COMPU DAWN INC
SB-2, 1996-12-24
Previous: TUSCANY INC, SB-2, 1996-12-24
Next: ADVANTA MORTGAGE LOAN TRUST 1996-4, 424B5, 1996-12-24



    As filed with the Securities and Exchange Commission on December 23, 1996

                              Registration No. 333-

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                            -------------------------
                                    FORM SB-2
                             REGISTRATION STATEMENT
                                    UNDER THE
                             SECURITIES ACT OF 1933
                            -------------------------
                                COMPU-DAWN, INC.
                 (Name of Small Business Issuer in its Charter)

     Delaware                     7373                        11-3344575
(State or other            (Primary Standard                 (I.R.S. Employer
jurisdiction of            Industrial                        Identification
incorporation or           Classification                    Number)
organization)              Code No.)

                                77 Spruce Street
                           Cedarhurst, New York 11516
                           Telephone : (516) 374-6700
                           Telecopier: (516) 374-9553

              (Address and telephone number of principal executive
          offices) (Address of principal place of business or intended
                          principal place of business)
                            -------------------------
                                 Mark Honigsfeld
                              Chairman of the Board
                                77 Spruce Street
                                COMPU-DAWN, INC.
                           Cedarhurst, New York 11516
                            Telephone: (516) 374-6700
                           Telecopier: (516) 374-9553

            (Name, address and telephone number of agent for service)
                            -------------------------
                                   Copies to:
Fred Skolnik, Esq.                            Edward K. Blodnick, Esq.
Gavin C. Grusd, Esq.                          Blodnick, Blodnick & Zelin, P.C.
Certilman Balin Adler & Hyman, LLP            2 Expressway Plaza, Suite 200
90 Merrick Avenue                             Roslyn Heights, New York 11577
East Meadow, NY 11514                         Telephone: (516) 621-7500
Telephone: (516) 296-7000                     Telecopier: (516) 621-7533
Telecopier: (516) 296-7111

         Approximate  date of  commencement  of proposed sale to the public:  As
soon as practicable after the effective date of the registration statement.

         If this form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. o ______________

                         [Cover continued on next page.]
<PAGE>



         If this  form is a  post-effective  amendment  filed  pursuant  to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act  registration   statement  number  of  the  earlier  effective  registration
statement for the same offering. o ____

         If delivery of the prospectus is expected to be made pursuant to Rule
434, please check the following box.  o

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


                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>

                                                Proposed Maximum    Proposed Maximum
Titles of Each Class of         Amount to be     Offering Price    Aggregate Offering     Amount of
Securities to be Registered     Registered (1)    per Share (2)          Price (2)      Registration Fee
- ---------------------------------------------------------------------------------------------------------
<S>                              <C>                 <C>              <C>                 <C>
Common Shares (3)                1,150,000           $5.00            $5,750,000          $1,796.88

Underwriter's Common Share
 Purchase Warrants (4)             100,000            ---             $      100            ---

Common Shares (5)                  100,000           $5.50            $  550,000            $171.88
Common Shares (6)                  431,200           $5.00            $2,156,000            $674.82

Common Shares (7)                  250,250           $5.00            $1,251,250            $391.02
                                                                                      -------------------
Total Registration Fee:                                                                   $3,034.60
=========================================================================================================
</TABLE>

(1) Pursuant to Rule 416 under the Securities Act of 1933, as amended
    ("Securities Act"), this Registration Statement covers such additional
    indeterminate number of Common Shares underlying warrants (the "Bridge
    Warrants") issued to certain bridge lenders (the "Bridge Lenders") and
    Underwriter's Common Share Purchase Warrants (the "Underwriter's Warrants")
    as may be issued by reason of adjustments in the number of Common Shares
    pursuant to anti-dilution provisions contained in the Bridge Warrants and
    Underwriter's Warrants, respectively.  Because such additional Common Shares
    will, if issued, be issued for no additional consideration, no registration
    fee is required.
(2) Estimated solely for the purpose of calculating the registration fee.
(3) Includes 150,000 Common Shares subject to the Underwriter's overallotment
    option.
(4) To be issued to the Underwriter.
(5) Issuable upon exercise of the Underwriter's Warrants.
(6) Issuable upon exercise of the Bridge Warrants and registered on behalf of
    the Bridge Lenders.
(7) Registered on behalf of Selling Stockholders.

The Registrant hereby amends this  Registration  Statement on such date or dates
as may be necessary to delay its effective date until the Registrant  shall file
a further amendment which specifically  states that this Registration  Statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities Act or until the  Registration  Statement  shall become  effective on
such  date  as the  Commission,  acting  pursuant  to  said  Section  8(a),  may
determine.




<PAGE>




                 SUBJECT TO COMPLETION, DATED DECEMBER 23, 1996
PROSPECTUS
                                Compu-DAWN, Inc.
           1,000,000 Shares of Common Stock, par value $.01 per share
                        Offering Price Per Share - $5.00
                                 ---------------

         Compu-DAWN, Inc., a Delaware corporation (the "Company"), hereby offers
1,000,000  shares  of  Common  Stock,  par value  $.01 per  share  (the  "Common
Shares"). See "Risk Factors" and "Description of Securities." The "Risk Factors"
section begins on page 6 of this Prospectus.

         The Company will apply for inclusion of the Common Shares on The Nasdaq
SmallCap  Market,  although  there can be no assurances  that an active  trading
market will develop even if the securities are accepted for quotation. See "Risk
Factors - Lack of Prior Market for Common Shares; No Assurance of Public Trading
Market"  and  "Risk  Factors  -  Penny  Stock  Regulations  May  Impose  Certain
Restrictions on Marketability of Securities".

         Prior to this  offering  (the  "Offering"),  there  has been no  public
market for the Common  Shares.  It is  currently  anticipated  that the  initial
public  offering  price will be $5.00 per Common Share.  The price of the Common
Shares has been  determined  by  negotiations  between the Company and  European
Community  Capital Ltd., the  underwriter of this Offering (the  "Underwriter"),
and does not necessarily  bear any  relationship to the Company's  assets,  book
value, net worth or results of operations or any other  established  criteria of
value.   The  Underwriter  may  enter  into   arrangements   with  one  or  more
broker-dealers  to act as  co-underwriters  of  this  Offering.  For  additional
information  regarding the factors  considered in determining the initial public
offering  price of the Common  Shares,  see "Risk  Factors - Arbitrary  Offering
Price; Possible Volatility of Stock Price," "Risk Factors - Lack of Prior Market
for Common  Shares;  No Assurance of Public  Trading  Market,"  "Description  of
Securities" and "Underwriting".

         The registration statement of which this Prospectus forms a part also
covers the resale of an aggregate of 431,200 Common Shares (the "Warrant
Shares") underlying warrants (the "Bridge Warrants") issued to certain bridge
lenders (the "Bridge Lenders") (see "Bridge Financing") and an aggregate of
250,250 Common Shares held by certain stockholders (collectively with the Bridge
Lenders, the "Selling Stockholders").  The Company will not receive any of the
proceeds from the resale of the Common Shares by the Selling Stockholders.  The
Common Shares held by the Selling Stockholders may be resold at any time
following the date of this Prospectus, subject to an agreement between the
Bridge Lenders and the Underwriter restricting the transfer of the Warrant
Shares for a period of six months without the Underwriter's consent. The resale
of the Common Shares by the Selling Stockholders is subject to Prospectus
delivery and other requirements of the Securities Act of 1933, as amended (the
"Act").  Sales of such Common Shares or the potential of such sales at any time
may have an adverse effect on the market price of the Common Shares offered
hereby.  See "Principal and Selling Stockholders" and "Risk Factors - Shares
Eligible for Future Sale May Adversely Affect the Market".
                                ----------------
                         [Cover Continued on Next Page]


<PAGE>



          AN INVESTMENT IN THE COMMON SHARES OFFERED HEREBY INVOLVES A
       HIGH DEGREE OF RISK AND IMMEDIATE SUBSTANTIAL DILUTION OF THE BOOK
            VALUE OF THE COMMON SHARES OFFERED HEREBY AND SHOULD BE
           CONSIDERED ONLY BY PERSONS WHO CAN AFFORD THE LOSS OF THEIR
              ENTIRE INVESTMENT. SEE "RISK FACTORS" AND "DILUTION."
                                ----------------
          THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
           SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
           COMMISSION, NOR HAS THE SECURITIES AND EXCHANGE COMMISSION
           OR ANY STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY
            OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE
                         CONTRARY IS A CRIMINAL OFFENSE.


                         Price          Underwriting Discounts       Proceeds to
                       to Public         and Commissions (1)         Company (2)
                       ---------         -------------------         -----------
Per Share.......         $5.00                 $0.50                     $4.50
Total (3).......      $5,000,000             $500,000                 $4,500,000

(1)  Does not reflect additional compensation to be received by the Underwriter
     in the form of (i) a non-accountable  expense  allowance of $150,000
     ($172,500 if the Overallotment  Option (as  hereinafter  defined) is
     exercised in full), $50,000 of which has already been paid, (ii) a three
     year financial advisory and investment banking agreement providing for
     aggregate fees of $108,000 payable in advance at the closing of this
     Offering, and (iii) warrants (to be purchased by the Underwriter for one
     mil ($.001) per warrant) to purchase 100,000 Common Shares (10% of the
     total number of Common Shares sold pursuant hereto) (the "Underwriter's
     Warrants"), exercisable for a period of four years, commencing one year
     from the date of this Prospectus. The Company and the Underwriter have
     agreed to indemnify each other against certain liabilities, including
     liabilities under the Act. The Company has been informed that, in the
     opinion of the Securities and Exchange Commission, such indemnification is
     against public policy and is therefore unenforceable. See "Underwriting".

(2)  Before  deducting  expenses  of the  Offering  payable  by the  Company
     estimated  at $625,000,  including  the  Underwriter's  non-accountable
     expense  allowance and  financial  advisory fee referred to in footnote
     (1) (not assuming exercise of the Overallotment  Option),  registration
     fees,  transfer  agent  fees,  NASD  fees,  Blue  Sky  filing  fees and
     expenses,  legal fees and expenses,  and accounting  fees and expenses.
     See "Use of Proceeds" and "Underwriting".

