation. To the extent such waivers are permitted by
insurance carriers, Landlord and Tenant waive their respective right of recovery
against the other and the officers, employees, agents and representatives of
such other party for any direct or consequential damage to the property of the
other including its interest in the Leased Premises by fire or other casualty to
the extent such damage is insured against under a policy or policies of
insurance to be maintained hereunder. Each such insurance policy carried by
either Landlord or Tenant shall include a waiver of the insurer's rights of
subrogration. Such waiver shall in no way be construed or interpreted to limit
or restrict any waiver made by Tenant under the terms of this Lease.

   (4) No Impairment of Coverage. Tenant shall not carry any stock of goods or
do anything in or about the Leased Premises which will impair or invalidate the
obligation of any policy of insurance on or in reference to the Leased Premises
or the Building. Landlord shall have the right to require that the amount or
types of insurance coverages required of Tenant hereunder be adjusted from time
to time to reflect insurance customarily required for similar properties in the
St. Paul and Minneapolis, Minnesota area in which the Land is located. Insurance
coverages shall be written by an insurance company or companies licensed to do
business in the State of Minnesota.

   (5) Review of Coverage. Landlord and Tenant agree to review the insurance
coverages provided herein at least once every five (5) years and to increase the
limits, if necessary, in accordance with reasonable commercial standards.

11. DAMAGE, DESTRUCTION, OBLIGATION TO REBUILD.

If the Leased Premises are totally or partially damaged or destroyed by storm,
fire, lightning, earthquake, or from any other cause whatsoever, during the Term
of this Lease whether or not such damage or destruction is covered by any
insurance required to be maintained under Section 10 hereof, then, subject to
the terms of any Underlying Mortgage, Landlord shall repair, restore and rebuild
the premises in accordance with applicable building and zoning codes at the time


                                       10

<PAGE>


of rebuilding to substantially the same condition immediately prior to such
damages or destruction and this Lease shall remain in full force and effect,
provided, however, that Landlord shall have the right, with the consent of
Tenant (which shall not be unreasonably withheld) to replace the Leased Premises
with a different structure so long as (a) the value of the Leased Premises with
such new structure is no less than the value of the Leased Premises immediately
prior to the date of casualty and no less than the square footage shown in
Article 1 of this Lease, and (b) the new structure can be built and occupied
under the then applicable laws, codes, ordinances, and zoning restrictions. Such
repair, restoration and rebuilding (all of which are herein called "repair")
shall be commenced within a reasonable time however no more than sixty (60) days
after such damage or destruction has occurred and permits necessary to authorize
such rebuilding have been issued following reasonable pursuit of such permits by
Landlord, and shall be diligently pursued to completion.

If, however, the destruction, whether partial or total, is such that Tenant's
telecommunications equipment and/or system is not operational and such damage
cannot substantially be repaired within thirty (30) days, Tenant may elect to
terminate this Lease as of the date of destruction.

a. Insurance Proceeds. Subject to the terms of any Underlying Mortgage, the
proceeds of any insurance maintained under Section 10 (a) hereof shall be made
available to Landlord for payment of costs and expense of repair.

b. Abatement of Rent. Notwithstanding the partial or total destruction of the
premises and any part thereof, and not withstanding whether the casualty is
insured or not, there shall be no abatement of rent or of any other obligation
of Tenant hereunder including, without limitation, payment of Operating
Expenses, insurance premiums and Real Property Taxes, by reason of such damage
or destruction unless the Lease is terminated by virtue of another provision of
this Lease, or such destruction is the result of Landlord's negligence.

12. ABATEMENT.

Except only as provided in Section 19 (Condemnation), the Tenants obligations to
pay rent and to perform all of the other covenants and agreements which Tenant
is bound to perform under the terms of this Lease shall not terminate, abate, or
be diminished during any period that the Leased Premises or any part thereof are
untenantable regardless of the cause of such untenantability unless such
untenantability was created by Landlord's negligence.

13. USAGE; COMPLIANCE WITH LAWS, ETC.

Tenant shall use the Leased Premises for general office, computer repair, and
computer storage purposes, and for no other purpose. In the use and occupancy of
the Leased Premises, and in the conduct of its business and activities, Tenant
shall at its own cost and expense secure and maintain all necessary licenses and
permits required for the conduct of its business. Tenant shall not use the


                                       11


<PAGE>

Leased Premises or permit anything to be done in or about the Leased Premises
which will in any way conflict with any zoning requirement, law, statute,
ordinance or governmental rule or regulation now in force or which may hereafter
be enacted or promulgated. Tenant shall at its sole cost and expense comply with
all laws, statutes, ordinances and governmental rules, regulations or
requirements of any board of fire underwriters (including all modifications and
improvements required thereby) now in force or which may hereafter be in force
relating to or affecting the condition, use or occupancy of the Leased Premises,
including without limitations the Americans with Disabilities Act. Tenant shall
observe all plat and deed restrictions of record. Without limiting the
generality of the foregoing, Tenant will not generate, store, bury, discharge or
release on or from the Leased Premises any hazardous substances or waste in a
manner which would give rise to penalty or liability under the Resources
Conservation Recovery Act 42 U.S.C. 6901 et seq., or any other federal, state or
local law.

Landlord warrants that the presently existing exterior entrances to the Building
are in compliance with all presently existing code or other building
requirements.

Upon ten (10) days' notice, Tenant shall provide Landlord with copies of all
documents and information evidencing Tenant's compliance with any laws,
ordinances, orders, rules and regulations requested by Landlord.

14. WASTE; NO LIENS; USE; NO HAZARDOUS MATERIALS OR USES.

Except as to liens arising as a result of work performed by or at the direction
of Landlord, which shall be the sole responsibility of Landlord, Tenant agrees
that during the Term hereof it shall not do or suffer any waste to the Land,
Building or Leased Premises, or cause, suffer or permit any liens to attach to
or to exist against the Land, Building or Leased Premises by reason of any act
or omission of Tenant or person claiming through Tenant or by reason of its
failure to perform any act required of it hereunder. Tenant agrees to save and
hold harmless Landlord from and against any such lien(s) or claims of lien(s).
Provided, however, Tenant shall not be required to pay or discharge any lien
against the Leased Premises so long as Tenant has given Landlord notice of its
intent to contest such lien and Tenant is in good faith contesting the validity
or amount thereof and has given to Landlord such security as Landlord has
reasonably requested to assure payment of such lien and to prevent the sale,
foreclosure or forfeiture of the Land, Building or Leased Premises by reason of
non-payment. In the event that any lien does so attach, and is not released
within thirty (30) days after written notice to Tenant thereof or if Tenant has
not indemnified Landlord against such lien within said thirty (30) day period,
Landlord, in its sole discretion, may pay and discharge the same and relieve the
Leased Premises therefrom, and Tenant agrees to repay and reimburse Landlord as
additional rent upon demand for the amount so paid by Landlord. The existence of
any mechanic's, laborer's, materialmen's, supplier's or vendor's lien, or any
right in respect thereof, shall not constitute a violation of this paragraph if
payment is not yet due and payable upon the contract or for the goods or
services in respect of which any such lien has arisen. On final determination of
the lien or claim of lien Tenant will immediately pay any judgment rendered, and
all costs and charges, and shall cause the lien to be released or satisfied.


                                       12


<PAGE>


Tenant shall not permit the Leased Premises to be used for (a) illegal purposes;
or (b) uses that are dangerous to the Leased Premises or to the public; or (c)
an adult bookstore, or an adult amusement facility. Tenant will not use or
permit the use of the land, Building or Leased Premises in any manner which
would result or would with the passage of time result in the creation of any
easement or prescriptive right. Tenant shall not use or occupy the Leased
Premises, or knowingly permit them to be used or occupied, contrary to any
statute, rule, order, ordinance, requirement or regulation certificate of
occupancy affecting the same, or which would make void or voidable any insurance
then in force with respect thereto or which would make it impossible to obtain
fire or other insurance thereon required to be furnished hereunder, or which
would cause structural injury to the improvements or cause the value or
usefulness of the Leased Premises, or any portion thereof, to diminish
(reasonable wear and tear excepted), or which would constitute a public or
private nuisance or waste, and Tenant agrees that it will promptly, upon
discovery of any such use, take all necessary steps to compel the discontinuance
of such use.

During any period of time in excess of seventy-two (72) hours when the Building
is not open for business, Tenant shall take appropriate security and safety
measures to reasonably guard the Leased Premises from damage, vandalism, and the
deposit of refuse or waste in or about the Leased Premises and to reasonably
protect persons in or about the Leased Premises from death and personal injury.
During such periods of time, Tenant shall submit to Landlord, at least
quarterly, a report of such safety and security measures that have been taken by
Tenant, confirming that Tenant has inspected the Leased Premises and reporting
the condition of the Leased Premises and any damage to the Leased Premises or
any personal injuries known to Tenant that have occurred in or about the Leased
Premises.

a. No Toxics. Tenant hereby represents and warrants that Tenant shall not
install any asbestos containing materials or equipment containing
polychlorinated biphenyl, or any Hazardous Materials (as defined in Section
15(a) hereof) in amounts in excess of those prescribed by law, in the Leased
Premises.

b. No Storage Tanks. Tenant shall not install any storage tanks (either
above-ground or underground) for gasoline or any other substances on the Leased
Premises at any time during Tenant's possession and/or occupancy hereof without
prior written approval from Landlord. Upon the termination of this Lease, or
sooner if required by law, Tenant shall, if installed or introduced by Tenant,
remove and/or remediate any Hazardous Materials and contaminated soil or ground
water, if any, at Tenants sole cost and expense, which may then be present upon
the Land.


                                       13

<PAGE>


c. Indemnification. Tenant hereby agrees to indemnify, defend, protect, and hold
harmless Landlord and Landlord's Lender, if any, and Landlord's and Landlord's
Lender's employees, agents and representatives from and against any and all
loss, damage or liability including, without limitation, (i) all damages,
directly or indirectly arising out of Tenant's use, generation, storage,
transportation, treatment, release, threatened release or disposal of Hazardous
Materials upon the Land, including diminution in value of the Leased Premises;
and (ii) the cost of any required or necessary repair, remediation, cleanup or
detoxification and the preparation of any closure or other required plans or
reports, to the full extent that such action is attributable, directly or
indirectly, to the presence or use, generation, storage, transportation,
release, or disposal of Hazardous materials by Tenant or any of Tenant's agents,
employees, contractors or invitees during the Term of the Lease. This agreement
to indemnify, defend, protect and hold harmless Landlord and Landlord's Lender
(if any) shall be in addition to any other obligations or liabilities Tenant may
have to Landlord or Landlord's Lender, if any, at common law under all statutes
and ordinances or otherwise and shall survive the termination of the Lease to
the extent of acts or omissions of Tenant occurring prior to the termination of
the Lease.

d. Asbestos. Landlord warrants that no asbestos containing materials currently
exist within the Lease Premises to the best of Landlord's knowledge.