(3)  Does  not   include   150,000   additional   Common   Shares  to  cover
     overallotments  which the  Underwriter has an option to purchase for 45
     days from the date of this  Prospectus at the initial  public  offering
     price, less the Underwriter's discount (the "Overallotment Option"). If
     the  Overallotment  Option is  exercised  in full,  the total  Price to
     Public will be $5,750,000,  Underwriting Discounts and Commissions will
     be  $575,000,   and  Proceeds  to  Company  will  be  $5,175,000.   See
     "Underwriting."
                                 ---------------
                         [Cover Continued on Next Page]


<PAGE>



         The Common Shares are offered by the Underwriter on a "firm commitment"
basis, when, as and if delivered to and accepted by the Underwriter, and subject
to prior sale, allotment and withdrawal,  modification of the offer with notice,
receipt and acceptance by the Underwriter  named herein and subject to its right
to reject  orders in whole or in part and to  certain  other  conditions.  It is
expected that the delivery of the  certificates  representing  the Common Shares
and payment  therefor will be made at the offices of the Underwriter on or about
, 1997.

                         EUROPEAN COMMUNITY CAPITAL LTD.

                     The date of this Prospectus is December 23, 1997.


<PAGE>



         IN CONNECTION  WITH THIS  OFFERING,  THE  UNDERWRITER  MAY OVERALLOT OR
EFFECT  TRANSACTIONS  WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE COMMON
SHARES AT A LEVEL ABOVE THAT WHICH MIGHT  OTHERWISE  PREVAIL IN THE OPEN MARKET.
SUCH  TRANSACTIONS  MAY  BE  EFFECTED  IN  THE  NASDAQ  SMALLCAP  MARKET.   SUCH
STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.

         A SIGNIFICANT  PORTION OF THE COMMON SHARES TO BE SOLD IN THIS OFFERING
MAY BE SOLD TO  CUSTOMERS OF THE  UNDERWRITER.  SUCH SALES MAY AFFECT THE MARKET
FOR AND  LIQUIDITY  OF THE  COMPANY'S  SECURITIES  IN THE EVENT THAT  ADDITIONAL
BROKER-DEALERS  DO NOT MAKE A MARKET IN THE  COMPANY'S  SECURITIES,  AS TO WHICH
THERE  CAN  BE  NO  ASSURANCE.   SUCH  CUSTOMERS   SUBSEQUENTLY  MAY  ENGAGE  IN
TRANSACTIONS  FOR THE SALE OR PURCHASE OF THE COMMON SHARES  THROUGH AND/OR WITH
THE UNDERWRITER.

         ALTHOUGH IT HAS NO OBLIGATION TO DO SO, THE  UNDERWRITER  MAY FROM TIME
TO TIME ACT AS A MARKET MAKER AND OTHERWISE EFFECT TRANSACTIONS IN THE COMPANY'S
SECURITIES.  THE  UNDERWRITER,  IF IT PARTICIPATES  IN THE MARKET,  MAY BECOME A
DOMINATING INFLUENCE IN THE MARKET FOR THE COMMON SHARES.  HOWEVER,  THERE IS NO
ASSURANCE  THAT THE  UNDERWRITER  WILL OR WILL NOT  CONTINUE TO BE A  DOMINATING
INFLUENCE.  THE PRICES AND  LIQUIDITY OF THE  SECURITIES  OFFERED  HEREBY MAY BE
SIGNIFICANTLY AFFECTED BY THE DEGREE, IF ANY, OF THE UNDERWRITER'S PARTICIPATION
IN SUCH MARKET.  THE UNDERWRITER MAY DISCONTINUE  SUCH ACTIVITIES AT ANY TIME OR
FROM TIME TO TIME.  SEE "RISK FACTORS - LACK OF PRIOR MARKET FOR COMMON  SHARES;
NO ASSURANCE OF PUBLIC TRADING MARKET".



                                        2

<PAGE>



                               PROSPECTUS SUMMARY

         The following is a summary of certain information  (including financial
statements and notes thereto)  contained in this  Prospectus and is qualified in
its entirety by the more detailed  information  appearing  elsewhere  herein. In
addition,  unless otherwise indicated to the contrary, the information appearing
herein does not give effect to the  issuance of (a) 150,000  Common  Shares upon
exercise of the Overallotment Option; (b) 100,000 Common Shares upon exercise of
the Underwriter's  Warrants;  (c) 431,200 Common Shares upon the exercise of the
Bridge  Warrants;  or (d)  501,450  Common  Shares  upon the  exercise  of other
outstanding  options  and  warrants.   See  "Bridge  Financing."   However,  all
references  to  Common  Shares  and  prices  per share in this  Prospectus  give
retroactive effect to a 325 for 1 stock split effectuated on October 18, 1996 as
part  of  the  Company's   reincorporation   in  the  State  of  Delaware.   See
"Underwriting."  Each  prospective  investor is urged to read this Prospectus in
its entirety.


                                   The Company

         Compu-DAWN,  Inc. (the "Company") is primarily  engaged in the business
of designing, developing,  licensing, installing and servicing computer software
products  and  systems  for law  enforcement  and public  safety  agencies.  The
software systems include computer-aided  dispatching,  computer interfacing with
state and national crime  information  databases,  advanced mobile on-line radio
computing,  automatic vehicle location (employing dynamic map displays), records
management  and  photo-image  database  systems.  Certain of these  applications
utilize   telecommunications   and  space   satellite   technology,   and  other
infrastructure,  provided by third parties. The Company has developed,  licensed
and  installed  its  systems in more than 55 agencies  primarily  located in the
State of New York.

         The Company was incorporated  under the name Coastal Computer  Systems,
Inc. in New York on March 31, 1983 and was  reincorporated in Delaware under its
present name on October 18, 1996.

         The  Company's  executive  offices  are  located  at 77 Spruce  Street,
Cedarhurst, New York 11516 and its telephone number is (516) 374-6700.

         See "Risk  Factors" for a discussion of certain  factors that should be
considered in evaluating the Company and its business.


                                        3

<PAGE>



                                  The Offering

Common Shares Being Offered ......      1,000,000 shares
Common Shares Outstanding Prior to
the Offering .....................      986,700 shares
Common Shares to be Outstanding
After the Offering (1)............      1,986,700 shares
Use of Proceeds...................      The net proceeds to the Company from the
                                        sale of the 1,000,000 Common Shares
                                        offered hereby are estimated to be
                                        $3,875,000. The net proceeds are
                                        expected to be applied in the following
                                        approximate percentages for the
                                        following purposes: (i) product
                                        enhancement and development (32.3%);
                                        (ii) repayment of indebtedness (19.9%);
                                        (iii) marketing and advertising (16.8%);
                                        (iv) hiring and training of additional
                                        personnel (3.8%); (v) purchase of
                                        equipment (3.8%); (vi) payment of
                                        accrued  compensation to Chairman of the
                                        Board and to President (3.0%); and (vii)
                                        working capital (20.4%).  See "Use of
                                        Proceeds".
Risk Factors......................      An investment in the securities offered
                                        hereby involves a high degree of risk
                                        and immediate substantial dilution of
                                        the book value of the Common Shares,
                                        and should be considered only by persons
                                        who can afford the loss of their entire
                                        investment.  See  "Risk Factors" and
                                        "Dilution".
Proposed Nasdaq SmallCap Market
  Symbol(2).......................      "CODI"
- -----------------
(1)      Does not give effect to the issuance of (i) 150,000  Common Shares upon
         exercise of the Overallotment  Option;  (ii) 100,000 Common Shares upon
         exercise of the  Underwriter's  Warrants;  (iii) 431,200  Common Shares
         upon the exercise of the Bridge Warrants; or (iv) 501,450 Common Shares
         upon the exercise of other outstanding options and warrants (the "Other
         Derivative Securities"). See "Bridge Financing" and "Underwriting".

(2)      Although the Company will apply for  inclusion of the Common  Shares on
         The  Nasdaq  SmallCap  Market,  there  can  be no  assurance  that  the
         Company's  securities  will  be  included  for  quotation,  or,  if  so
         included,  that  the  Company  will  be able to  continue  to meet  the
         requirements for continued  quotation,  or that a public trading market
         will develop or, if such market  develops,  that it will be  sustained.
         See  "Risk  Factors  - Lack of  Prior  Market  for  Common  Shares;  No
         Assurance of Public Trading Market".

                                        4

<PAGE>



                          Summary Financial Information

         The following summary  financial  information has been derived from the
financial  statements of the Company included elsewhere in this Prospectus.  All
amounts  are in  dollars  except the number of Common  Shares.  The  information
should be read in  conjunction  with the  financial  statements  and the related
notes thereto. See "Financial Statements".

Statement of Operations Data

                                     Nine Months Ended        Years Ended
                                       September 30,          December 31,
                                  ---------------------   ---------------------
                                     1996        1995        1995        1994
                                     ----        ----        ----        ----
Revenues  ....................     $478,714    $ 779,718  $1,040,181  $1,154,695
Operating income (loss) ......     (38,053)     104,512      129,981     110,022
Net income (loss) ............     (32,240)      63,273       78,660      68,450
Net income (loss) per share ..        (.02)         .03          .04         .04
Weighted average number of 
   Common Shares outstanding .    1,829,483   1,829,483    1,829,483   1,829,483

Balance Sheet Data

<TABLE>
<CAPTION>
                                             September 30, 1996                 December 31, 1995
                               ----------------------------------------------   -----------------

                                                            Pro Forma
                               Actual    Pro Forma (1)   As Adjusted(1)(2)           Actual
                               ------    -------------   -----------------           ------

<S>                           <C>        <C>               <C>                      <C>     
Working capital ............. $ 83,290   $  857,615        $ 3,997,615              $140,179
Total assets ................  458,057    1,367,482          4,472,482               385,240
Total liabilities ...........  325,452    1,095,452            325,452               220,395
Total stockholders' equity ..  132,605      272,030          4,147,030               164,845
</TABLE>
- ---------------

(1)   Adjusted to give retroactive effect to a certain October 1996 bridge
      financing discussed herein (the "Bridge Financing") and the repurchase
      by the Company of 65,000 Common Shares in connection therewith.  See
      "Bridge Financing."

(2)   Adjusted  to give  effect to the  receipt  and  application  of the net
      proceeds of approximately $3,875,000 from the sale of the Common Shares
      offered hereby.



                                        5

<PAGE>



                                  RISK FACTORS

         An investment  in the  securities  offered  hereby is  speculative  and
involves a high  degree of risk and  substantial  dilution,  and should  only be
purchased  by  investors  who  can  afford  to  lose  their  entire  investment.
Prospective purchasers, prior to making an investment, should consider carefully
the following risks and speculative  factors  associated with this Offering,  as
well as other information set forth elsewhere in this Prospectus,  including the
information contained in the financial statements herein.

         1.  Dependence  on  Offering  Proceeds;  Possible  Need for  Additional
Financing.  The Company's  cash  requirements  have been and will continue to be
significant.  The Company is  dependent on the  proceeds  from this  Offering in
order to sustain and further expand its  operations.  The Company  believes that
the net proceeds of this Offering,  together with anticipated increased revenues
generated  from  operations,   will  be  sufficient  to  conduct  the  Company's
operations for at least 12 months. In the event that the Company's plans change,
or the costs of operations prove greater than anticipated,  the Company could be
required to curtail  its  expansion  or seek  additional  financing  sooner than
currently  anticipated.  The Company has no current arrangements with respect to
additional  financing  and  there  can  be no  assurance  that  such  additional
financing, if available, will be on terms acceptable to the Company. See "Use of
Proceeds" and "Management's  Discussion and Analysis of Financial Conditions and
Results of Operations - Liquidity and Capital Resources".

         2.  Inexperience of Underwriter. This is the first offering under-
written by the Underwriter.  There can be no assurance that the Underwriter's
limited experience will not adversely affect the development of a trading market
for, or liquidity of, the Company's securities.  Therefore, purchasers of the 
Common Shares offered hereby may suffer a lack of liquidity in their investment
or a material diminution of the value of their investment.  See "Underwriting".

         3. Downward Trend in Revenues; Anticipated Future Losses. For the years
ended  December  1994  and 1995  the  Company's  revenues  were  $1,154,695  and
$1,040,181,  respectively.  For the nine month periods ended  September 30, 1995
and 1996 the Company's  revenues were $779,718 and $478,714,  respectively.  For
the nine month period ended  September 30, 1996,  the Company  experienced a net
loss of $32,240.  The Company's operating results for future periods are subject
to numerous uncertainties.  The Company anticipates significant expenses for the
foreseeable  future,  including,  without  limitation,  research and development
expenses,  enhancing and refining the Company's current product line,  marketing
costs and general  administrative  expenses.  The Company believes that, for the
foreseeable future, it will be unable to achieve sufficient  additional revenues
to offset such anticipated significant operating costs. Accordingly, the Company
anticipates  that operating  losses could  continue for a significant  period of
time. There can be no assurance that the Company's  technology and products will
be able to compete  successfully in the marketplace and/or generate  significant
revenue, or that the Company's business will be able to operate profitably.  See
"Risk Factors - Competition", "Business - Competition", "Management's Discussion
and  Analysis of  Financial  Conditions  and Results of  Operations - Results of
Operations".


                                        6

<PAGE>



         4.   Evolving   Market;   New   Product   Development;    Technological
Obsolescence.  The markets  for the  Company's  products  are  characterized  by
evolving  industry  requirements  which may  result  in  product  or  technology
obsolescence.  As a result, certain companies may be developing  technologies or
products of which the Company is unaware which may be functionally  similar,  or
superior,  to some or all of those  offered  by the  Company.  As a result,  the
ability of the Company to compete  will depend on its ability to adapt,  enhance
and improve its existing  products and technology and, if necessary,  to develop
and introduce new products and  technology  to the  marketplace  in a timely and
cost-competitive manner. There can be no assurance that the Company will be able
to compete  successfully,  that its competitors or future  competitors  will not
develop  technologies  or  products  that  render  the  Company's  products  and
technology  obsolete or less  marketable,  or that the  Company  will be able to
successfully enhance its products or technology or adapt them satisfactorily.

         New  product  development  efforts  are  subject  to all  of the  risks
inherent  in  the   development  of  new   technology  and  products   including
unanticipated delays, expenses,  technical problems or difficulties,  as well as
the possible  insufficiency of funding to complete development.  There can be no
assurance as to when, or whether,  new products will be successfully  developed.
In  addition,  no assurance  can be given that  additional  technologies  can be
developed within a reasonable  development schedule,  if at all. Further,  there
can be no assurance  that the Company  would have  sufficient  economic or human
resources to complete such development in a timely manner, or at all, or that it
could enter into economically reasonable arrangements for the completion of such
products by third parties.

         Following  the  development  of additional  products,  the Company must
successfully  complete a testing  program  for the  products  before they can be
marketed.  Although the Company  believes that its testing  program is adequate,
unforeseen  technical  problems arising out of such testing could  significantly
and adversely affect the Company's  ability to produce and market a commercially
acceptable  product.  In addition,  the  Company's  success will depend upon its
current and proposed  technologies  and  products  meeting  acceptable  cost and
performance  criteria in the  marketplace.  There can be no  assurance  that the
technologies and products will meet applicable  price or performance  objectives
or that  unanticipated  technical or other  problems  will not occur which would
result in increased costs or material  delays.  Also,  there can be no assurance
that new  technologies  will be  developed  in the  future  by the  Company.  If
superior technology is developed by the Company's competitors, such products may
render the Company's present products obsolete, and thus would have a materially
negative impact on the Company. See "Business".

         5.  Intellectual  Property  Protection  and  Infringement.  The Company
relies on trade secrets and common law intellectual  property  rights,  together
with  non-disclosure  agreements,  to establish and protect certain  proprietary
rights in its products. These measures afford limited protection,  and there can
be no assurance that the steps taken by the Company to protect these proprietary
rights will be adequate to prevent  misappropriation  of its  technology  or the
independent development by others of similar technology.  The Company intends to
seek  copyright  protection  under United States law with respect to some of its
technology, although no assurance can be given

                                        7

<PAGE>



that the Company will obtain such protection. While the Company believes that it
would be  impractical  and not  cost-effective  for  anyone to  attempt  to copy
software such as that used in its products,  unauthorized parties, nevertheless,
might attempt to copy aspects,  or reverse  engineer  certain,  of the Company's
products,  or may  obtain  and use  information  that  the  Company  regards  as
proprietary.  The cost of, and time dedicated to,  enforcement by the Company of
its rights,  if any,  could be  significant.  Regardless  of the outcome of such
enforcement proceedings, there can be no assurance that such proceedings will be
effective.  In  addition,  although  the  Company  believes  that  there  are no
infringement  claims against the Company and no grounds for the assertion of any
such claims,  the cost of responding to any such  assertion,  should it be made,
could  be  significant.   See  "Business  -  Intellectual  Property  Rights  and
Licenses".

         6. Competition.  The Company's  products compete with those of numerous
well-established  companies,  which  design,  sell,  produce or market  software
systems for public safety operations. Many of these companies have substantially
greater financial,  technical and other resources than those of the Company, and
they may have established reputations for success in the development, licensing,
sale and service of their products and technology.  Certain of those competitors
have the financial resources  necessary to enable them to withstand  substantial
price competition or downturns in the market for computer software products used
by  public  safety  agencies  and  organizations.   In  addition,   the  Company
anticipates  that a material  portion of the sale of its  products  will be made
through the competitive bid process.  There can be no assurance that the Company
will be able to compete  effectively  in such process.  See "Business - Industry
and Competition" and "Business - Products and Services".

         7.  Limited  Sales and  Marketing  Experience.  The Company has limited
experience  in the areas of sales,  marketing  and  distribution.  The Company's
sales and marketing staff will require additional personnel in the future. There
can be no assurance that the Company will be able to build an adequate sales and
marketing  staff,  that  establishing  such a sales and marketing  staff will be
cost-effective,  or that the  Company's  sales  and  marketing  efforts  will be
successful.  See "Risk  Factors  Challenges to Growth" and "Business - Sales and
Marketing".

         8. Dependence on Significant Customers. Although the composition of the
Company's  largest  customers  has changed from year to year,  historically  the
Company's  revenues  have  been  materially  dependent  on a  limited  number of
customers.  Generally,  the Company does not receive  repeat  business  from its
customers for the design and installation of software systems.  Further revenues
from  customers  to whom the Company has licensed  software  systems are usually
derived from maintenance and support  contracts.  Accordingly,  the Company does
not  believe  that  the  makeup  of its  current  customers  is  material  to an
understanding  of the Company's  future  business  prospects.  While the Company
expects  its  customer  base to continue  to expand,  a limited  number of large
customers  may continue to account for a  significant  portion of the  Company's
sales during any given period for the foreseeable future. As such, the Company's
financial  condition  and results of operations  may be adversely  affected by a
delay,  reduction or  cancellation  of orders from one or more of its current or
future  significant  customers  or the loss of one or more such  customers.  See
"Risk Factors - Lengthy Sales Cycle" and "Business - Customers".

                                        8

<PAGE>



         9. Product  Concentration.  Licensing of products and the  provision of
maintenance and support services to the law enforcement and public safety market
represented  substantially  all of the  Company's  revenues  for the fiscal year
ended  December  31, 1995 and nine months  ended  September  30,  1996,  and are
expected  to  continue  to account  for all of the  Company's  revenues  for the
foreseeable future. Any factors adversely affecting the Company's products, such
as the introduction of superior  competitive  products or shifts in the needs of
the marketplace, would have a material adverse effect on the Company's financial
condition and results of operations. See "Risk Factors - Competition", "Business
- - Products and Services" and "Business-Competition".

         10. Lengthy Sales Cycle.  Licensing of the Company's  software products
typically involve a detailed  technical  evaluation and a commitment of capital,
technical,  marketing and other resources,  with the attendant delays frequently
associated  with  customers'   internal  procedures  to  approve  large  capital
expenditures and to test and accept new technologies  that affect the customer's
operations  infrastructure.  For  those  and  other  reasons,  the  sales  cycle
associated  with the  Company's  products is typically  lengthy and subject to a
number of significant  risks,  including  customers'  budgetary  constraints and
internal acceptance procedure, that are beyond the Company's control. Because of
the lengthy  sales cycle and the  generally  large size of customer  orders,  if
revenues forecasted from a specific customer for a particular fiscal quarter are
not realized in that quarter,  the Company's  operating results for that quarter
could be  materially  adversely  affected.  See "Risk  Factors -  Dependence  on
Significant Customers".

         11. New Management Team; Dependence on Executive Management; Honigsfeld
Agreement  with  Third  Party;  Need to  Retain  Key  Personnel.  The  Company's
executive  management  team, Mark Honigsfeld,  Chairman and  contemplated  Chief
Executive Officer of the Company, and Dong W. Lew, President and Chief Operating
Officer of the  Company,  have worked  together  for only a brief  period as Mr.
Honigsfeld  was elected  Chairman of the Board of the Company in August 1996 and
he will be elected  Chief  Executive  Officer of the  Company  effective  on the
closing date of this Offering.