15. TENANT REPRESENTATIONS.

Tenant acknowledges, represents, and warrants to Landlord and Landlord's
successors and assigns that:

a. No Hazardous Materials. Tenant shall not conduct, nor permit, any Hazardous
Materials to be used, generated, manufactured, stored, or disposed of on, under
or about the Leased Premises during the Term without the prior written approval
of Landlord. The term "Hazardous Materials" as used in this Lease shall include,
but not be limited to, any flammable materials, explosives, radioactive
materials, hazardous or toxic substances which are or become regulated by any
local governmental authority, the state in which the Land is located or the
United States Government or which would require removal, treatment or other
remedial action. The term "Hazardous Materials" includes, without limitation,
any material or substance which is (i) listed or defined as a "hazardous waste"
or "hazardous substance", or the like, under any municipal, state or federal
law, code or other regulation; (ii) defined as "hazardous substances",
"hazardous materials", or "toxic substances", in the Comprehensive Environmental
Response Compensation and Liability Act of 1980, as amended, 42 U.S.C. ss. 9601
et seq., The Hazardous Materials Transportation Act 49 U.S.C. 1801, et seq., and
the Resource Conservation and Recovery Act, 42 U.S.C. ss. 6901, et seq.,; (iii)
petroleum products; (iv) asbestos; (v) polychlorinatedbiphenyl; (vi) designated
as a "hazardous substance" pursuant to Section 3.11 of the Federal Water
Pollution Control Act (33 U.S.C. ss. 1317); (vii) any substance which is subject
to the reporting requirements of the Federal Emergency Planning and Community
Right-to-Know Act; (viii) defined as a "hazardous substance" pursuant to the
Toxic Substances Control Act, 15 U.S.C. ss. 2601; or (ix) any substance which
contaminates soil or ground water and causes degradation of the soil and/or
water to the extent that mitigation methods are needed to restore the soil or
water to its natural state;


                                       14


<PAGE>


16. LANDLORDS PERFORMANCE OF TENANTS DUTIES.

a. Performance at Tenant's Sole Expense. If Tenant should default in the
performance of any covenant or agreement which are outlined herein on its part
to be performed by virtue of any provision of this Lease, Landlord may, after
thirty (30) days' notice in the case of default in the payment of rent,
additional rent or other monetary defaults, or after thirty (30) days' notice in
the case of non-monetary defaults (or, in the case of emergencies, reasonable
attempts at prior notice), perform the same for the account of Tenant, and
Tenant hereby authorizes Landlord to come upon the Leased Premises for such
purposes and while on the Leased Premises to do all things reasonably necessary
to accomplish the correction of such default. If Landlord, at any time, is
compelled to pay or elects to pay any sum of money by reason of the failure of
Tenant, after thirty (30) days notice, to comply with any provision of this
Lease, or if Landlord is compelled to incur any expense, in instituting,
prosecuting or defending any action or proceeding instituted by reason of any
default of Tenant hereunder, the sum or sums so paid by Landlord with all
interest, costs and damages including any loss of rent, shall be deemed to be
additional rent hereunder which shall be due and payable forthwith.

b. Interest on Past Due Amounts. Any amount due from Tenant to Landlord which is
not paid within ten (10) days after receipt by Tenant of Landlord's written
notice that said amount is past due shall bear interest at the Default Rate from
the date that such payment is due until paid, but the payment of such interest
shall not excuse or cure any default by Tenant under this Lease.

c. Late Charge. In the event Tenant is more than ten (10) days late in paying
any installment of rent due under this Lease, Tenant shall pay to Landlord a
late charge equal to ten (10%) percent of the installment in question. The
parties agree that the amount of such late charge represents a reasonable
estimate of the cost and expense that would be incurred by Landlord in
processing each delinquent payment of rent by Tenant and that such late charge
shall be paid to Landlord as liquidated damages for each delinquent payment, but
that the payment of such late charge shall not excuse or cure any default by
Tenant under this Lease.

d. Purpose of Interest and Late Charge. The parties agree that the payment of a
late charge and the payment of interest provided for in this Section 16 are
distinct and separate from one another in that the payment of interest is to
compensate Landlord for the use of Landlord's money by Tenant, while the payment
of a late charge is to compensate Landlord for the additional administrative
expenses incurred by Landlord in handling and processing delinquent payments,
but excluding attorneys' fee and attorneys' costs incurred with respect to such
delinquent payments.


                                       15


<PAGE>


17. NOTICE TO MORTGAGEE.

So long as there remains of record a mortgage or mortgages of Landlord's
interest in the property, and Tenant has been given written notice of the
identity and address of such mortgagee(s), upon request by Landlord Tenant shall
use reasonable effort to give a duplicate notice of each notice sent to Landlord
to such mortgagee. Failure to give notice to such a mortgagee shall not
invalidate the Tenant's notice to Landlord or expose Tenant to liability to such
a mortgagee. Tenant agrees that if in any notice to Landlord the performance of
some act is required or compliance with some provision hereof is requested and
Landlord does not, within the allotted time, perform such act or comply with
such provision, then such a mortgagee shall have thirty (30) days after
mortgagee's receipt of such notice in which to perform such act or comply with
such provision for and on behalf of Landlord, and Tenant shall have no right to
take action otherwise permitted it, or to terminate this Lease, if the mortgagee
shall perform and comply within said thirty (30) days. In the event the act or
thing to be complied with within said thirty (30) day period cannot by its
nature reasonably be completed within such period, such mortgagee shall be
deemed to have complied therewith in the event it commenced the performance of
compliance within said thirty (30) day period and after it completes the same
with due diligence. The granting to the mortgagee of additional time in which to
comply shall not be deemed in any manner to release or relieve Landlord from the
obligations of Landlord under this Lease. The said mortgagee is hereby
authorized to enter upon the Leased Premises following reasonable notice to
Tenant and while thereon to do anything necessary to correct such default. For
purposes of this Lease any reference to a mortgage or mortgagee shall include
references to deeds of trust and beneficiaries thereof.

18. SUBLETTING AND ASSIGNMENT.

Provided that Tenant shall remain liable under all of the terms and conditions
of this Lease for the full remainder of the Term and any extensions thereof,
Tenant shall have the right to assign or sublet the Premises, in whole or in
part, with the consent of the Landlord, which consent shall not be unreasonably
withheld or delayed, provided that the usage of the Building and Land is
consistent with the provisions herein. Transfers in connection with a public
offering shall not be deemed an assignment of this Lease. Tenant shall have the
right to assign this Lease, or to sublet the Leased Premises, to any of Tenant's
affiliates, subsidiaries or parent corporation(s). A change of ownership of
fifty-one (51%) percent or more of the stock of Tenant shall not be considered
an assignment if it occurs in connection with a bona fide merger or acquisition
or change in the state of incorporation of Tenant. At least thirty (30) days
prior to commencement of any sublease or assignment, and as a condition thereof,
Tenant shall furnish to Landlord (for Landlord's review of the same for
compliance with the terms of this Lease) a copy of the fully executed sublease
or assignment document.


                                       16


<PAGE>

Tenant shall retain fifty (50%) percent of any subleasing profits, said fifty
(50%) percent to be determined after all costs to sublease, including but not
limited to the costs of the making of leasehold improvements and the payment of
subleasing commissions, have been netted out of the sub-rents collected. The
balance of said fifty (50%) percent profits shall belong to Landlord.

a. No Release. No assignment or subletting of any form shall serve to release
Tenant of any obligations hereunder or alter the primary liability of Tenant for
the payment of rent and other sums due Landlord hereunder or for the performance
of any other obligations to be performed by Tenant under this Lease, whether or
not the sublessee or assignee has attorned to the Landlord.

b. Acceptance of Rent or Performance. Landlord may accept any rent or
performance of Tenant's obligations from any person other than Tenant and such
acceptance of any rent or performance shall not constitute a waiver or estoppel
of Landlord's rights to exercise its remedies for the default or breach by
Tenant of any of the terms, covenants or conditions of this Lease.

c. No Need to Exhaust Security. In the event of any default or breach of
Tenant's obligations under this Lease, Landlord may proceed directly against
Tenant, or anyone else responsible for the performance of Tenant's obligations
under this Lease, including the sublessee or assignee, without first exhausting
Landlord's remedies against any other person or entity responsible therefor, or
any security held by Landlord or Tenant.

d. Provisions to be Included in Sublease. The following terms and conditions
shall apply to any subletting by Tenant of all or any part of the Leased
Premises and shall be deemed included in all subleases under this Lease whether
or not expressly incorporated therein.

   (1) Assignment of Rents. Tenant hereby assigns and transfers to Landlord all
of Tenant's interest in all rents and income arising from any sublease of all or
a portion of the Leased Premises heretofore or hereafter made by Tenant, and
Landlord may collect such rent and income and apply the same toward Tenant's
obligation under this Lease; provided, however, that except during any period in
which a breach has occurred in the performance of Tenants obligations under this
Lease, and remains uncured Tenant may, except as otherwise provided in this
Lease, receive, collect and enjoy the rents accruing under such sublease.
Landlord shall pay to Tenant any portion of such rents, collected from any
sublessee that exceed the rental and other monetary obligations then due from
Tenant under the Lease, Landlord shall not, by reason of this assignment of
rents or any other assignment of sublease to Landlord, nor by reason of the
collection of the rents from a sublessee, be deemed liable to the sublessee for
any failure of Tenant to perform and comply with any of the Tenant's obligations
to such sublessee under such sublease. Tenant hereby irrevocably authorizes and
directs any such sublessee, upon receipt of a written notice from Landlord
stating that a default 


                                       17


<PAGE>


                                 [MISSING COPY]






performance of its obligations under this Lease, and a resulting termination of
Lease by Landlord, Landlord, at its option and without any obligation to do so,
may require any sublessee to attorn (i.e., agree to become tenant to a new owner
or landlord of the same property) to Landlord, in which event Landlord shall
undertake the obligations of the sublessor under such sublease from the time of
the exercise of said option to the expiration of such sublease; provided,
however, Landlord shall not be liable for any prepaid rents or security deposit
paid by such sublessee to such sublessor or for any prior defaults or breaches
of such sublessee under such sublease.

   (3) Consent of Landlord Required. Any matter or thing requiring the consent
of the sublessor under a sublease shall also require the consent of Landlord
herein, if Landlords consent is required under this Lease.

   (4) Conditions of Sublease. Each sublease shall provide that (i) it is
subject and subordinate to this Lease and any Underlying Mortgage (defined in
Section 34 below); (ii) Landlord may enforce the provisions of the sublease,
including collection of rent; (iii) if this Lease is terminated for any reason,
Landlord may, at its option, either (A) terminate the sublease, or (B) take over
all of the rights and interest of Tenant, as sublessor, under such sublease, in
which case such sublessee shall attorn to Landlord; and (iv) any notices to be
given to Tenant, as sublessor, by the sublessee shall simultaneously be given to
Landlord. If Landlord elects to take over the rights and interest of Tenant,
Landlord shall not (1) be liable for any previous act or omission of Tenant
under the sublease; (2) be subject to any defense or offset in favor of the
sublessee against Tenant; or (3) be bound by any modification to the sublease
made without Landlords written consent or by any prepayment by sublessee of more
than one months rent.