         The Company has a three year  employment  agreement  with Mr. Lew,  and
intends to enter  into a three year  employment  agreement  with Mr.  Honigsfeld
effective on the closing date of this Offering,  each of which  includes,  among
other things, a non-competition and non-solicitation  provision.  However,  each
agreement  provides  that the  employee can  terminate  his  agreement  with the
Company  at any time  upon 30 days  notice  for any  reason.  Additionally,  Mr.
Honigsfeld's  employment  agreement  will  allow  him to devote up to 10% of his
working time to other endeavors which are not competitive with the Company.  The
loss of the services of either Mr.  Honigsfeld  or Mr. Lew would have a material
adverse effect on the Company's business.

         Mr.  Honigsfeld is currently a party to an agreement  (the "Third Party
Agreement")with  a third  party in an  unrelated  industry,  which  Third  Party
Agreement requires that Mr. Honigsfeld serve as a business consultant and devote
such of his full business time, as may be required by such third party,  for the
period ending on April 26, 1999. The Third Party  Agreement  provides salary and
benefits  substantially  in excess of the base salary and  benefits to which Mr.
Honigsfeld is entitled

                                        9

<PAGE>



to receive  under his  employment  agreement  with the Company.  Since April 26,
1996,  the  date of the  Third  Party  Agreement,  Mr.  Honigsfeld  has not been
required to devote any significant time nor has he been requested to perform any
significant  services under the Third Party Agreement  (although the third party
has indicated its intention to make such request).  Mr. Honigsfeld and the third
party are currently  negotiating a settlement of the Third Party Agreement which
would include its termination  (Mr.  Honigsfeld  being entitled to terminate the
Third Party Agreement at any time in any event).  Mr. Honigsfeld has advised the
Company that such  settlement is expected tobe concluded  prior to the effective
date of this  Registration  Statement.  There  can be no  assurance  that such a
settlement will be concluded.  If a settlement is not reached,  no assurance can
be given  that the third  party  might not demand a  substantial  portion of Mr.
Honigsfeld's time in the future. In such event,  unless Mr. Honigsfeld elects to
terminate  the Third Party  Agreement,  he will be unable to devote  significant
services  on behalf of the  Company.  Such an  occurrence  would have a material
adverse effect on the Company.

         The Company intends to obtain a "key-man" life insurance  policy on the
life of each of  Messrs.  Honigsfeld  and Lew which  would  provide  for a death
benefit  to the  Company,  on each  of  their  lives,  of  $1,000,000.  Although
management believes that such insurance is usually  obtainable,  in light of Mr.
Lew's age and history as a smoker,  there can be no assurance that such coverage
for Mr. Lew will be made  available  to the Company.  Moreover,  there can be no
assurance  that the death benefit would be adequate to fund the Company's  needs
until a replacement could be found.

         The success of the Company is also  dependent  upon its ability to hire
and retain additional  qualified  executive,  technical and marketing personnel.
There is always  competition for qualified  personnel in the Company's  business
and there  can be no  assurance  that the  Company  will be able to  retain  the
members  of its  current  management  or  personnel,  or that it will be able to
successfully attract and retain qualified  management,  engineering and sales or
other personnel in the future. See "Management - Employment Agreements".

         12. Dependence on Licensors.  The Company currently relies on operating
system software owned by certain third parties for certain software and platform
operating  systems  which the Company uses to create its  products,  and in some
cases  to  bundle  with its own  software  in its  products.  The  licenses  are
perpetual  in  duration  subject  to the  payment of an annual  maintenance  and
enhancement  fee,  which is based on the  number of end users of such  operating
system software,  or a monthly sublicense fee, which is based upon the number of
customers  to  which  the  Company's  products  (which  includes  such  licensed
operating  system  software)  are licensed.  Although the Company  believes that
there  are  alternatives  to the  operating  system  software  that the  Company
currently  uses,  termination  of any of these  licenses could delay the Company
from producing its products for approximately three to six months as a result of
the need to  revise  the  Company's  software  to make it  compatible  with such
alternative operating system software,  which may have a material adverse effect
on the Company. See "Business- Intellectual Property Rights and Licenses".



                                       10

<PAGE>



         13.  Challenges  to Growth.  The Company  anticipates a period of rapid
growth  that is  expected  to place a strain  on the  Company's  administrative,
financial and operational resources.  The Company's ability to manage any growth
effectively  will require it to continue to improve its  operational,  financial
and  management  controls,  reporting  systems  and  procedures,  to install new
management  information and control systems,  and to train,  motivate and manage
its  employees.  There can be no  assurance  that the Company  will install such
management  information and control systems in an efficient and timely manner or
that the new  systems  will be adequate  to support  the  Company's  operations.
Because  of the  complexity  of  its  products,  the  Company  has  in the  past
experienced,  and  expects in the future to  experience,  a time lag between the
date on which technical and sales personnel are hired and the time at which such
persons become fully productive.  In addition,  customer  satisfaction  could be
substantially  affected  by the  quality of the  Company's  post-  sales  system
implementation   process  and,  in  many  cases,  its  maintenance  and  service
capabilities.  If the  Company  is unable to hire,  train and  retain  qualified
personnel and consultants to implement these services or is unable to manage the
post-sales  process  effectively,  its ability to attract repeat sales or obtain
references for new prospective  sales could be adversely  affected,  which could
limit the Company's growth opportunities.  Additionally,  many of the challenges
of growth may be  unforeseeable  and beyond the control of the  Company.  If the
Company is unable to manage growth  effectively,  such that the Company's  sales
and marketing efforts exceed its capacity to design, develop,  install, maintain
and service its products,  or if new  employees  are unable to achieve  adequate
performance  levels,  the Company's  business,  operating  results and financial
condition  could be adversely  affected.  See "Risk  Factors - Limited Sales and
Marketing Experience" "Business-Sales and Marketing".

         14. International Expansion. As part of the Company's overall marketing
plan, the Company  intends to expand its operations into  international  markets
which will require  significant  management  attention and financial  resources.
There can be no assurance  that the Company's  efforts to develop  international
sales and support channels will be successful.  International  sales are subject
to a number of risks,  including  potentially longer payment cycles,  unexpected
changes in regulatory requirements,  import and export restrictions and tariffs,
difficulties  in  staffing  and  managing  foreign  operations,  the  burden  of
complying  with a variety  of  foreign  laws,  greater  difficulty  in  accounts
receivable   collection,   potentially   adverse  tax   consequences,   currency
fluctuations and potential political and economic instability. Additionally, the
protection of intellectual  property may be more difficult and costly to enforce
outside of the United  States.  In the event that the Company is  successful  in
expanding its sales and operations internationally, the imposition of, or change
in, price controls or other  restrictions on foreign currencies could materially
affect the Company's business, operating results and financial condition.

         15. Control by Existing Management and Stockholders;  Effect of Certain
Anti- Takeover  Considerations.  Upon completion of the Offering,  the Company's
directors,  executive  officers  and certain  principal  stockholders  and their
affiliates will own beneficially  approximately 48% of the Common Shares (giving
effect to the sales of Common  Shares by the  Selling  Stockholders  and without
giving effect to the exercise of the Overallotment  Option).  Accordingly,  such
holders,  if  acting  together,  will  have the  ability  to  exert  significant
influence over the election

                                       11

<PAGE>



of the Company's Board of Directors and other matters submitted to the Company's
stockholders  for approval.  The voting power of these holders may discourage or
prevent  any  proposed  takeover  of the  Company  unless the terms  thereof are
approved  by  such   holders.   Pursuant  to  the   Company's   Certificate   of
Incorporation,  Preferred  Shares  may be issued by the  Company  in the  future
without  stockholder  approval and upon such terms as the Board of Directors may
determine.  The rights of the  holders of Common  Shares will be subject to, and
may be adversely  affected by, the rights of the holders of any Preferred Shares
that may be issued in the future.  The issuance of  Preferred  Shares could have
the effect of  discouraging  a third  party  from  acquiring  a majority  of the
outstanding  Common  Shares of the  Company  and  preventing  stockholders  from
realizing a premium on their Common Shares.  The  Certificate  of  Incorporation
also provides for staggered  terms for the members of the Board of Directors.  A
staggered Board of Directors and certain provisions of the Company's by-laws and
of Delaware law  applicable to the Company could delay or make more  difficult a
merger,  tender offer or proxy contest involving the Company. See "Principal and
Selling Stockholders" and "Description of Securities".

         16. Broad  Discretion  in  Application  of Proceeds.  While the Company
intends to use the net  proceeds of this  Offering as  described  in the "Use of
Proceeds" section of this Prospectus, the Company has broad discretion to adjust
the  application and allocation of such net proceeds in order to address changed
circumstances and  opportunities.  As a result of the foregoing,  the success of
the Company will be substantially  dependent upon the discretion and judgment of
the management of the Company with respect to the  application and allocation of
the net proceeds of this Offering.  Pending use of the proceeds,  the funds will
be  invested  in  certificates  of  deposit,  high  grade  commercial  paper and
government securities or other low risk investments. See "Use of Proceeds."

         17. Lack of Prior  Market for Common  Shares;  No  Assurance  of Public
Trading Market. Prior to this Offering, no public trading market existed for the
Common Shares.  There can be no assurances  that a public trading market for the
Common Shares will develop or that a public trading market,  if developed,  will
be sustained.  Although the Company  anticipates  that,  upon completion of this
Offering,  the  Common  Shares  will be  eligible  for  inclusion  on The Nasdaq
SmallCap Market, no assurance can be given that the Common Shares will be listed
thereon.  Under prevailing  rules of The Nasdaq Stock Market,  Inc., in order to
qualify for initial  quotation of securities on The Nasdaq  SmallCap  Market,  a
company,  among other  things,  must have at least  $4,000,000  in total assets,
$2,000,000  in total  capital and surplus,  $1,000,000 in market value of public
float and a minimum bid price of $3.00 per share. Although the Company may, upon
the  completion of this  Offering,  qualify for initial  quotation of the Common
Shares on The Nasdaq SmallCap Market, in order for the Common Shares to continue
to be listed  thereon,  the Company,  among other  things,  generally  must have
$2,000,000 in total assets, $1,000,000 in total capital and surplus,  $1,000,000
in market value of public float and a minimum bid price of $1.00 per share.