19. CONDEMNATION.

In the event all of the Leased Premises, or such portion thereof as will make
the Leased Premises unusable for the purposes of Tenant, be condemned by any
legally constituted authority for any public use or purpose, then in either of
said events, the Term hereby granted shall cease, at the option of either
Landlord or Tenant on thirty (30) days written notice from the time when
possession thereof is taken by said public authorities, and rent 


                                       18


<PAGE>


shall be accounted for as between landlord and Tenant as of that date. Said
termination, however, shall be without prejudice to the rights of either
Landlord or Tenant, or both, to recover compensation and damage caused by
condemnation from the condemnor, except: (i) Tenant shall have no rights for the
value of its leasehold; and (ii) neither Tenant nor Landlord shall have any
rights in any separate award made to the other party by the condemnor. In the
event less than all of the Leased Premises is taken or condemned for a public or
quasi-public use and the portion of the Leased Premises which is not taken may
be reasonably suitable for the purposes of Tenant by repair or restoration, and
will not materially affect Tenant's business, this Lease will not terminate.
Landlord shall, in such event, subject to the terms of any Underlying Mortgage
(as defined in Section 34 hereof) promptly commence and diligently complete the
repair and restoration of the Leased Premises so that upon completion the
Building will constitute a complete architectural unit with an appearance,
character and commercial value as nearly as possible equal to the value of the
Building immediately prior to the taking, provided however, Landlord shall have
no obligation to expend more on reconstruction than the net amount of a
condemnation award or received by way of settlement in lieu thereof or make a
repair or restoration if the estimated cost thereof would reduce the Landlord's
award. There shall be an abatement of annual Base Rent after such taking which
shall be equal to the percentage of total area of the Building after the taking
and Landlord's restoration thereof as relates to the total area of the Building
immediately prior to said taking thereunder, to the termination of this Lease.


20. MUTUAL INDEMNIFICATION.

Each party ("Indemnifying Party") agrees to indemnify and save harmless the
other ("Indemnified Party") against and from any and all of the following if not
covered by the insurance to be maintained pursuant to Section 10 hereof: claims
by and on behalf of any persons, firms or corporations, arising from the conduct
or management of, from any work or thing whatsoever done by or on behalf of the
Indemnified Party in or about, of its activities upon or (in the case of Tenant)
occupancy, the Leased Premises during the Term of this Lease, and will further
indemnify and save the Indemnified Party harmless against and from any and all
claims arising from any breach or default on the part of the Indemnifying Party
in the performance of any covenant or agreement on the part of such Indemnifying
Party to be performed pursuant to the terms of this Lease, or from any violation
or failure to comply with any law, ordinance or regulation, or from any act or
negligence of such Indemnifying Party, or any of its agents, contractors,
servants, employees, licensees, or invitees or arising from any accident, injury
or damage whatsoever caused to any person, firm or corporation, occurring during
the Term of this Lease, in or about the Leased Premises, or upon or under the
sidewalks and the land adjacent thereto, and from and against all costs,
reasonable and necessary counsel fees, expense and liabilities incurred in or
about any such claim or action or proceeding brought thereon, and in case any
action or proceeding is brought against the Indemnified Party by reason of any
such claim, the Indemnifying Party upon notice from the Indemnified Party
covenants to resist or defend such action or proceeding by counsel reasonably
satisfactory to the Indemnified party. Landlord's liability is limited to


                                       19

<PAGE>


Landlords interest in the Leased Premises and will be canceled automatically
upon any failure by Tenant to maintain in full force and effect (for such period
as Tenant has failed to maintain such insurance) all insurance required to be
furnished by Tenant under the provisions of this Lease. Each party hereto waives
indemnification rights to the extent such party receives the proceeds of
insurance.

21. INSPECTION OF PREMISES.

Tenant agrees to permit Landlord and any mortgagee of the Leased Premises, and
their agents, to inspect the Leased Premises at all reasonable times, and to
come upon the Leased Premises if necessary to perform any act which Tenant has
failed to perform, as provided elsewhere in this Lease. Tenant shall be given
reasonable prior notice of any such entry (except in the case of emergency) and
any such entry shall be undertaken in a manner that reasonably minimizes
interference with Tenant's use and operations and Tenant shall have the right to
have one or more of its employees present during such inspection.

22. DEFAULT.


Tenant shall be in default under this Lease if one or more of the following
events (herein called "Defaults") shall happen and be continuing, namely:

a. Failure to make the punctual payment of any rent, additional rent or other
monetary payment herein agreed to be paid and such failure shall continue for a
period of ten (10) days after written notice is given by Landlord to Tenant of
such failure;

b. Tenant shall have filed a petition in bankruptcy or prayed for any relief
under the Federal Bankruptcy Law or made an assignment for the benefit of
creditors or consent to the entry of an order for relief in involuntary
bankruptcy;

c. An attachment or execution shall have been levied upon the Tenant's property
in or interest under this Lease, which shall not have been satisfied or released
or the enforcement thereof stayed or superseded by an appropriate proceeding
within thirty (30) days thereafter;

d. An involuntary petition in bankruptcy or for reorganization or arrangement
under the Federal Bankruptcy Law shall have been filed against Tenant and either
an order for relief is entered or such involuntary petition is not withdrawn,
dismissed, stayed or discharged within ninety (90) days from the filing thereof;

e. A Receiver or Trustee shall have been appointed for the property of Tenant or
Tenant's business or assets and the order or decree appointing such Receiver or
Trustee shall have remained in force undischarged or unstayed for sixty (60)
days after the entry of such order or decree;


                                       20


<PAGE>


f. Tenant admits in writing its inability to pay its debts as they become due;

g. Tenant shall have failed to perform or observe any other covenant, agreement
or condition to be performed or kept by the Tenant under the terms and
provisions of this Lease, and such failure shall continue for thirty (30) days
after written notice thereof has been given to Tenant by Landlord, unless Tenant
shall have commenced corrective action within such thirty (30) days and
thereafter diligently completes the same; the foregoing provision shall not
require Tenant to occupy the Leased Premises and Tenant shall be entitled to
vacate the Leased Premises so long as it otherwise complies with its obligations
hereunder, however said time period shall be inclusive of any and all statutory
time periods for nonpayment of rent and breach of covenants in this Lease.

23. LANDLORDS REMEDIES UPON DEFAULT.

Upon the occurrence of any Default by Tenant, Landlord, at its option, may have
one or more of the following remedies, in addition to all of the rights and
remedies provided at law or in equity:

a. Entry by Landlord. Landlord may cure the default for the account of Tenant,
and Tenant hereby authorizes Landlord to come upon the Leased Premises for such
purposes and while on the Leased Premises to do all things reasonably necessary
to accomplish the correction of such Default. If Landlord, at any time, is
compelled to pay or elects to pay any sum of money by reason of the occurrence
of a Default by Tenant or if Landlord is compelled to incur any expense,
including reasonable attorneys' fees and attorneys' costs, property management
fees, in instituting, prosecuting or defending any action or proceeding
instituted by reason of any Default of Tenant hereunder, the sum or sums so paid
by Landlord with all interest costs and damages, including any loss of rent,
shall be deemed to be additional rent hereunder and such action by Landlord
shall not be deemed a waiver by Landlord of Tenant's default or any other remedy
available to Landlord.

b. Performance by Landlord. Landlord may, upon notice to Tenant, without
obligation, and without waiving or releasing Tenant from any Default or
obligations of Tenant, make any such payment or perform any such obligation on
Tenant's part to be performed. All sums so paid by Landlord and all costs
incurred by lessor, including reasonable attorneys' fees and costs, shall be
payable to Landlord on demand together with interest thereon at the Default
Rate, and Tenant covenants to pay all such sums, and Landlord shall have (in
addition to any other right or remedy hereunder) the same rights and remedies in
the event of Tenant's non-payment thereof as in the case of default by Tenant in
the payment of rent.

c. Repossession; Damages. Landlord may without further notice repossess the
Leased Premises and at any time thereafter may terminate this Lease by written
notice to Tenant. In such event, Landlord shall be entitled to recover (in lieu
of paying any further deficiency amounts under Section 23(d) below) a sum of
money equal to the total of (i) the cost of recovering the Leased Premises; (ii)
the unpaid rent earned at the time of termination, plus interest thereon; (iii)
late charges on unpaid rent and accrued interest thereon; (iv) reasonable costs
of reletting and refurbishing the Leased Premises including, without limitation,
leasing commissions paid, tenant improvement costs, rent concessions and repairs
to the Leased Premises; and (v) any other sum of money and damages reasonably
necessary to compensate Landlord for the detriment caused by Tenant's Default.


                                       21


<PAGE>


d. Termination of Right of Possession. Landlord may immediately terminate
Tenant's right of possession of the Leased Premises by written notice to Tenant,
with or without terminating this Lease, and without notice or demand enter upon
the Leased Premises or any part thereof and take absolute possession of the
same, expel or remove Tenant and any other person or entity who may be occupying
the Leased Premises and change the locks. In the event that Landlord terminates
Tenant's right to possession without terminating this Lease, Landlord may engage
a commercial real estate broker to relet the Leased Premises or any part thereof
for such terms and such rents as Landlord may reasonably elect. In the event
Landlord shall elect to so relet, the rent received by Landlord from such
reletting shall be applied first to the payment of any sums owing from Tenant to
Landlord hereunder other than rent due hereunder from Tenant to Landlord, second
to the payment of any reasonable cost of such reletting, including, without
limitation, refurbishing costs and leasing commissions, and third, to the
payment of rent due and unpaid hereunder, and Tenant shall satisfy and pay any
deficiency upon demand therefor from time to time. Any such entry into the
possession of the Leased Premises by Landlord under this Section 23 shall be
without liability or responsibility for damages to Tenant and shall not be in
lieu of or in substitution for any other rights of Landlord hereunder at law or
in equity. Tenant further agrees that Landlord may file suit to recover any sums
due Landlord under the terms of this Section 23 and that no recovery of any
portion due Landlord hereunder shall be any defense to any subsequent action
brought for any amount not theretofore reduced to judgment in favor of Landlord.
Reletting of the Leased Premises shall not be construed as an election on the
part of Landlord to terminate this Lease and notwithstanding any such reletting
without termination, Landlord may at any time thereafter elect to terminate this
Lease for such previous breach and recover liquidated damages as of the date of
termination as set forth in Section 23(c) hereof.

e. Suit for Specific Performance or Damages. Landlord may bring suit against
Tenant for the specific performance of this Lease by Tenant or for damages
directly or indirectly arising out of Tenant's breach of any term or covenant of
this Lease.

f. Remedies Are Cumulative. The rights and remedies given to Landlord in this
Lease are distinct, separate and cumulative remedies, and except as provided
herein, no one of them, whether or not exercised by Landlord, shall be deemed to
be an exclusion of any of the others. No right or remedy granted to Landlord
herein is intended to be exclusive of any other right or remedy hereunder or now
or hereafter existing in law or in equity or by statute. In the event of
termination of Tenant's right to possession, by Landlord after the occurrence of
a Default, Tenant waives any and all rights to redeem the Leased Premises either
provided by any statute now in effect or hereafter enacted.


                                       22

<PAGE>


Notwithstanding anything herein to the contrary, Landlords monetary damages for
lost Base Rent shall not exceed the balance of Base Rent payable through the
expiration of the Lease Term.

24. CONDITION OF PREMISES ON TERMINATION.

Upon termination of this Lease for any reason, Tenant covenants and agrees to
remove all of its personal property, including fixtures and equipment installed
by Tenant upon the Leased Premises which are not permanently attached or which
are permanently attached and are the property of the Tenant, and Tenant shall
repair any damage caused by the removal thereof, and shall leave the Leased
Premises in as good repair and clean condition as at the commencement of this
Lease, normal and reasonable wear and tear and usage excepted. Tenant shall, at
Landlord's election, either (i) remove at Tenant's sole expense, any title
encumbrances relating to the Leased Premises caused by Tenant's interest in the
Lease; or (ii) provide Landlord with a bond for the total amount of said title
encumbrance.