                 The Nasdaq Stock Market, Inc. has proposed a rule change which,
if adopted, would impose substantially  more stringent criteria  for the initial
and continued listing of securities on The Nasdaq SmallCap Market.  The proposed
new rules provide that, for initial listing on The Nasdaq

                                       12

<PAGE>



SmallCap Market,  a company would need to have,  among other things,  (i) either
net  tangible   assets  (i.e.,   net  of  goodwill)  of  $4,000,000,   a  market
capitalization  of  $50,000,000  or net income for two of the last three  fiscal
years of $750,000,  (ii) a minimum  market value of public float of  $5,000,000,
(iii) a minimum  bid  price of $4.00  per  share,  and (iv)  either  one year of
operating  history or a market  capitalization  of  $50,000,000.  For  continued
listing on The Nasdaq SmallCap Market, a company would need to have, among other
things, (i) either net tangible assets of $2,000,000, a market capitalization of
$35,000,000,  or net income for two of the last three  fiscal years of $500,000,
and (ii) a minimum market value of public float of $1,000,000. Additionally, for
both  initial  listing  and  continued  listing on The Nasdaq  SmallCap  Market,
companies would be required to have at least two independent  directors,  and an
Audit Committee, a majority of the members of which would need to be independent
directors.

                  If the  Company  is unable to  satisfy  the  requirements  for
quotation on The Nasdaq SmallCap Market,  trading,  if any, in the Common Shares
offered  hereby  would be conducted  in the  over-the-counter  market in what is
commonly referred to as the "pink sheets" or on the NASD OTC Electronic Bulletin
Board. As a result,  an investor may find it more difficult to dispose of, or to
obtain  accurate  quotations as to the price of, the securities  offered hereby.
The  above-described  rules may adversely affect the liquidity of the market for
the  Company's  securities.  If a trading  market  does in fact  develop for the
Common  Shares  offered  hereby,  there  can be no  assurance  that  it  will be
maintained.  In any event,  because certain  restrictions may be placed upon the
sale of securities  at prices under $5.00 per share,  if the price of the Common
Shares  falls below such  threshold,  unless such Common  Shares  qualify for an
exemption from the "penny stock" rules, such as a listing on The Nasdaq SmallCap
Market,  some  brokerage  firms will not effect  transactions  in the  Company's
securities and it is unlikely that any bank or financial institution will accept
such securities as collateral. Such factors could have a material adverse affect
in developing or sustaining any market for the Common Shares.  See "Risk Factors
- - 'Penny Stock' Regulations May Impose Certain  Restrictions on Marketability of
Securities" and "Underwriting".

         Although it has no legal  obligation to do so, the Underwriter may from
time to time  act as a market  maker  and may  otherwise  effect  and  influence
transactions in the Company's  securities.  However,  there is no assurance that
the  Underwriter  will  continue  to effect and  influence  transactions  in the
Company's  securities.  The prices and liquidity of the Company's  Common Shares
may be  significantly  affected  by the  degree,  if any,  of the  Underwriter's
participation  in the market.  The Underwriter may voluntarily  discontinue such
participation  at any time.  Further,  the market  for,  and  liquidity  of, the
Company's Common Shares may be materially  adversely affected by the fact that a
significant  portion  of the  Common  Shares  may be  sold to  customers  of the
Underwriter.

         18. Arbitrary Offering Price;  Possible  Volatility of Stock Price. The
initial public offering price of the Common Shares was determined by negotiation
between the Company and the  Underwriter,  may not be  indicative  of the market
price for such  securities  in the  future,  and does not  necessarily  bear any
relationship  to the  Company's  assets,  book  value,  net worth or  results of
operations of the Company or any other established  criteria of value. Among the
factors  considered  in  determining  the price of the  Common  Shares  were the
history of, and prospects for, the industry

                                       13

<PAGE>



in which the  Company  operates,  estimates  of the  business  potential  of the
Company,  the present state of the  development of the Company's  business,  the
Company's financial condition,  an assessment of the Company's  management,  the
general  condition of the securities  markets at the time of this Offering,  and
the demand for similar  securities of comparable  companies.  It should be noted
that the stock market in recent years has  experienced  extreme price and volume
fluctuations that have  particularly  affected the market prices of many smaller
companies. Frequently, such fluctuations have been unrelated or disproportionate
to the operating performance of such companies.  These fluctuations,  as well as
general  economic and market  conditions,  may have a material adverse effect on
the market  price of the Common  Shares.  See  "Underwriting,"  "Description  of
Securities" and "Financial Statements".

         19.  "Penny  Stock"  Regulations  May Impose  Certain  Restrictions  on
Marketability  of  Securities.  The  Commission  has adopted  regulations  which
generally define "penny stock" to be any equity security that has a market price
less than $5.00 per share,  subject to certain  exceptions.  If, as anticipated,
the Common  Shares  offered  hereby are  authorized  for quotation on The Nasdaq
SmallCap  Market upon the  completion of this  Offering,  such  securities  will
initially be exempt from the  definition of "penny  stock." If the Common Shares
offered  hereby are removed  from listing on The Nasdaq  SmallCap  Market at any
time,  the  Company's  Common  Shares  may become  subject to rules that  impose
additional  sales  practice   requirements  on  broker-dealers  that  sell  such
securities to persons other than established  customers and accredited investors
(generally  those with assets in excess of $1,000,000 or annual income exceeding
$200,000,  or $300,000 together with their spouse).  For transactions covered by
these rules, the broker-dealer must make a special suitability determination for
the  purchase of such  securities  and have  received  the  purchaser's  written
consent  to  the  transaction  prior  to the  purchase.  Additionally,  for  any
transaction  involving  a penny  stock,  unless  exempt,  the rules  require the
delivery,  prior to the transaction,  of a risk disclosure  document mandated by
the Commission  relating to the penny stock market.  The broker-dealer must also
disclose the  commission  payable to both the  broker-dealer  and the registered
representative,  current quotations for the securities and, if the broker-dealer
is the sole market  maker,  the  broker-dealer  must  disclose this fact and the
broker-dealer's  presumed control over the market.  Finally,  monthly statements
must be sent disclosing recent price information for the penny stock held in the
account and information on the limited market in penny stocks. Consequently, the
"penny  stock"  rules may  restrict  the ability of  broker-dealers  to sell the
Company's  Common  Shares  and may  affect the  ability  of  purchasers  in this
Offering to sell the Company's  Common Shares in the secondary market as well as
the price at which such purchasers can sell any such Common Shares.

         20.  Immediate  and  Substantial   Dilution;   Equity  Securities  Sold
Previously at Below Offering Price.  Upon completion of this Offering,  assuming
no exercise  of the  Overallotment  Option,  and  without  giving  effect to the
exercise of the  Underwriter's  Warrant,  but giving  retroactive  effect to the
October 1996  repurchase  by the Company of 65,000  Common  Shares in connection
with  the  Bridge  Financing,  the net  tangible  book  value  per  share of the
Company's  Common Shares as of September 30, 1996 would have been $2.09.  At the
initial  public  offering  price of $5.00 per share,  investors in this Offering
will  experience an immediate  dilution of  approximately  $2.91 or 58.2% in net
tangible  book  value per share,  and  existing  investors  will  experience  an
increase of

                                       14

<PAGE>



approximately  $1.81 per share.  The present  stockholders  of the Company  have
acquired  their  respective  equity  interest at costs  substantially  below the
public  offering  price.  Accordingly,  to the extent  that the  Company  incurs
losses, the public investors will bear a  disproportionate  risk of such losses.
The  exercise  of the  Bridge  Warrants  issued to the  Bridge  Lenders  for the
purchase  of 431,200  Common  Shares and the  exercise  of the Other  Derivative
Securities for the purchase of an aggregate of 501,450  Common  Shares,  in each
case generally at exercise prices substantially below the public offering price,
will  result in  further  substantial  dilution  to the  public  investors.  See
"Dilution",   "Bridge   Financing",   "Management  -  Executive   Compensation,"
"Management - Stock Option Grants; Warrants" and "Underwriting".

         21. No Dividends.  The Company has  never paid any dividends on its 
Common Shares and does not intend to pay  dividends on its  Common Shares in the
foreseeable future. Any earnings which the Company may realize in the 
foreseeable future are anticipated to be retained to finance the growth of the 
Company.  See "Dividend Policy" and "Description of Securities".

         22. Shares  Eligible for Future Sale May  Adversely  Affect the Market.
All of the Company's outstanding Common Shares are "restricted  securities" and,
in the  future,  may be sold  upon  compliance  with  Rule  144 or  pursuant  to
registration   under  the  Act  (see  discussion   below  with  respect  to  the
registration  of Common Shares held by certain  stockholders  of the Company and
underlying the Bridge Warrants held by the Bridge  Lenders).  Rule 144 currently
provides, in essence, that a person holding "restricted securities" for a period
of two years may sell an amount  every three  months up to the greater of (a) 1%
of the Company's  issued and outstanding  securities of that class of securities
or (b) the average  weekly  volume of sales of such  securities  during the four
calendar  weeks  preceding  the  sale  if  there  is  adequate   current  public
information available concerning the Company. Additionally,  non-affiliates (who
have not been  affiliates  of the Company  for at least  three  months) may sell
their  "restricted  securities"  in  compliance  with  Rule 144  without  volume
limitations after they have held such securities for a period of three years. An
aggregate of 406,250  Common Shares have been owned by Mr. Lew for more than two
years.  However,  such shares are subject to an agreement  with the  Underwriter
restricting  the  public  sale  thereof  for a period  of one year  without  the
Underwriter's consent.

         The Company is  registering  for resale  250,250  Common Shares held by
certain  stockholders.  In addition,  the Company is registering  for resale the
431,200 Common Shares underlying the Bridge Warrants.  Such Common Shares may be
resold  at any  time  following  the  date of  this  Prospectus,  subject  to an
agreement between each of the Bridge Lenders and the Underwriter restricting the
transferability  of such  Common  Shares for a period of six months  without the
Underwriter's   consent.   Prospective   investors  should  be  aware  that  the
possibility  of  resales  by  the  Selling   Stockholders,   as  well  as  other
stockholders of the Company, may have a material depressive effect on the market
price of the  Company's  Common  Shares in any  market  which may  develop.  See
"Bridge Financing", "Principal and Selling Stockholders" and "Underwriting".

         23. Limitations on Director Liability.  The Company's Certificate of 
Incorporation provides, pursuant to Delaware law, that a director of the Company
shall not be personally liable to

                                       15

<PAGE>



the Company or its  stockholders  for  monetary  damages for breach of fiduciary
duty as a director,  with certain  exceptions.  These  provisions may discourage
stockholders  from bringing suit against a director for breach of fiduciary duty
and may reduce the likelihood of derivative  litigation  brought by stockholders
on behalf of the Company  against  any  director.  In  addition,  the  Company's
Certificate of Incorporation provides for mandatory indemnification of directors
and officers to the fullest extent  permitted or not prohibited by Delaware law.
See   "Description   of   Securities   Limitation  on  Liability  of  Directors;
Indemnification".


                                 USE OF PROCEEDS

         The net proceeds to the Company from the sale of the  1,000,000  Common
Shares  offered  hereby  are  estimated  to  be  $3,875,000   (after   deducting
underwriting discounts of $500,000 and other expenses of this Offering estimated
to be $625,000, including the Underwriter's non-accountable expense allowance in
the  amount  of 3% of the  gross  proceeds  of  the  Offering,  and an  $108,000
financial  consulting  fee payable to the  Underwriter  at the closing) (but not
considering  any  exercise  of the  Overallotment  Option  or the  Underwriter's
Warrants). The Company, based upon all currently available information,  intends
to utilize such net proceeds approximately as follows:

                                                Approximate      Approximate
                                                  Amount of       Percentage
                                                Net Proceeds    of Net Proceeds

Product enhancement and development(1)          $1,250,000           32.3%
Repayment of indebtedness (2)                      770,000           19.9%
Marketing and advertising (3)                      650,000           16.8%
Hiring and training of additional personnel        150,000            3.8%
Purchase of equipment                              150,000            3.8%
Payment of accrued compensation, including
 signing bonuses, to Chairman of the Board
 and to President(4)                               115,000            3.0%

Working capital (5)                                790,000           20.4%
                                                ----------           -----
          Total                                 $3,875,000          100.0%
                                                ==========          ======

(1) Includes, without limitation, costs to develop a radio modem to be used in 
    connection with mobile computing software systems. See "Business - Products"


                                       16

<PAGE>



(2) Represents the repayment of promissory notes in the aggregate principal 
    amount of $770,000 issued in connection with the Bridge Financing 
    transaction in October 1996.  See "Bridge Financing".

(3) See "Business - Sales and Marketing".

(4) Represents the payment of a signing bonus of approximately $100,000 to the 
    Company's Chairman of the Board (representing the amount of compensation 
    that would be payable to him for the period commencing October 1, 1996 and
    ending on the closing date of this Offering, as if he had been employed by
    the Company during such period pursuant to the terms of his employment 
    agreement), and the payment of an accrued and unpaid signing bonus of 
    $15,000 payable to the President of the Company in connection with the 
    execution of his employment agreement which was effective as of October 1,
    1996.  See "Management - Employment Agreements".

(5) To be used for general operating and overhead  expenses.  Additionally,
    the  Company  may  use a  portion  of the  proceeds  of  this  Offering
    allocated to working capital to acquire technology to expand or enhance
    its product  line.  At present,  the  Company  has not  identified  any
    acquisition  candidates,  nor can it predict that it will  identify any
    appropriate  acquisition  candidates in the future.  The Company is not
    actively seeking any acquisition candidates at this time.

         The amounts set forth above are estimates.  Should a reapportionment or
redirection  of funds be determined to be in the best  interests of the Company,
the actual amount  expended to finance any category of expenses may be increased
or decreased by the Company's management, at its discretion.

         The Company believes that the proceeds of this Offering will enable the
Company  to expand  its  business,  which the  Company  anticipates,  but cannot
assure, will result in an increase of annual revenues. The Company believes that
the net proceeds of this Offering,  together with anticipated increased revenues
generated  from  operations,   will  be  sufficient  to  conduct  the  Company's
operations  for at least 12 months.  See "Risk  Factors - Dependence on Offering
Proceeds; Possible Need for Additional Financing."

         It is anticipated  that, to the extent that the Company's  expenditures
are less than  projected  and/or the  proceeds  of this  Offering  increase as a
result of the  exercise by the  Underwriter  of its  Overallotment  Option,  the
resulting  balances  will be  retained  and used  for  general  working  capital
purposes.   Conversely,  to  the  extent  that  such  expenditures  require  the
utilization of funds in excess of the amounts anticipated,  additional financing
may be  sought  from  other  sources,  such as  debt  financing  from  financial
institutions, although there can be no assurance that such additional financing,
if available,  will be on terms  acceptable to the Company.  See "Risk Factors -
Dependence on Offering  Proceeds;  Possible Need for  Additional  Financing" and
"Risk Factors - Risks Attendant to Expansion".

                                       17

<PAGE>



         Pending use of the proceeds, the funds will be invested in certificates
of deposit, high grade commercial paper and government securities,  or other low
risk investments.


                                    DILUTION

         All references  herein to pro forma net tangible book value,  pro forma
net  tangible  book  value  per  Common  Share and the  number of Common  Shares
outstanding  on a pro forma basis give  retroactive  effect to the October  1996
repurchase by the Company of 65,000 Common Shares in connection  with the Bridge
Financing  (the  "Common  Share  Repurchases")  and  assume no  exercise  of the
Underwriter's  Overallotment Option or the Underwriter's  Warrants.  See "Bridge
Financing" and "Underwriting."

No Exercise of Bridge Warrants or Other Derivative Securities

         The following  discussion assumes no exercise of the Bridge Warrants or
the Other Derivative Securities.

         As of  September  30,  1996,  the Company had an  aggregate  of 986,700
Common Shares outstanding on a pro forma basis and a pro forma net tangible book
value of $272,030,  or $.28 per Common Share.  Pro forma net tangible book value
per share  represents  the  total  amount of the  Company's  pro forma  tangible
assets, less the total amount of its liabilities, divided by the total number of
Common Shares outstanding on a pro forma basis.

         After  giving  effect  to the sale of  1,000,000  Common  Shares by the
Company at the Offering  price of $5.00 per Common  Share,  with net proceeds of
$3,875,000  , the pro  forma  net  tangible  book  value  of the  Company  as of
September 30, 1996 would have been $4,147,030,  or $2.09 per Common Share.  This
amount  represents an immediate  dilution (the difference  between the price per
Common Share to  purchasers in this Offering and the pro forma net tangible book
value per Common Share as of  September  30,  1996,  after giving  effect to the
issuance of the 1,000,000 Common Shares) of approximately $2.91 per Common Share
to new investors and an immediate increase (the difference between the pro forma
net tangible book value per Common Share as of September 30, 1996,  after giving
effect to the issuance of the  1,000,000  Common  Shares,  and the pro forma net
tangible  book value per Common Share as of September  30, 1996,  before  giving
effect to the Offering) of approximately $1.81 per Common Share to the Company's
current  stockholders.  Such increase to the Company's  current  stockholders is
solely  attributable  to the cash price paid by  purchasers of the Common Shares
offered for sale by the Company.



                                       18

<PAGE>



The following table illustrates the per share dilution as of September 30, 1996:

   Public offering price per share(1).....................               $5.00

   Pro forma net tangible book value per share 
     before giving effect to the Offering(2).............. $ .28.

   Increase per share attributable to the sale 
      of the Common Shares offered hereby.................  1.81
                                                            ----
   Pro forma net tangible book value per share 
      after the Offering(2) (3)...........................               2.09
                                                                         ----
   Dilution per share to purchasers in the Offering (4) ..              $2.91
                                                                         ====

(1) Before deduction of underwriting discounts and commissions and estimated 
    expenses of the Offering.

(2) Gives retroactive effect to the Common Share Repurchases.

(3) After deduction of underwriting discounts and commissions and estimated 
    expenses of the Offering.

(4) Does not give effect to the exercise of the Underwriter's Overallotment
    Option, the Underwriter's  Warrants,  the Bridge Warrants, or the Other
    Derivative  Securities for the purchase of 501,450 Common Shares of the
    Company.  See "Bridge  Financing",  "Description of Securities - Common
    Shares" and "Underwriting".

         The  following  table  sets  forth  the  relative  cost  and  ownership
percentage of the Common Shares  offered hereby as compared to the Common Shares
outstanding immediately prior to the Offering.

<TABLE>
<CAPTION>
                                       Common Shares                                  Average
                                         Acquired             Total Consideration      Price
                                   Number         Percent     Amount        Percent  Per Share
<S>                                <C>              <C>     <C>              <C>      <C>    
Current Stockholders........       986,700(1)       49.7%   $  133,925       2.6%     $   .14
Purchasers of Common
    Shares in the Offering...    1,000,000(2)       50.3%   $5,000,000       97.4%      $5.00
                                 ---------          ----     ---------       ----
         Total...............    1,986,700(1)(2)   100.0%   $5,133,925      100.0%
                                 =========         =====     =========      =====
</TABLE>


(1) Does not give effect to the exercise of the Bridge Warrants or the Other 
    Derivative Securities. See "Bridge Financing" and "Description of Securities
    - Common Shares".


                                       19

<PAGE>



(2) Assumes no exercise of the Underwriter's Overallotment Option.  See 
    "Underwriting."

Exercise of Bridge Warrants and Other Derivative Securities

         As indicated above,  the foregoing  figures do not give effect
to the  exercise of the Bridge  Warrants  for the  purchase of an  aggregate  of
431,200 Common Shares of the Company or the Other Derivative  Securities for the
purchase of an aggregate of 501,450 Common Shares of the Company.  The following
discussion assumes such exercises.

         As of  September  30,  1996,  the Company had an aggregate of 1,919,350
Common Shares outstanding on a pro forma basis and a pro forma net tangible book
value of $693,337, or $.36 per Common Share.

         After  giving  effect  to the sale of  1,000,000  Common  Shares by the
Company at the Offering  price of $5.00 per Common  Share,  with net proceeds of
$3,875,000  , the pro  forma  net  tangible  book  value  of the  Company  as of
September 30, 1996 would have been  $4,568,337  or $1.56 per Common Share.  This
amount  represents an immediate  dilution (the difference  between the price per
Common Share to  purchasers in this Offering and the pro forma net tangible book
value per Common Share as of  September  30,  1996,  after giving  effect to the
issuance of the 1,000,000 Common Shares) of approximately $3.44 per Common Share
to new investors and an immediate increase (the difference between the pro forma
net tangible book value per Common Share as of September 30, 1996,  after giving
effect to the issuance of the  1,000,000  Common  Shares,  and the pro forma net
tangible  book value per Common Share as of September  30, 1996,  before  giving
effect to the Offering) of approximately $1.20 per Common Share to the Company's
current  stockholders.  Such increase to the Company's  current  stockholders is
solely  attributable  to the cash price paid by  purchasers of the Common Shares
offered for sale by the Company.

The following table illustrates the per share dilution as of September 30, 1996:

 Public offering price per share(1)....................               $5.00

 Pro forma net tangible book value per share 
   before giving effect to the Offering(2).............   $ .36

 Increase per share attributable to the sale 
   of the Common Shares offered hereby.................    1.20
                                                           ----
 Pro forma net tangible book value per share 
   after the Offering(2) (3)...........................                1.56
                                                                       ----
 Dilution per share to purchasers in the Offering (4)..               $3.44
                                                                       =====

(1) Before deduction of underwriting discounts and commissions and estimated 
    expenses of the Offering.