All fixtures (other than trade fixtures and equipment not for the operation of
the Building), improvements, alterations and equipment for the operation of the
Building now or hereafter permanently attached to the Leased Premises, including
without limitation all plumbing, electrical, and HVAC equipment and all doors,
ceiling tiles and lighting fixtures, shall be and remain Landlord's property and
shall not be removed from the Leased Premises without Landlord's prior written
consent. All movable fixtures and equipment are and shall remain Tenant's
property, and Landlord agrees to sign any and all waivers reasonably required by
Tenant in order to complete any fixture financing arrangements relative to said
movable fixtures and equipment. Landlord shall have no interest in any movable
fixtures and equipment owned by Tenant, or installed in or upon the Leased
Premises solely at the cost and expense of Tenant. In the event said property is
thereafter removed from the Leased Premises by Tenant, or any party holding a
lien on, a security interest in, or a reversionary interest in the property, or
by any agent or representative thereof or any purchaser thereof, pursuant to the
exercise or enforcement of any rights incident to the interests created, Tenant
or the party holding such interest shall repair any damage necessitated by the
removal of such property as may be necessary to restore the Leased Premises to
good condition and repair, excepting only reasonable wear and tear, without any
cost or expense to Landlord.

25. SUCCESSORS AND ASSIGNS.

Subject to Section 18, the obligations and responsibilities of the parties to
this Lease shall be binding upon, and the rights and benefits shall inure to the
successors and assigns of the parties hereto; but the liabilities of any
successor to the interest of the Landlord hereunder shall be limited to the
performance of those obligations which arise and accrue during the period of
ownership of the Leased Premises by any such successor. In the event that
Landlord sells, assigns or transfers the Leased Premises, and the
buyer/transferee assumes in writing all obligations of Landlord under this
Lease, then from and after the effective date of such sale, assignment or
transfer, Landlord shall have no further liability under this Lease.


                                       23

<PAGE>


26. NOTICES.

Unless otherwise specifically provided herein, all notices and demands hereunder
shall be in writing, and shall (1) be given by registered or certified mail,
return receipt requested and shall be deemed given if deposited in the United
States mail, with sufficient postage prepaid thereon to carry it to the
addressed destination or (2) shall be delivered by facsimile transmission (with
hard copy sent no later than 24 hours following transmission by United States
mail, postage prepaid) or (3) shall be delivered by overnight delivery service
to Landlord or Tenant at the following addresses:

If to Landlord: Jon M. Malinski
                8535 230th Street East
                Lakeville, Minnesota 55044
                Facsimile:
                Telephone No.:

With a copy to: R. Glenn Nord
                Nord, Macklin & Meinerts, P.A.
                P.O. Box 427
                Lakeville, Minnesota 55044
                Facsimile: (612) 469-4940
                Telephone No.: (612) 469-4948

If to Tenant:   DecisionOne
                Attention: Corporate Real Estate
                50 E. Swedesford Road
                Frazier, PA 19355
                Facsimile: (610) 296-6142
                Telephone No.: (610) 296-6191

With a copy to: DecisionOne
                Facility Manager
                6636 Cedar Avenue South
                Richfield, MN 55423
                Facsimile:
                Telephone No.:


                                       24


<PAGE>


Landlord and Tenant may designate an additional or other address upon giving
notice to the other party pursuant to this Section. Notice given in any other
manner than as stated herein, shall be deemed effective only upon receipt by the
party to whom such notice is given.

27. NO ORAL AGREEMENTS.

It is expressly agreed between Landlord and Tenant that there is no verbal
understanding or agreement which in any way changes the terms, covenants and
conditions herein set forth, and that no modification of this Lease and no
waiver of any of its terms and conditions shall be effective unless made in
writing and duly executed by the authorized officers of the necessary parties or
party.

Landlord and Tenant hereby agree that all prior or contemporaneous oral
understandings, agreements or negotiations relative to the leasing of the Leased
Premises are merged into this Lease.

28. NO WAIVER.

The failure of Landlord or Tenant to insist, in one or more instances, upon the
strict performance by Tenant or Landlord of any of the provisions of this Lease
shall not be construed as a waiver of any right or remedy available for any
future breach of such provisions. Receipt by Landlord of rent with knowledge of
the breach of any provisions hereof shall not be deemed a waiver of any right or
remedy available for such breach.

29. WARRANTIES OF TENANT; ESTOPPEL CERTIFICATE.

Tenant warrants to and for the benefit of any mortgagee of the Leased Premises
that as of the date of execution of this Lease it neither has nor claims any
defense to this Lease nor any offset against the rentals payable or other
obligations required of Tenant hereunder, and Tenant warrants that it has not
paid any rental in advance for a period of more than one (1) month and covenants
that it will not, without such mortgagee's written consent, at any time during
the term hereof prepay any rental for a period longer than one month.

Tenant shall at any time and from time to time upon not less than ten (10)
business days prior written notice by Landlord, execute, acknowledge and deliver
to Landlord a statement in writing certifying that this Lease 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), that the
Lease has not been collaterally assigned, the dates to which the Base Rent and
any other charges have been paid in advance, if any, confirming the Term and
extension terms of the Lease, stating that the Tenant has accepted the Leased
Premises in their then current condition and is in possession of the Leased
Premises, stating whether or not to the best knowledge of Tenant, Landlord is in
default in the performance of any covenant, agreement or condition contained in
this Lease and, if so, specifying each such default of which Tenant may have
knowledge, stating that the Tenant has no right of set-off against past or
future rents due under the Lease, that no rent has been prepaid for more than
one (1) month in advance, and containing any other information and
certifications which reasonably may be requested by Landlord or the holder of
any Underlying Mortgage. Any such statement delivered pursuant to this Section
29 may be relied upon by a prospective purchaser of the fee of the Leased
Premises or any mortgagee, ground lessor or other like encumbrancer thereof, or
any assignee of any such encumbrancer upon the Leased Premises.


                                       25


<PAGE>


30. CARDING.

Landlord may place signs at the Leased Premises stating "Building For Rent" or
"Building For Sale", or the equivalency of the same. Landlord may enter the
premises during business hours and upon reasonable notice to show the same to
prospective purchasers, tenants and mortgagees and to inspect or make repairs.


31. LANDLORD AND TENANT.

This Lease shall create the relationship of landlord and tenant between Landlord
and Tenant.

32. TIME OF ESSENCE.

Time is of the essence of this Lease.

33. DEFINITION.

"Landlord" as used in this Lease shall include the original Landlord hereunder,
its successors and assigns. "Tenant" shall include the original Tenant
hereunder, its successors, and if this Lease shall be validly assigned or
sublet, shall include also Tenant's assignee or sublessee, as to premises
covered by such assignment or sublease. "Landlord" and "Tenant" include male and
female, singular and plural, corporation, partnership or individual, as may be
appropriate for the particular parties.

34. MORTGAGE.

Landlord shall have the right to place trust deeds or mortgages against the
Lease Premises as security for a loan obtained or to be obtained by Landlord.
Tenant agrees to execute such documents as may be reasonably required by the
lending agency making any such existing or subsequent loans, including
attornment agreements, subordination agreements and estoppel certificates, if
requested; provided that if a mortgage or trust deed is to be placed on the
Leased Premises, the Landlord and lender shall execute a subordination and
non-disturbance agreement in a form consistent with the terms of this Lease and
reasonably acceptable to Tenant.

If Landlord's interest in the Leased Premises is sold or conveyed upon the
exercise of any remedy provided for in any Underlying Mortgages, or otherwise by
operation of law, then, so long as Tenant is not in default hereunder: (a) this
Lease (and any amendments, modifications and extensions thereof) will not be
affected in any way, and Tenant will attorn and recognize the new owner as
Tenant's landlord under this Lease and Tenant will confirm such attornment in
writing within ten (10) days after request; and (b) the new owner shall not be
(i) liable for any act or omission of Landlord under this Lease occurring prior
to such sale or conveyance, or (ii) subject to any defense or offset, abatement
or reduction of rent because of any default of Landlord under this Lease
occurring prior to such sale or conveyance, (iii) liable to Tenant for any rent
paid more than one (1) month in advance; or (iv) bound by any amendment or
modification of this Lease made without the lender's request.


                                       26


<PAGE>


This Lease is subject and subordinate to all mortgages, trust deeds, ground
Leases or other encumbrances which may now or hereafter may affect the Leased
Premises (the "Underlying Mortgages") and to all renewals, modifications,
consolidations, replacements and extensions of any such Underlying Mortgages
provided that the holder of such Underlying Mortgage and Tenant shall execute a
subordination and non-disturbance agreement in a form consistent with the terms
of this Lease and reasonably acceptable to Tenant prior to the date such
Underlying Mortgage is recorded as a lien against the Leased Premises.

35. ZONING.

Tenant shall at Landlord's request, furnish Landlord and Landlord's Lender, if
any, a certificate from the appropriate governmental authority addressed to
Landlord and Landlord's Lender, if any, stating that the premises are zoned to
enable Tenant's use as stated herein and that such use does not violate any
applicable ordinance, permit, zoning or building code. Prior to any change in
use of the Leased Premises, Tenant shall furnish Landlord and Landlord's Lender,
if any, a similar certificate stating that the proposed use of the Leased
Premises is permitted under all applicable zoning or building codes or permits.
Landlord cannot guarantee future zoning or changes in permitted uses, and Tenant
assumes the risk thereof.

36. LANDLORD'S CONSENT.

In all matters referred to in this Lease, where Landlord's consent or approval
is required, Landlord agrees that Landlord will not unreasonably withhold
Landlord's consent or approval, except where this Lease indicates that Landlord
may act in its discretion.

37. LEGAL EXPENSE.

If Landlord retains the services of attorneys and successfully recovers
possession of the Leased Premises, or successfully recovers any sum due but not
paid after proper notice has been given by Landlord prior to any suit being
filed, then all such costs and expenses, including reasonable attorneys' fees
and costs, incurred by Landlord shall be paid by Tenant. If any action,
arbitration or proceeding (including any appeal thereof) is brought by Landlord
or Tenant (whether or not such action is prosecuted to judgment) to enforce its
respective rights under this Lease or to enforce a judgment ("Action"), (i) the
unsuccessful party therein shall pay all costs incurred by the prevailing party
therein, including reasonable attorneys' fees and costs; and (ii) as a separate
right,

                                       27


<PAGE>


severable from any other rights set forth in this Lease, the prevailing party
therein shall be entitled to recover its reasonable attorneys' fees and costs
incurred in enforcing any judgment against the unsuccessful party therein, which
right to recover such post-judgment attorneys' fees and costs shall be included
in any such judgment. The right to recover post-judgment attorneys' fees and
costs shall (i) not be deemed waived if not included in any judgment; (ii)
survive the final judgment in any Action; and (iii) not be deemed merged into
such judgment. The rights and obligations of the parties under this Section 37
shall survive the termination of this Lease.

38. TITLE OF LANDLORD.

Landlord expressly covenants and agrees that as of the Commencement Date of the
Term of this Lease, it will be the owner of the fee simple title to the Land and
Building and other improvements as set forth on the attached Exhibit "D" and to
the Underlying Mortgages and documents related thereto, if any, and subject to
any liens, encumbrances or restrictions arising from or existing during
Landlord's prior ownership of the Leased Premises. Landlord further covenants
that Tenant, on paying the monthly rental and observing and performing all other
terms and conditions contained in this Lease, shall have quiet and peaceful
possession of the Leased Premises for the full Term, or extensions thereof
subject to the provisions of this Lease.

39. LIMITATIONS ON LANDLORD'S LIABILITY.

It is expressly understood and agreed that if Tenant obtains a money judgment
against Landlord resulting from any default or other claim arising under this
Lease, that judgment shall be satisfied only out of Landlord's right, title and
interest in the Leased Premises, and no other real, personal or mixed property
of Landlord (or any of the officers, directors, stockholders or partners, as
applicable, which comprise Landlord, if any) wherever situated, shall be subject
to levy to satisfy such judgment.

40. OPTION TO EXTEND LEASE.

Tenant shall have the option, to be exercised as hereinafter provided, to extend
the term of this Lease for two (2) periods of five (5) years each on the
following terms and conditions and subject to the limitations hereinafter set
forth, each of such five (5) year renewal periods being sometimes referred to
herein as the "Renewal Term", provided:

a. That at the time hereinafter set forth for the exercise of the renewal
option, and at the time the Renewal Term commences, this Lease shall be in full
force and effect and Tenant shall not be in default in the performance of any of
the terms, covenants and conditions contained in this Lease, but Landlord shall
have the right at its sole discretion to waive the non-default conditions
herein; and

b. That each such Renewal Term shall be on the same terms, covenants and
conditions as provided in this Lease; provided, however, the annual Base Rent
for each such Renewal Term shall be the greater of: (1) the Base Rent provided
for in Section 3 during the original term; or (2) the Market Rent for the Leased
Premises on the date such Renewal Term shall commence as determined in
accordance with the Market Rent provisions below; and


                                       28


<PAGE>


c. That Tenant shall exercise its right to extend the term of this Lease for the
aforesaid Renewal Term by notifying Landlord, in writing, of its election to
exercise the right to renew and extend the term of this Lease no later than
twelve (12) months prior to the date upon which the original term is to expire.
Prior to commencement of the Renewal Term, Landlord and Tenant agree to execute
an amendment to the Lease incorporating the amended terms referred to in this
Section 40.

d. Market Rent Definition. "Market Rent" means the annual rent amount per square
foot (equivalent to Base Rent under this Lease) which a landlord would receive
by then renting the specific space in question assuming the landlord to be a
prudent person willing to lease but being under no compulsion to do so, assuming
the tenant to be a prudent person willing to lease for a term equal to the term
in question, taking into account the possible uses of the space, the quality,
size, parking benefits, design and location of the space, and rent for
comparable space in comparable buildings located in the southwestern Minneapolis
suburban area, and assuming a lease containing the same terms and provisions as
those contained in this Lease.

e. Determination of Market Rent. Whenever Base Rent under this Lease is based on
the Market Rent, Landlord shall initially determine the Market Rent and shall
thereupon give Tenant notice of such determination and of the amount of Base
Rent for the Renewal Term.

f. Disagreement on Market Rent.

   (1) If Tenant does not agree with Landlord's determination of Market Rent,
Tenant shall nevertheless pay Base Rent at the rate set out in the notice given
by Landlord pursuant to this Section and shall give notice to Landlord of such
disagreement within ten (10) days after Landlord gives such notice to Tenant. If
Tenant fails to give such notice of disagreement for any reason, then Tenant
shall be bound by Landlord's determination of Market Rent (and ensuing Base Rent
hereunder).

   (2) If Tenant gives Landlord notice of disagreement within the time
permitted, each party shall choose a person with at least five (5) years
experience as a commercial real estate appraiser in the Minneapolis/St. Paul
Metropolitan Area who shall be a member in good standing of the American
Institute of Real Estate Appraisers (or successor organization or if no such
organization exists, then persons of similar professional qualifications), with
designation M.A.I., and give notice of the name and address of such person to
the other within thirty (30) days of notice of disagreement from Tenant.


                                       29


<PAGE>


Those two persons shall within fifteen (15) days select a third person who is
experienced in the determination of commercial rental rates for office space in
the Minneapolis/St. Paul Metropolitan Area and the three persons (the "Experts")
shall make a determination of Market Rent as expeditiously as possible
thereafter and in any event within thirty (30) days after the selection of the
third Expert. The determination of the Experts shall be made as follows:

  (a) Each Expert will independently determine the Market Rent and then all will
meet and simultaneously disclose to the others their respective determinations.
In determining the Market Rent, all Experts shall be free to consider all
elements affecting the Lease transaction.

  (b) If neither the highest nor the lowest determination differs from the
middle determination by more than ten percent (10%) of such middle
determination, then the Market Rent shall be the average of all three
determinations.

  (c) If subparagraph (b) does not apply, the Market Rent shall be the average
of the two determinations closest by dollar amount.

  (d) The Experts shall promptly notify Landlord and Tenant of each of their
separate determinations and the resulting Market Rent. Except as otherwise
provided in this Lease, the said appraisal shall be conducted in accordance with
the rules then in existence of the American Arbitration Association, and
judgment upon any appraisal decision rendered may be entered by any Court having
jurisdiction thereof. The determination of Market Rent pursuant to this
procedure shall be final, binding and conclusive upon Landlord and Tenant.

(3) From and after the determination of Market Rent based on this Section 40,
Tenant shall pay Base Rent at the rate applicable under this Section 40 and
within thirty (30) days after Landlord and Tenant receive notice of such
determination of Market Rent, Tenant shall pay to Landlord the amount of any
underpayment, or Landlord shall refund to Tenant the amount of any over payment
(or credit the same to the next Base Rent payment due, at Landlord's option), as
the case may be, of Base Rent theretofore made.

(4) Each party will pay any and all fees and expenses incurred in connection
with such party's Expert and the fees and expenses for the third Expert will be
borne equally by the parties.


                                       30


<PAGE>


41. GOVERNING LAW.

This Lease shall be performed, construed and enforced in accordance with the
laws of the State of Minnesota.

42. HEADINGS.

The headings used in this Lease are for convenience only and shall not have any
bearing or meaning with respect to the content or context of this instrument.

43. HOLDING OVER.

Tenant shall have no right to retain possession of the Leased Premises beyond
the expiration or earlier termination of the Lease.

If Tenant holds over after the expiration of the Term, with or without the
express or implied consent of Landlord, such tenancy shall be from
month-to-month only, and not a renewal hereof or an extension for any further
Term, and such month-to-month tenancy shall be subject to each and every term,
covenant and agreement contained herein; provided, however, that Tenant shall
pay as Base Rent during any holding over period, an amount equal to one hundred
twenty five percent (125%) of the Base Rent payable immediately preceding the
expiration of the Term. Nothing in this Section 43 shall be construed as a
consent by Landlord to any holding over by Tenant and Landlord expressly
reserves the right to require Tenant to surrender possession of the Leased
Premises upon the expiration of the Term or upon the earlier termination hereof
and to assert any remedy in law or equity to evict Tenant and/or collect damages
in connection with such holding over.

44. MEMORANDUM OF LEASE.

Either party may, at its sole cost, prepare and record a Memorandum of Lease at
the location where the deed of title to the Leased Premises is of record. The
other party shall join in executing such Memorandum on request.

45. AUTHORITY TO SIGN LEASE.

If Tenant is a corporation, then the persons executing this Lease on behalf of
Tenant represent and warrant to Landlord that they are duly authorized to
execute and deliver this Lease on Tenant's behalf in accordance with a duly
adopted resolution of the Board of Directors of Tenant. Landlord warrants to
Tenant that the person or persons executing this Lease on behalf of Landlord are
duly authorized to execute and deliver this Lease on Landlord's behalf.

46. INVALIDITY.

If any term or provision of this Lease, the deletion of which would not
adversely affect the receipt of any material benefit by either party hereunder,
shall be held invalid or unenforceable to any extent, the remaining terms,


                                       31


<PAGE>


conditions and covenants of this Lease shall not be affected thereby and each of
said terms, covenants and conditions shall be valid and enforceable to the
fullest extent permitted by law.

47. SECURITY.

Tenant hereby assumes responsibility for and shall take all reasonable security
measures for the Leased Premises.

48. INTERPRETATION.

This Lease has been fully negotiated and both parties have participated in the
drafting of the same. No presumption shall be made for or against either party
as a consequence of the drafting of the same. No provision shall be construed
for or against either Tenant or Landlord, and this Lease shall be interpreted in
accordance with its general tenor in an effort to reach an equitable result.

49. ASSIGNMENT.

Except as permitted by Section 18 hereof, Tenant shall not assign, collaterally
or otherwise, nor pledge, encumber or mortgage its interest in this Lease or in
the Leased Premises without Landlord's Lenders and Landlord's prior written
consent.

50. TENANT IMPROVEMENTS: PLANS; TENANT IMPROVEMENT ALLOWANCE; POSSIBLE LOAN.

a. Plans. Detailed architectural plans for permanent improvements to the Leased
Premises (hereinafter called the "Plans") shall be submitted by Tenant to
Landlord by January 31, 1998. The improvements to be constructed in accordance
with the same shall not be proceeded with until Landlord approves said Plans in
writing, said approval to not be unreasonably withheld provided that the same
are professionally prepared and certified by a licensed architect or engineer
qualified to prepare the same and are in keeping and in harmony with the overall
design, style, decor, architecture, building materials and structure of the
existing improvements, and, provided further, that the same do not diminish the
presently existing value of the Leased Premises.

b. Tenant Improvement Allowance. The parties acknowledge that the Plans are to
modify the Leased Premises to accommodate Tenant's intended use. Tenant shall be
responsible for constructing the improvements as shown on the Plans (hereinafter
called "Tenants Improvements") for and on behalf of Tenant. Landlord and Tenant
have agreed that the cost of such Tenant's Improvements shall be paid by Tenant,
although Landlord shall provide Tenant an allowance of up to, but in no event
exceeding, Seven Hundred Seventy-Three Thousand Seven Hundred Sixty and No/100
Dollars ($773,760.00) (hereinafter referred to as the "T.I. Allowance") to be


                                       32


<PAGE>


applied towards the cost of such Tenant's Improvements. Said amount was based
upon $12.00 per square foot for 64,480 square feet of office space. The T.I.
Allowance shall be used only for the payment of actual out of pocket costs paid
to third parties for the following: (1) the cost of preparing the Plans; (2)
material and labor costs for the buildout of the improvements to be made
(including the parking ramp maintenance repairs referred to in the following
paragraph); (3) the cost of installing voice and data cabling; (4) the cost of
supervising, overseeing or managing the improvement work; and (5) moving costs
of Tenant to the Leased Premises. No portion of the T.I. Allowance shall in any
manner be payable to Tenant.

Tenant agrees to pay from said T.I. Allowance that amount needed to make
reasonable parking ramp maintenance repairs including caulking, concrete work,
and asphalt work as previously pointed out by Landlord.

c. Additional Advance. If requested, Landlord will advance Tenant up to One
Million Three Hundred Thousand and 00/100 ($1,300,000.00) Dollars (the amount
actually advanced to be known as the "Additional Advance") to be used solely for
completion of Tenant Improvements. (Collectively, the T.I. Allowance and the
Additional Advance shall be referred to as the "T.I. Advances".)

   (1) Tenant shall be allowed to draw against the T.I. Advances during the
   period commencing after the tenant improvements have been approved by
   Landlord through July 31, 1998 provided that Tenant is in compliance with the
   other provisions of this Lease. The Additional Advance draws (but not the
   T.I. Allowance draws) shall bear interest computed at twelve (12%) percent
   per annum from and after the date of the respective draw in question. The
   total Additional Advance draws and interest as aforesaid shall be computed as
   of August 1, 1998 and shall be reimbursed to Landlord as set forth at
   subparagraph (2) below.