                                       20

<PAGE>



(2) Gives  retroactive  effect to the  Common  Share  Repurchases,  and the
    exercise of the Bridge Warrants and the Other Derivative Securities.

(3) After deduction of underwriting discounts and commissions and estimated 
    expenses of the Offering.

(4) Does not give effect to the exercise of the Underwriter's Overallotment 
    Option or the Underwriter's Warrants.  See "Underwriting".

         The  following  table  sets  forth  the  relative  cost  and  ownership
percentage of the Common Shares  offered hereby as compared to the Common Shares
outstanding immediately prior to the Offering.

<TABLE>
<CAPTION>
                                     Common Shares                                  Average
                                       Acquired               Total Consideration    Price
                                  Number        Percent     Amount       Percent   Per Share
                                  ------        -------     ------       -------   ---------
<S>                             <C>               <C>      <C>            <C>        <C>   
Current Stockholders........    1,919,350(1)      65.7%    $ 583,260      10.4%      $  .30
Purchasers of Common
    Shares in the Offering..    1,000,000(2)      34.3%    $5,000,000     89.6%       $5.00
                                ---------        ------     ---------    -----
         Total..............    2,919,350(1)(2)  100.0%    $5,583,260    100.0%
                                =========        =====      ==========   =====
</TABLE>


(1) Gives effect to the exercise of the Bridge Warrants and the Other Derivative
    Securities. See "Bridge Financing" and "Description of Securities - Common 
    Shares".

(2) Assumes no exercise of the Underwriter's Overallotment Option.  See "Unde-
    writing."

                                 CAPITALIZATION

         The  following  table sets forth the  unaudited  capitalization  of the
Company as of September  30, 1996 and as adjusted to give effect to the issuance
and sale of the  1,000,000  Common  Shares  offered by the  Company at $5.00 per
Common Share,  and the application of net proceeds of  approximately  $3,875,000
therefrom.  This  table  should  be  read  in  conjunction  with  the  financial
statements of the Company,  including the notes thereto,  appearing elsewhere in
this Prospectus.


                                       21

<PAGE>


                                                September 30, 1996
                                          -------------------------------------
                                                                 Pro Forma
                                          Actual Pro Forma(1)  As Adjusted(1)(2)
                                          ------ ------------  -----------------

Long-Term Debt........................  $ 19,121   $ 789,121        $ 19,121
                                          ------     -------          ------
Stockholders' Equity:

Preferred Shares, $.01 par value, 
 1,000,000 shares authorized, none
 issued..................                   -           -               -

Common Shares,  $.01 par value,  
  20,000,000 shares authorized,
  1,051,700 shares issued and 
  outstanding  (actual),  986,700
  shares issued and outstanding (pro
  forma) (1), and 1,986,700 shares
  issued and outstanding
  (pro forma, as adjusted)(1)(2)......    10,517       9,867          19,867
Additional paid-in capital............   158,118     124,058       3,989,058
Retained earnings.....................   138,105     138,105         138,105
Common Share Subscriptions Receivable.  (174,135)       -               -
                                        ---------    -------       ---------
Total Stockholders' Equity............   132,605     272,030       4,147,030
                                        ---------    -------       ---------
Total Capitalization..................  $151,726  $1,061,151      $4,166,151
                                        =========  =========      ==========

(1) Gives retroactive effect to the Bridge Financing and the Common Share 
    Repurchases.
(2) Reflects the issuance of the 1,000,000 Common Shares of the Company offered
    hereby, and the anticipated application of the net proceeds of $3,875,000
    therefrom,  after deducting  underwriting discounts and commissions and
    estimated expenses of the Offering.


                                 DIVIDEND POLICY

         Holders of the Company's  Common Shares are entitled to dividends when,
as and if  declared by the Board of  Directors  out of funds  legally  available
therefor.  The Company has not  declared or paid any  dividends  in the past and
does  not  currently  anticipate  declaring  or  paying  any  dividends  in  the
foreseeable  future. The Company intends to retain earnings,  if any, to finance
the  development  and expansion of its business.  Future dividend policy will be
subject to the discretion of the Board of Directors and will be contingent  upon
future   earnings,   if  any,  the  Company's   financial   condition,   capital
requirements,  general business conditions, and other factors.  Therefore, there
can be no assurance that any dividends of any kind will ever be paid.


                                BRIDGE FINANCING

         In October 1996, the Company  borrowed an aggregate of $770,000 from 22
lenders (the "Bridge  Lenders") in a financing in which the Underwriter acted as
the placement agent. In consideration for making the loans to the Company,  each
Bridge Lender  received,  for each $10,000 loaned,  (i) a promissory note in the
principal  amount of $10,000 (each a "Bridge  Note") and (ii) five year warrants
for the purchase of 5,600 Common  Shares of the Company at an exercise  price of
$.50 per share (the "Bridge  Warrants").  Among the Bridge  Lenders were Dong W.
Lew ($70,000),

                                       22

<PAGE>



President of the Company,  Mark Honigsfeld  ($60,000),  Chairman of the Board of
the Company,  Murray Gross ($50,000), a principal stockholder of the Company and
John P. Hefferon  ($10,000),  Executive  Vice President - Sales and Marketing of
the Company. See "Management", "Principal and Selling Stockholders" and "Certain
Relationships and Related Transactions".

         Each of the Bridge  Notes is due and  payable  upon the  closing of the
Offering of the Company's securities described in this Prospectus.  In the event
such closing occurs on or before September 15, 1997, no interest will be payable
on the Bridge  Notes.  The Company  intends to use a portion of the  proceeds of
this Offering to repay the Bridge Lenders in full. See "Use of Proceeds."

         The Company entered into the Bridge  Financing  transaction  because it
required  additional  financing  to fund  costs and  expenses  relating  to this
Offering, for the Common Share Repurchases,  to recruit additional personnel and
training costs, to fund product development costs, and for working capital,  and
no other  sources of financing  were  available to the Company at that time.  As
part of the Bridge Financing  transaction,  the Company agreed to register,  and
has  included in the  Registration  Statement of which this  Prospectus  forms a
part, the 431,200 Common Shares  underlying  the Bridge  Warrants  issued to the
Bridge   Lenders  for  resale  under  the  Act.  See   "Principal   and  Selling
Stockholders" and "Underwriting".


           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

Introduction

         The Company was incorporated in the State of New York on March 31, 1983
under the name of Coastal Computer Systems,  Inc. The Company was reincorporated
in the State of Delaware under its present name Compu-DAWN, Inc., on October 18,
1996.  The  Company  is  engaged  in  the  business  of  designing,  developing,
licensing,  installing and servicing  computer software products and systems for
the law enforcement and public safety industry.

         The Company  generates  revenues  from the  granting of  non-exclusive,
non-transferable  and non-assignable  licenses to use software it has developed,
through  fixed price  contracts.  Revenues  from such fixed price  contracts are
recognized using the percentage of completion method of accounting.  The Company
retains  title to the  software  and  warrants  that it will  provide  technical
support and repair any defects in the software at no charge. The warranty period
for each contract is negotiated  individually,  with the periods ranging from 90
days to three years. To date, repair costs have been minimal and, therefore, the
Company has not had to establish a reserve for warranty costs.

         The Company also provides post contract,  customer support to licensees
of its software.  Revenues from such  services are  recognized  ratably over the
period of  performance.  Fees billed and/or  received  prior to  performance  of
services are reflected as deferred revenues.


                                       23

<PAGE>



         The  Company's  revenues,  expenses and  operating  results have varied
considerably  in the past and are likely to vary in the future.  Fluctuations in
revenues  depend on a number of factors,  some of which are beyond the Company's
control.  These factors  include,  among other things,  the timing of contracts,
delays  in  customer   acceptance  of  the  Company's  software  products,   and
competition.
See "Risk Factors - Lengthy Sales Cycle".

         Currently,  the Company's  products are marketed primarily in the State
of New York.

Results of Operations

         The  following  chart sets forth  certain  line items in the  Company's
statements of operations as a percentage of revenues, for the periods indicated:

                                   Nine Months Ended       For the Year Ended
                                     September 30,             December 31,
                                   ------------------      -----------------
                                    1996        1995        1995       1994
                                   -------     ------      -----       ----

  Revenues:
     Software sales                  58.5%      81.5%       78.6%      83.6%
     Maintenance income              41.5       18.5        21.4       16.4
                                    -----      ------      ------     ------
  Total Revenues                    100.0      100.0       100.0      100.0
                                    -----      ------      -----      -----

  Costs and Expenses:
     Programming costs               29.8       38.1        38.9       46.7
     General and administrative      54.9       35.9        35.1       32.8
     Research and development        23.3       12.7        13.5       11.0
                                    -----      ------      ------     ------
  Total Costs and Expenses          108.0       86.7        87.5       90.5
                                    -----      ------      ------     ------

  Operating Income (Loss)            (8.0)      13.3        12.5        9.5
  Other                               (.8)        -           -          -
                                    ------     -----       ------      ----

  Income (Loss) Pretax               (8.8)      13.3        12.5        9.1
  Income Taxes                       (2.1)       5.3         5.0        3.2
                                    ------     ------      ------      -----
  Net Income (Loss)                  (6.7%)      8.0%        7.5%       5.9%
                                    ======     ======      ======      =====


     Nine Months Ended September 30, 1996 versus 1995

         Revenues

         Total  revenues  for the nine  months  ended  September  30,  1996 were
$478,714 as compared to $779,718 for the corresponding period of the prior year,
a decrease of $301,004 or 38.6%.  This  decrease  was  primarily a result of the
decrease in software sales which occurred due to the Company's  focus on raising
capital and developing new wireless mobile computing technology,  which diverted
the  Company's  resources  away from  sales  activities.  As a result of the new
systems

                                       24

<PAGE>



licensed  during  1995,  maintenance  income  for the nine  month  period  ended
September  30,  1996  increased  by  approximately  $54,000,  from  $144,570  to
$198,639, when compared to the period ended September 30, 1995.

         Costs and Expenses

         Total costs decreased from $675,206 to $516,767 when comparing the nine
months ended September 30, 1995 to 1996.

         Programming  costs  decreased  from  $297,450 for the nine months ended
September  30, 1995 to $142,679  for the nine months ended  September  30, 1996.
These costs  decreased as a direct result of the decrease in software  sales and
primarily encompassed salaries and wages and license fees for the Company's main
computer  operating  system.  General  and  administrative   expenses  decreased
slightly  from  $278,741 for the 1995 nine month period to $262,706 for the 1996
nine month period.  While general  overhead  costs remained  relatively  stable,
there was a significant  increase in 1996 as a percentage of revenues due to the
aforementioned  decrease in revenues.  Research and development  costs increased
from $99,015 to $111,382 when comparing September 1995 to 1996. This increase of
12.5% was due to increased payroll and related costs.