   (2) On or before August 1, 1998, Landlord and Tenant shall execute a Lease
   Amendment to this Lease which shall provide for the repaying of the total
   Additional Advance (including both principal draws and interest as of August
   1, 1998) in the following manner: Base Rent for the Leased Premises under
   Section 3 shall be increased by that amount needed to reimburse in equal
   monthly installments said total Additional Advance amount together with
   interest on the same computed at twelve (12%) percent per annum amortized
   over a thirty-six (36) month period, such increased Base Rent to become
   payable as of September 1, 1998 and to continue on the first day of each
   month thereafter until and through August 1, 2001, said interest to commence
   as of August 1, 1998.

   (3) Tenant shall have the right to prepay fully or partially the total
   Additional Advances at any time without penalty. Any partial prepayment shall
   be applied first to the payment of any amount of Additional Advance then due
   under paragraph c (2), including unpaid accrued interest, secondly to any
   other 

                                       33

<PAGE>


   payment or sum then owing by Tenant to Landlord in accordance with the other
   provisions of this Lease, and thirdly to the principal payments of paragraph
   c(2) in the inverse order of their maturity. Partial prepayments shall not
   postpone the due date of the payments to be paid pursuant to paragraph c(2)
   or change the amount of such payments.

   (4) All payments made under paragraphs c(2) or c(b) shall be considered as
   "payments" and shall be first applied towards accrued interest and thereafter
   towards the reduction of principal.

Landlord shall not be obligated under any circumstances to advance any portion
of the One Million Three Hundred Thousand and 00/100 ($1,300,000.00) Dollars
referred to in this paragraph c (i.e. the Additional Advance) unless and until
Tenant shall first have provided to Landlord a stand-by Letter of Credit from
Nations Bank, or such other banking facility approved by Landlord, in the amount
of One Million Three Hundred Thousand and 00/100 ($1,300,000.00) Dollars in a
form and embodying terms approved by Landlord.

d. Tenant Draws Against the T.I. Advances. Any costs of the Tenant Improvements
which exceed the T.I. Advances shall be paid by Tenant immediately as they
become owing. Any (1) improvements to the Premises, other than as shown on the
Plans, and (2) the furnishing of the Premises, shall be made by Tenant at the
sole cost and expense of Tenant, subject to all other provisions of this Lease
Agreement, including compliance with all applicable governmental laws,
ordinances and regulations. Tenant shall solely be responsible for having the
Tenant Improvements completed by the Commencement Date of this Lease (i.e., June
1, 1998). Non-completion of such improvements for any reason whatsoever shall
not constitute grounds for extending said Commencement Date.

Landlord shall not be required to advance any portion of the T.I. Advances until
Landlord confirms in writing that Tenant has reasonably satisfied Landlord that
Tenant will make permanent improvements to the Leased Premises that have a fair
market value of at least Eight Hundred Thousand and No/100 Dollars
($800,000.00). The valuation of such permanent improvements shall consist of
labor and material costs attributable to the installation of walls, lighting,
carpeting and other floor coverings, wallpapering, painting, millwork,
electrical lines and systems, heating runs and systems, air conditioning runs
and units, ventilating runs and systems, and ceiling materials. Such permanent
improvements shall specifically not include costs attributable to the
preparation of the Plans, costs for supervising, overseeing or managing any
portion of the work, costs for demolition of presently existing improvements
and/or removal of the same, costs for installing voice and data or other
cabling, or any moving costs of Tenant.

Tenant shall keep full and complete records in organized business format of all
specifications, blueprints, plans, bids, contracts, payments requested, payments
made, mechanic's lien waivers, change orders, correspondence, and other


                                       34


<PAGE>


documentation pertaining in any way to the Tenant Improvements to be made
including, but not limited to, all such documentation involving any and all
project architects, managing agents, supervisors, contractors, suppliers,
subcontractors, and all other parties having any involvement with the
improvements to be made and shall make the same available to Landlord at all
reasonable times. Landlord shall be entitled to copy the same.

Any changes in the project Plans shall require the written approval of Landlord,
which such approval shall not be unreasonably withheld.

Tenant shall be entitled to obtain draws from the T.I. Advances under the
following rules and procedures:

   (1) Any request for a draw shall be based upon a written request from the
   project architect or other project supervisor (hereinafter "Project
   Architect") designated by Tenant and reasonably approved by Landlord at the
   beginning of the project;

   (2) The request shall specify (a) the name of the party to be paid, (b) the
   specific work or materials performed or furnished, (c) the dollar amount to
   be paid (exclusive of a ten percent [10%] retainage to be withheld until
   project finalization as set forth below), (d) a certification from the
   Project Architect that the work or materials furnished and the amount to be
   paid for the same are in compliance with all project plans, specifications
   and contracts, and (e) the amount to be paid by Tenant, if any, as referred
   to at paragraph 3 below;

   (3) In the event the total cost of all the Tenant Improvements to be made
   exceeds the T.I. Advances, then Tenant shall pay such excesses directly and
   immediately as the same become due. Further, Tenant shall hold Landlord
   harmless and shall indemnify Landlord from the payment of such excesses,
   including attorneys' fees or other costs in defending against the same;

   (4) A receipt and waiver of mechanic's lien rights to the extent of the
   payment made shall be obtained from each party to which payment is made
   simultaneous with the making of the subject payment;

   (5) Landlord shall advance Landlord's portion of the requested draw amount
   within fifteen (15) days of receipt of the certification referred to at
   paragraph (2) above;

   (6) Landlord's final payment shall consist of the aforementioned ten percent
   (10%) retainage amounts and shall be due and payable only upon certification
   from the Project Architect that upon payment of the same, together with
   Tenant's corresponding payment as referred to at paragraph (3) above, if any,
   that payment in full for the entire project will be able to be made and that
   all work and materials furnished are in complete accord with all project
   plans, specifications and contractual documentation.


                                       35


<PAGE>


During the time period that Tenant installs the Tenant Improvements, and
thereafter, Landlord shall have no responsibility or liability for loss or
damage to fixtures, facilities or equipment, installed or left on the Leased
Premises, such risk to be solely on Tenant. By occupying the Leased Premises to
perform the Tenant Improvement work, Tenant shall be conclusively deemed to have
accepted the same and to have acknowledged that the Leased Premises are in the
condition required to be put in by Landlord by this Lease Agreement with the
exception of those items to be corrected by Landlord as set forth at paragraph A
of the attached Exhibit "B" (i.e. the "Landlord's Responsible Punchlist").

51. SIGNAGE.

Subject to Landlord's and the City of Richfield's approval, Tenant shall have
the right to install Tenant's corporate identification on the Building and
directional signage on the premises. The size, location and method of
installation shall be subject to Landlord's approval, which such approval shall
not be unreasonably withheld or delayed. Tenant shall pay the cost to install
and remove such identification and directional signage, as well as repair any
damage to the Building resulting from the installation or removal of the same.

52. ACCESS.

Tenant's employees shall have access to the Leased Premises 24-hours per day,
seven days a week.

53. SATELLITE DISH.

Tenant shall have the right to install a satellite dish on the Leased Premises
provided that the same is in compliance with all building code requirements. The
cost of the installation and removal of said satellite dish shall be the sole
responsibility of Tenant. Upon the removal of said satellite dish on or prior to
the termination of this Lease, Tenant shall be responsible for repairing any
damage to the Leased Premises resulting from such installation or removal
process.

54. JANITORIAL SERVICES.

Tenant shall be responsible for the furnishing and the payment of all janitorial
services to the Leased Premises.

55. BROKERAGE FEES.

Landlord has agreed to pay the following respective fees on the following
respective dates to the following respective parties for the brokering of this
transaction:


                                       36


<PAGE>


To Atlantic American Properties: The total sum of $72,032.00 to be paid one-half
                                 (1/2) upon the Commencement Date of this Lease
                                 and one-half (1/2) on December 31, 1998.

To Equis:                        The total sum of $96,720.00 to be paid one-half
                                 (1/2) upon the Commencement Date of this Lease
                                 and one-half (1/2) on December 31, 1998.

To Landmark Partners:            The total sum of $88,152.00 to be paid one-half
                                 (1/2) upon the Commencement Date of this Lease
                                 and one-half (1/2) on December 31, 1998.

To American Commercial:          The total sum of $16,120.00 to be paid upon the
                                 execution of this Lease by both Landlord and
                                 Tenant.

There shall be no interest owing or assessed against any of said fees.

Both Tenant and Landlord represent and warrant to the other that there are no
other claims for brokerage fees or finders fees in connection with the entering
into of this Lease Agreement, and each agrees to indemnify the other against,
and to hold harmless the other from, all liabilities arising from any such
claim, including without limitation, the cost of attorney's fees in connection
therewith.

56. SECURITY DEPOSIT.

Tenant shall pay to Landlord upon execution of this Lease two (2) security
deposits, each in the amount of $67,818.00. Both such deposits shall be held by
Landlord and may be intermingled with Landlord's other funds. Landlord shall owe
no interest on either of said deposits, and, Tenant herein waives any right to
claim and/or request the same. Landlord may utilize such deposits to apply
against any default, breach, or non-performance of Tenant of any obligations of
Tenant as set forth in this Lease.

Provided that such deposits have not been used by Landlord and applied towards
any such default, breach or non-performance, then and in such event, one of said
deposits shall be applied towards the Base Rent owing by Tenant to Landlord in
month forty-nine (49) of this Lease, and, similarly, the second of such deposits
shall be applied towards said Base Rent owing in month sixty-one (61) of this
Lease.

57. CONVERSION OF WAREHOUSE.

Tenant shall not make any improvements to the presently existing approximately
18,880 square feet of warehouse space without the prior written consent of
Landlord. This clause shall control above all others in this agreement.


                                       37

<PAGE>


58. EXECUTION.

This Lease may be signed in counterpart and via facsimile signature.


        IN WITNESS WHEREOF, the parties have caused this Lease to be duly
executed as of the day and year first written above.

LANDLORD                                        TENANT

- ----------------------                          DecisionOne
        Jon M. Malinski
                                                By:_______________________
                                                Its:______________________
- ----------------------
        Arlene Malinski

STATE OF MINNESOTA      )
                        )ss.
COUNTY OF               )

        The foregoing document was acknowledged before me this ____ day of
_____________, 1997 by Jon M. Malinski and Arlene Malinski, husband and wife.



                                                ---------------------------
                                                        Notary Public

STATE OF PENNSYLVANIA   )
                        )ss.
COUNTY OF               )

        The foregoing document was acknowledged before me this ____ day of
___________________, 1997 by _____________________ the ____________________ of
DecisionOne, a corporation under the laws of the State of Delaware on behalf of
the corporation.


                                                ---------------------------
                                                        Notary Public

This Document was drafted by:
        Nord, Macklin & Meinerts, P.A.
        R. Glenn Nord, Esq.
        20690 Holyoke Avenue
        P.O. Box 427
        Lakeville, Minnesota  55044

                                       38


<PAGE>

                                   EXHIBIT "A"

                      LEGAL DESCRIPTION OF LEASED PREMISES


Lots 1 through 10, inclusive, Block 1, Wexlers Addition, Hennepin County,
Minnesota, together with the following described portions of East 67th Street
and Cedar Avenue South right-of-way, all located in the Northeast Quarter of the
Southeast Quarter, Section 26, Township 28 North, Range 24 West, County of
Hennepin, State of Minnesota:

         That part of Cedar Avenue South described as follows:

                  Beginning at the Southeast corner of Lot 5, Block 1, Wexler's
                  Addition; thence Easterly on the extension of the South line
                  of said Lot 5 to a point 33 feet West of the East line of
                  Section 26, Township 28 North, Range 24 West, which point is
                  referred to herein as "Point A"; thence North on a line
                  parallel with and 33 feet West of said East line of said
                  Section 26 to the intersection with the Easterly extension of
                  the North line of Lot 1, Block 1, Wexler's Addition, which
                  line is referred to herein as "Line X"; thence West along said
                  extension of the North line of said Lot 1 to the Northeast
                  corner of Lot 1; thence South along the East line of Lots 1
                  through 5 of Block 1, Wexler's Addition to the point of
                  beginning, and there terminating; AND

         All that part of Cedar Avenue South lying Westerly and Northerly of the
         following described lines:

                  Beginning at "Point A" described above; thence Southerly on
                  the extension of "Line X" described above to the intersection
                  with the Easterly extension of the North line of Lot 1, Block
                  4, Wexler's Addition; thence West along said extension of the
                  North line of said Lot 1 to the Northeast corner of said Lot
                  1, and there terminating; AND

         That part of East 67th Street lying between the Southerly prolongation
         of the Easterly line of 18th Avenue South and the Southerly
         prolongation of the Westerly line of Cedar Avenue South.


         Abstract Property.


                                       39


<PAGE>


                                   EXHIBIT "B"

                         LANDLORD RESPONSIBLE PUNCHLIST


A. The following items shall be remedied by Landlord at Landlord's expense.
Landlord shall provide Tenant with written confirmation of completion of the
same:

         SIDEWALK AREAS:
         o Repair west side handicap curb ramp. 
         o Repair chipping and caulk where sidewalk meets bottom of stairs
           (East side entry stairs).
         o Repair chipping where railing connects to concrete landing (North
           side stairs).

         BUILDING EXTERIOR:
         o Caulk joint above loading dock. Install new weather stripping at
           overhead doors to parking ramp (South side).
         o Repair wall area above man door adjacent to lower level parking ramp
           overhead door at south side of building.
         o Repair loose support bracket of handrail at south side of southwest
           corner of parking ramp.

         INTERIOR:
         o Replace basement level handrail at ramp. It has multiple broken
           supports and extensive damage. New handrail should be code compliant.

         PLUMBING:
         o Install a reduced pressure backflow preventer on the boiler fill line
           (due to use of glycol in the heating/cooling system water).

         MECHANICAL:
         o Replace one boiler module.
         o Clean heat pumps and remove ductwork serving the first floor south
           side production area. Replace ceiling tiles covered with toner and
           cyclone fan in this area.


                                       40


<PAGE>


B. Landlord shall have no responsibility to remedy the following items. Tenant
shall accept the same in their "as is" condition:

         BUILDING EXTERIOR:
         o Repair/replace east side handrail (spacing between handrails is 
           ll feet 0 inches which exceeds the code maximum of 7 feet 4 inches 
           and height is 32 inches which is lower than the code required height
           of 34 inches to 38 inches). If railing is repaired it should then 
           be painted; if new, handrail should be code compliant.


C. The responsibility for the repair of the following items is in dispute.
Landlord shall have no obligation to repair or replace the same without first
giving its written confirmation of the same:

         PARKING LOT:
         o Restripe all handicap stalls to show two (2) 8 feet 0 inches wide 
           space with a 5 feet 0 inches wide access aisle between.
         o Patch pavement at south side loading dock near trench drain outside
           drive-in overhead door.
         o Restripe upper level; fading.

         BUILDING EXTERIOR:
         o Repair/replace bent railing at east side of building adjacent to
           parallel parking area.

         ELECTRICAL:
         o Test and replace, if necessary, the first floor transformer; extreme
           vibrating and humming were identified as serious problems.

         INTERIOR:
         o Repair or replace all windowsills where plastic laminate is
           delaminating. Landlord's liability for such expense shall in no event
           exceed $2,500.00. Any expenses in excess of $2,500.00 shall be paid
           by Tenant. Landlord and Tenant agree to use their best efforts to
           attempt to match the existing color of such windowsills.

         MECHANICAL:
         o Install balancing valves on the water supply to each heat pump and
           balance the system.

                                       41




                                                                       EXHIBIT 2


                       AMENDMENT NO. 2 TO CREDIT AGREEMENT


         THIS AMENDMENT NO. 2 TO CREDIT AGREEMENT (this "Amendment No. 2"),
dated as of January 12, 1998, is made among DECISIONONE CORPORATION, a Delaware
corporation (the "Borrower"), the various financial institutions from time to
time parties thereto (collectively, the "Lenders"), DLJ CAPITAL FUNDING, INC.,
as syndication agent (the "Syndication Agent") for the Lenders, BANKBOSTON,
N.A., as documentation agent (the "Documentation Agent") for the Lenders, and
NATIONSBANK OF TEXAS, N.A., as administrative agent (the "Administrative Agent",
and, together with the Syndication Agent, the "Agents") for the Lenders.

                              W I T N E S S E T H:

         WHEREAS, the Borrower, the Lenders and the Agents are parties to a
Credit Agreement, dated as of August 7, 1997 and amended as of September 17,
1997 (as modified and supplemented and in effect from time to time, the "Credit
Agreement"); and

         WHEREAS, the Borrower has requested that the Lenders amend the
definition of "Adjusted EBITDA" contained in the Credit Agreement; and

         WHEREAS, the Lenders have agreed, subject to the terms and conditions
hereinafter set forth, to amend the Credit Agreement as set forth herein;

         NOW, THEREFORE, in consideration of the agreements herein contained,
and for other good and valuable consideration, the receipt and sufficiency of
which are hereby acknowledged, the parties hereto agree as follows:


                                     PART I

                                   DEFINITIONS

         SUBPART I.1. Certain Definitions. Unless otherwise defined herein or
the context otherwise requires, terms used in this Amendment No. 2, including
its preamble and recitals, have the following meanings (such meanings to be
equally applicable to the singular and plural forms thereof):

         "Amendment No. 2" is defined in the preamble.

         "Amendment Effective Date" is defined in Subpart 3.1.

         "Credit Agreement" is defined in the first recital.



<PAGE>


         SUBPART I.2. Other Definitions. Unless otherwise defined herein or the
context otherwise requires, terms used in this Amendment No. 2, including its
preamble and recitals, have the meanings ascribed thereto in the Credit
Agreement.


                                     PART II

                          AMENDMENT TO CREDIT AGREEMENT

         Effective on (and subject to the occurrence of) the Amendment Effective
Date, the Credit Agreement is hereby amended in accordance with this Part II.
Except to the extent amended by this Amendment No. 2, the Credit Agreement is
and shall continue to be in full force and effect and is hereby ratified and
confirmed in all respects.

         SUBPART II.1. Amendment to Section 1.1. The definition of "Adjusted
EBITDA" contained in Section 1.1 of the Credit Agreement is hereby amended by
(i) relettering existing clause "(f)" of such definition as clause "(g)" and
(ii) immediately prior thereto, inserting the word "plus" and a new clause "(f)"
to such definition to read in its entirety as set forth below:

         "plus

                  (f) the amount deducted in determining Net Income representing
         expenses for consulting services performed by DeWolfe Boberg Associates
         in connection with the Borrower's field operations re-engineering
         program."



                                    PART III

                           CONDITIONS TO EFFECTIVENESS

         SUBPART III.1. Effective Date. This Amendment No. 2 shall be and become
effective upon the prior or concurrent satisfaction of each of the conditions
precedent set forth in this Subpart 3.1 (the "Amendment Effective Date").

         SUBPART III.1.1. Execution of Counterparts. The Agents shall have
received counterparts of this Amendment No. 2 duly executed by the Borrower and
each of the Required Lenders (or evidence thereof satisfactory to the Agents).

         SUBPART III.2. Limitation. Except as expressly provided hereby, all of
the representations, warranties, terms, covenants and conditions of the Credit
Agreement and each other Loan Document shall remain unamended and unwaived and
shall continue to be, and shall remain, in full force and effect in accordance
with their respective terms. The amendments, modifications and consents set
forth herein shall be limited precisely as provided for herein, and shall not be
deemed to be a waiver of, amendment of, consent to or modification of any other




                                      -2-
<PAGE>

term or provision of the Credit Agreement or of any term or provision of any
other Loan Document or other instrument referred to therein or herein, or of any
transaction or further or future action on the part of the Borrower or any other
Person which would require the consent of the Agents or any of the Lenders under
the Credit Agreement or any such other Loan Document or instrument.


                                     PART IV

                                  MISCELLANEOUS

         SUBPART IV.1. Cross-References. References in this Amendment No. 2 to
any Part or Subpart are, unless otherwise specified, to such Part or Subpart of
this Amendment No. 2. References in this Amendment No. 2 to any Article or
Section are, unless otherwise specified, to such Article or Section of the
Credit Agreement.

         SUBPART IV.2. Loan Document Pursuant to Credit Agreement. This
Amendment No. 2 is a Loan Document executed pursuant to the Credit Agreement and
shall (unless otherwise expressly indicated therein) be construed, administered
and applied in accordance with the terms and provisions of the Agreement, as
amended hereby, including Article X thereof.

         SUBPART IV.3. Counterparts, etc. This Amendment No. 2 may be executed
by the parties hereto in several counterparts, each of which shall be deemed to
be an original and all of which shall constitute together but one and the same
Agreement.

         SUBPART IV.4. Governing Law. THIS AMENDMENT NO. 2 SHALL BE GOVERNED BY
AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK.

         SUBPART IV.5. Successors and Assigns. This Amendment No. 2 shall be
binding upon and inure to the benefit of the parties hereto and their respective
successors and assigns.




                                      -3-
<PAGE>



         IN WITNESS WHEREOF, the parties hereto have caused this Amendment No. 2
to be executed by their respective officers hereunto duly authorized as of the
day and year first above written.

                           DECISIONONE CORPORATION



                           By: _____________________________
                           Title: __________________________



                           DLJ CAPITAL FUNDING, INC.,
                           as the Syndication Agent
                           and as Lender


                           By: _____________________________
                           Title: __________________________

                           NATIONSBANK OF TEXAS, N.A.,
                           as the Administrative Agent
                           and as Lender


                           By: _____________________________
                           Title: __________________________


                           BANKBOSTON, N.A.,
                           as the Documentation Agent
                           and as Lender



                           By: _____________________________
                           Title: __________________________



                                      -4-
<PAGE>






         LENDERS:


                           BANK OF MONTREAL


                           By: ___________________________
                                  Name:
                                  Title:



                                      -5-
<PAGE>



                          THE BANK OF NOVA SCOTIA
                         
                         
                          By:________________________________
                               Name:
                               Title:
                  


                                      -6-
<PAGE>



                          BANK OF TOKYO-MITSUBISHI TRUST
                            COMPANY
                         
                         
                          By: _________________________________
                                 Name:
                                 Title:
                 


                                      -7-
<PAGE>



                          BANQUE FRANCAISE DU COMMERCE
                            EXTERIEUR
        
                          By: _________________________________
                                 Name:
                                 Title:
        


                                      -8-
<PAGE>



                          CORESTATES BANK, N.A.
                      
                      
                          By: _________________________________
                                 Name:
                                 Title:
                      
                   

                                      -9-
<PAGE>



                          CREDIT LYONNAIS NEW YORK BRANCH
        
        
                          By: _________________________________
                                 Name:
                                 Title:
        


                                      -10-
<PAGE>


  
                          THE FIRST NATIONAL BANK OF CHICAGO
                     
                     
                          By: _________________________________
                                 Name:
                                 Title:
                     
                  

                                      -11-
<PAGE>



                         THE FUJI BANK, LIMITED
                           NEW YORK BRANCH
                         
                         
                         By: _________________________________
                                Name:
                                Title:
                         
                  

                                      -12-
<PAGE>



                         IMPERIAL BANK, A CALIFORNIA BANKING
                           CORPORATION
       
       
                         By: _________________________________
                                Name:
                                Title:
       


                                      -13-
<PAGE>



                         THE LONG-TERM CREDIT BANK OF JAPAN,
                           LIMITED, NEW YORK BRANCH
       
       
                         By: _________________________________
                                Name:
                                Title:
       


                                      -14-
<PAGE>



                         MERITA BANK LTD. - NEW YORK BRANCH
       
       
                         By: _________________________________
                                Name:
                                Title:
       
       

                                      -15-
<PAGE>



                         THE MITSUBISHI TRUST AND BANKING
                           CORPORATION
       
       
                         By: _________________________________
                                Name:
                                Title:
       


                                      -16-
<PAGE>



                         PNC BANK, NATIONAL ASSOCIATION
       
       
                         By: _________________________________
                                Name:
                                Title:
       
       

                                      -17-
<PAGE>



                         THE SAKURA BANK, LTD.
       
       
                         By: _________________________________
                                Name:
                                Title:
       
       

                                      -18-
<PAGE>



                         THE SUMITOMO BANK, LIMITED,
                           NEW YORK BRANCH
       
       
                         By: _________________________________
                                Name:
                                Title:
       


                                      -19-
<PAGE>



                         WELLS FARGO BANK, N.A.
       
       
                         By: _________________________________
                                Name:
                                Title:
       
       

                                      -20-
<PAGE>



                         CAPTIVA FINANCE LTD.
       
       
                         By: _________________________________
                                Name:
                                Title:
       
       

                                      -21-
<PAGE>



                         CAPTIVA II FINANCE LTD.
       
       
                         By: _________________________________
                                Name:
                                Title:
       
       

                                      -22-
<PAGE>



                         KZH HOLDING CORPORATION III
       
       
                         By: _________________________________
                                Name:
                                Title:
       
       

                                      -23-
<PAGE>



                         INDOSUEZ CAPITAL FUNDING III, LIMITED
                         By: Indosuez Capital Luxembourg,
                           as Collateral Manager
       
       
                         By: _________________________________
                                Name:
                                Title:



                                      -24-
<PAGE>



                         SENIOR DEBT PORTFOLIO
                         By: Boston Management and Research,
                           as Investment Advisor
       
       
                         By: _________________________________
                                Name:
                                Title:



                                      -25-
<PAGE>



                         CYPRESSTREE INVESTMENT PARTNERS I,
                           LTD.,
                         By: CypressTree Investment Management
                           Company, as Portfolio Manager
       
       
                         By: _________________________________
                                Name:
                                Title:
 


                                      -26-
<PAGE>



                         PARAMOUNT COMPANY
                         By: Pilgrim America Investments, Inc.
                           As its Investment Manager
       
       
                         By: _________________________________
                                Name:
                                Title:



                                      -27-
<PAGE>



                          By: PPM AMERICA, INC., as attorney in fact,
                          on behalf of Jackson National Life
                            Insurance Company
       
       
                          By: _________________________________
                                Name:
                                Title:



                                      -28-
<PAGE>



                         CIBC INC.
       
       
                         By: _________________________________
                                Name:
                                Title:
       
       

                                      -29-
<PAGE>



                         DEEPROCK & COMPANY
                         By: Eaton Vance Management
                           as Investment Advisor
       
       
                         By: _________________________________
                                Name:
                                Title:



                                      -30-
<PAGE>



                         CRESCENT/MACH I PARTNERS, L.P.
                         By: TCW Asset Management Company
                           Its Investment Manager
       
       
                         By: _________________________________
                                Name:
                                Title:



                                      -31-
<PAGE>



                         VAN KAMPEN AMERICAN CAPITAL PRIME
                           RATE INCOME TRUST
       
       
                         By: _________________________________
                                Name:
                                Title:
       


                                      -32-
<PAGE>



                         NEW YORK LIFE INSURANCE COMPANY
       
       
                         By: _________________________________
                                Name:
                                Title:
       
       

                                      -33-
<PAGE>



                         NEW YORK LIFE INSURANCE AND
                           ANNUITY CORPORATION
       
       
                         By: _________________________________
                                Name:
                                Title:
       


                                      -34-
<PAGE>



                         PRIME INCOME TRUST
       
       
                         By: _________________________________
                                Name:
                                Title:
       
       

                                      -35-
<PAGE>



                         KZH-ING-I CORPORATION
       
       
                         By: _________________________________
                                Name:
                                Title:
       
       

                                      -36-
<PAGE>



                ROYALTON COMPANY
                By: Pacific Investment Management Company,
                  as its Investment Advisor
       
       
                By: _______________________________
                      Name:
                      Title:



                                      -37-
<PAGE>



                DEBT STRATEGIES FUND, INC.
       
       
                By: _______________________________
                       Name:
                       Title:
       
       

                                      -38-
<PAGE>



                ALLSTATE INSURANCE COMPANY
       
       
                By: _______________________________
                       Name:
                       Title:
       
       

                                      -39-
<PAGE>



                CITIBANK, N.A.
       
       
                By: _______________________________
                       Name:
                       Title:
       
       

                                      -40-
<PAGE>


                KZH-SOLEIL CORPORATION
       
       
                By: ______________________________
                       Name:
                       Title:
       
       

                                      -41-
<PAGE>



                MASSACHUSETTS MUTUAL LIFE
                  INSURANCE COMPANY
       
       
                By: _______________________________
                       Name:
                       Title:
       


                                      -42-
<PAGE>



                FLOATING RATE PORTFOLIO
                By:  Chancellor LGT Senior Secured
                     Management Inc., as attorney
                     in fact
       
       
                By: _______________________________
                       Name:
                       Title:



                                      -43-
<PAGE>



                KZH-CRESCENT CORPORATION
       
       
                By: _______________________________
                       Name:
                       Title:
       
       

                                      -44-
<PAGE>



                CONTINENTAL ASSURANCE COMPANY
                  SEPARATE ACCOUNT (E)
                By: TCW Asset Management Company
                  as Attorney-in-Fact
       
       
                By: _______________________________
                       Name:
                       Title:
       
       
                By: _______________________________
                       Name:
                       Title:
       

                                      -45-
<PAGE>



                ARCHIMEDES FUNDING, L.L.C.
       
       
                By: _______________________________
                       Name:
                       Title:
       

                                      -46-
<PAGE>



                MELLON BANK, N.A.
       
       
                By: _______________________________
                    Name:
                    Title:
       
       

                                      -47-
<PAGE>



                BANKBOSTON, N.A.
       
       
                By: _______________________________
                    Name:
                    Title:
       
       

                                      -48-
<PAGE>



                Merrill Lynch Global Investment 
                Series:  INCOME STRATEGIES
                PORTFOLIO
       
                By: Merrill Lynch Asset 
                Management, L.P., as Investor
                Advisor
       
       
                By: _______________________________
                    Name:
                    Title:
              
              

                                      -49-
<PAGE>
       
              
              
                MERRILL LYNCH SENIOR FLOATING RATE
                   FUND, INC.
       
       
                By: _______________________________
                    Name:
                    Title:
       


                                      -50-
<PAGE>



                OCTAGON CREDIT INVESTORS LOAN    
                PORTFOLIO (a unit of the Chase
                Manhattan Bank)
       
       
                By: _______________________________
                    Name:
                    Title:



                                      -51-
<PAGE>


                VAN KAMPEN CLO I, LIMITED
       
       
                By: _______________________________
                    Name:
                    Title:
       
       

                                      -52-


<TABLE> <S> <C>

<ARTICLE>                     5
<CIK>                         0001007588
<NAME>                        DECSIONSONE HOLDINGS CORP AND SUBSIDIARIES
<MULTIPLIER>                     1,000
<CURRENCY>                       U.S. Dollars
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                           JUN-30-1998
<PERIOD-START>                              JUL-01-1997
<PERIOD-END>                                DEC-31-1997
<EXCHANGE-RATE>                                       1
<CASH>                                            8,595
<SECURITIES>                                          0
<RECEIVABLES>                                   142,898
<ALLOWANCES>                                     10,973
<INVENTORY>                                      28,734
<CURRENT-ASSETS>                                193,572
<PP&E>                                           77,566
<DEPRECIATION>                                   45,525
<TOTAL-ASSETS>                                  648,106
<CURRENT-LIABILITIES>                           162,279
<BONDS>                                               0
                                 0
                                           0
<COMMON>                                            126
<OTHER-SE>                                     (245,726)
<TOTAL-LIABILITY-AND-EQUITY>                    648,106
<SALES>                                         402,339
<TOTAL-REVENUES>                                402,339
<CGS>                                           310,751
<TOTAL-COSTS>                                   310,751
<OTHER-EXPENSES>                                140,323
<LOSS-PROVISION>                                  1,092
<INTEREST-EXPENSE>                               30,153
<INCOME-PRETAX>                                 (79,980)
<INCOME-TAX>                                    (11,635)
<INCOME-CONTINUING>                             (68,345)
<DISCONTINUED>                                        0
<EXTRAORDINARY>                                       0
<CHANGES>                                             0
<NET-INCOME>                                    (68,345)
<EPS-PRIMARY>                                     (1.03)
<EPS-DILUTED>                                     (1.03)
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                     5
<CIK>                         0001040354
<NAME>                        DECSIONSONE CORP AND SUBSIDIARIES
<MULTIPLIER>                  1,000
<CURRENCY>                    U.S. DOLLARS           
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                    JUN-30-1998         
<PERIOD-START>                       JUL-01-1997
<PERIOD-END>                         DEC-31-1997
<EXCHANGE-RATE>                               1
<CASH>                                        7,412
<SECURITIES>                                  0
<RECEIVABLES>                                 142,398
<ALLOWANCES>                                  10,973
<INVENTORY>                                   28,734
<CURRENT-ASSETS>                              191,148
<PP&E>                                        77,566
<DEPRECIATION>                                45,525
<TOTAL-ASSETS>                                713,168
<CURRENT-LIABILITIES>                         165,728
<BONDS>                                       0
                         0
                                   0
<COMMON>                                      0
<OTHER-SE>                                    (95,424)
<TOTAL-LIABILITY-AND-EQUITY>                  713,168
<SALES>                                       402,339
<TOTAL-REVENUES>                              402,339
<CGS>                                         310,751
<TOTAL-COSTS>                                 310,751
<OTHER-EXPENSES>                              140,323
<LOSS-PROVISION>                              1,092
<INTEREST-EXPENSE>                            23,804
<INCOME-PRETAX>                               (73,631)
<INCOME-TAX>                                  (9,889)
<INCOME-CONTINUING>                           (63,742)
<DISCONTINUED>                                0
<EXTRAORDINARY>                               0
<CHANGES>                                     0
<NET-INCOME>                                  (63,742)
<EPS-PRIMARY>                                 0
<EPS-DILUTED>                                 0
        

</TABLE>


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