         Income (Loss)

         For the nine month  period ended  September  30, 1996 the Company had a
net  loss of  $32,240,  or $.02  per  share.  For the nine  month  period  ended
September 30, 1995 the Company had net income of $63,273, or $.03 per share. The
principal reason for this decrease in earnings is the 38.6% decrease in revenues
as discussed above.

   Year Ended December 31, 1995 versus 1994

         Revenues

         The  Company  had  total  revenues  of  $1,040,181  for the year  ended
December  31, 1995 as compared to  $1,154,695  for the year ended  December  31,
1994, a decrease of $114,514 or 9.9%.

         Revenues from software  sales  decreased from $964,908 to $817,271 when
comparing  the  year  ended  December  31,  1994  to 1995  primarily  due to the
Company's focus on raising capital and developing new wireless mobile  computing
technology,  which diverted the Companies  resources away from sales activities.
Maintenance income however,  increased from $189,787 to $222,910, when comparing
the years  ended  December  31, 1994 to 1995,  due to the systems  sold in years
prior to 1995 and during such year.





                                       25

<PAGE>



         Costs and Expenses

         Total costs and expenses  decreased  from  $1,044,673  to $910,200 when
comparing the years ended  December 31, 1994 and 1995, a decrease of $134,473 or
12.9%.

         Programming costs and expenses decreased from $539,328 to $404,165 when
comparing 1994 to 1995 principally due to reduced license fees. General overhead
costs  decreased  slightly from $378,828 to $365,760 when comparing 1994 to 1995
principally due to a reduction in commissions.  Research and development  costs,
however,  increased  slightly from $126,517 for the year ended December 31, 1994
to $140,275 for the year ended December 31, 1995 as the Company hired additional
programming personnel for this function.

         Income

         For the year ended  December  31,  1995,  the Company had net income of
$78,660,  or $.04 per share.  For the year ended  December  31, 1994 the Company
reflected  net income of $68,450,  or $.04 per share.  This increase in earnings
was  primarily  due to the overall  reduction in costs and expenses as described
above, offset by the decrease in revenues.

Liquidity and Capital Resources

         At  September  30,  1996,  the Company  had cash of  $57,172,  accounts
receivable  of $332,449,  a current ratio of 1.3:1 and a debt to net worth ratio
of 2.5:1.  At  December  31, 1995 the  Company  had cash of  $105,962,  accounts
receivable  of $218,466,  a current ratio of 1.8:1 and a debt to net worth ratio
of 1.3:1.  Management  of the Company  attributes  the decline in its  financial
position to the net loss during the nine month period ended  September 30, 1996,
as described previously.

         In August  1996,  the  Company  sold  505,375 of its Common  Shares for
aggregate  proceeds of $151,612.50.  Payment for these shares was held in escrow
until the consummation of the Bridge Financing  transaction  which was completed
in October 1996 (as discussed below).

         In  October  1996,  in a  Bridge  Financing  transaction,  the  Company
successfully  completed the sale of 77 units,  each unit consisting of a $10,000
Bridge Note and a Bridge  Warrant to acquire 5,600 Common Shares of the Company.
The Bridge  Warrants are exercisable  only upon the successful  completion of an
initial  public  offering  ("IPO") of the  Company's  Common Shares as discussed
below.  Each of the  Bridge  Notes is due and  payable  upon the  closing of the
contemplated  IPO, i.e. this  Offering.  In the event such closing  occurs on or
before September 15, 1997, no interest will be payable on these Bridge Notes.

         A portion of the net  proceeds of  approximately  $3,875,000  from this
Offering  will be used for product  enhancement  and  development,  to repay the
Bridge  Notes,  for  marketing  and  advertising,  for  hiring and  training  of
additional personnel and for the purchase of equipment. See "Use of Proceeds".

                                       26

<PAGE>



         The Company currently has no planned capital commitments.

   Cash Flows - Nine Months Ended September 30, 1996 versus 1995

         For the  nine  months  ended  September  30,  1996,  cash  provided  by
operating  activities  was $2,250 as  compared to $57,058 for the same period of
the prior year.  This is a result of higher  software sales generated in 1995 as
compared to 1996 thereby generating more receipts from customers.

         While the Company utilized no cash for investing  purposes in 1996, for
the nine month period ended  September  30, 1995,  $15,638 was utilized for such
purposes, primarily for the purchase of fixed assets.

         For the nine month  periods  ended  September  30, 1996 and 1995,  cash
utilized for financing activities aggregated $51,040 and $71,487,  respectively.
Cash in this  category was  primarily  used for the  repurchase of Common Shares
from minority stockholders and for the payment of long-term debt. For the period
ended  September 30, 1996, the Company also paid $25,460 in expenses  associated
with the Bridge Financing.

   Cash Flows - Years Ended December 31, 1995 versus 1994

         For the year ended December 31, 1995,  cash  generated from  operations
was $50,644 as compared to $236,202 for the year ended December 31, 1994. Higher
cash was generated in 1994 due to higher sales  resulting in more cash collected
net of expenses paid.

         Cash used for investing activities (primarily for the purchase of fixed
assets) was $32,712 and $13,830 in 1995 and 1994, respectively.

         Cash used for  financing  activities of $98,063 and $64,480 in 1995 and
1994, respectively,  was primarily for the payment for Common Shares repurchased
from minority stockholders and the payment of long-term debt.

   Other

         The Company  believes that the cash it generates from  operations,  the
cash  generated  from the debt  offering and the expected net proceeds from this
Offering will be sufficient for at least the ensuing 12 month period.

   Inflationary Impact

         Since the  inception of  operations,  inflation  has not  significantly
affected the operating results of the Company.  However,  inflation and changing
interest  rates have had a  significant  effect on the  economy in general  and,
therefore, could affect the operating results of the Company in the future.

                                       27

<PAGE>





                                    BUSINESS

Introduction

         The  Company  is  primarily  engaged  in  the  business  of  designing,
developing,  licensing,  installing and servicing computer  application software
systems for law enforcement and public safety agencies.  The Company's  software
systems include  computer-aided  dispatching ("CAD"),  computer interfacing with
local, state and national crime information databases,  advanced wireless mobile
on-line communications computing ("AMO") (utilizing radio frequency),  automatic
vehicle location ("AVL") (employing dynamic map displays),  records  management,
and photo-imaging database systems. These modules may be integrated and licensed
as a package,  or may be licensed  individually.  Certain of these  applications
utilize   telecommunications   and  space   satellite   technology,   and  other
infrastructure,  provided by third parties. The Company's software is compatible
with virtually all operating  systems.  The Company has installed its systems in
more than 55 agencies,  primarily law enforcement  agencies located in the state
of New  York.  The  Company  provides  a  full  range  of  product  support  and
maintenance services, both on-site and by remote connection.

Industry Background

         The goal of law  enforcement  and public safety agencies is to maximize
the safety and  improve  the  quality  of life of people  and  communities.  The
effectiveness  of a law  enforcement or public safety agency is dependent on its
personnel and resources. Such effectiveness is enhanced by maximizing the patrol
time of agency personnel,  and the availability of timely, accurate and reliable
information. This allows services to be provided in an efficient, cost-effective
manner.  Computer  technology is an important tool for providing  information to
law enforcement and public safety personnel,  reducing  administrative  time and
streamlining procedures, to support an agency's strategic and operational goals.

         Generally,  a law enforcement or public safety agency's strategy is not
geared to one  overall  plan for an entire  community,  but is based on  several
individual plans addressing the unique needs of the neighborhoods  that comprise
that community. Agencies need the ability to maximize their resources, customize
information, analyze crime information by sector, district and area, and analyze
repeat call areas that tax agencies'  resources.  Additionally,  agencies have a
need to respond to  incidents  and 911 calls as  rapidly,  efficiently  and cost
effectively as possible.

         Computer  technology has been developed for the public safety market to
address these needs. CAD systems, integrated with enhanced 911 ("E911") systems,
allow a  dispatcher  to  retrieve  information  about  the 911  caller,  and the
location and the  individuals  involved in the incident being  reported.  Mobile
wireless communication systems in vehicles provide agency personnel in the field
with the ability to receive  information  regarding  an incident  and the people
involved, such as location, "mug shots" and photographs,  and arrest and booking
data.  Such systems also enable such personnel to go "on line" with the agency's
database, and with other vehicles, in real time. Wireless

                                       28

<PAGE>



communication systems also provide personnel with the capability to file reports
from their vehicles  instead of having to return to the station.  This increases
personnel time and visibility in the community. AVL system technology provides a
dispatcher  with the capability of immediately  identifying  the location of the
most appropriate  vehicle to investigate an incident,  significantly  shortening
response time.  Without an AVL system, a dispatcher has to alert the vehicles in
the field of an incident  and then wait,  as they report their  location  and/or
availability,  before determining which vehicle would be the most appropriate to
respond to an incident.  Information  sharing technology allows agencies to link
their  databases  to  local,  state  and  national  crime  databases  to  access
information for more in-depth and efficient investigation of incidents.  Records
management  and photograph  imaging  systems for law  enforcement  agencies make
arrest and booking procedures and incident investigations more efficient,  while
similar  systems  for  fire  and EMS  departments  contribute  to the  efficient
deployment  of  firefighting  and  emergency   equipment  and  investigation  of
incidents. Without a computerized records management system, records and reports
would need to be handwritten or typed,  and physically  stored in various filing
cabinets, file rooms, or on microfilm or microfiche.  In such form, such reports
are comparatively error prone, and may be misplaced or unavailable,  which makes
retrieval difficult and time consuming.  Computerized  records systems allow for
easy entry and retrieval, and increased productivity,  enabling agency personnel
to spend more time "on the beat" in the community.

         In essence,  the foregoing computer  technology enables law enforcement
and public safety agencies to allocate and utilize  resources and manpower hours
to maximize their goal of public safety.

         The Company  believes that the global market for  application  software
and technology products utilized in the law enforcement and public safety market
is growing due to (i) an  increased  public and  governmental  priority  for law
enforcement  and  public  safety,  (ii)  an  awareness  that  specific  computer
technology for the law  enforcement  and public safety market now exists,  (iii)
the availability of federal funding  assistance to obtain computer equipment and
technology,  (iv)  breakthroughs in development of new mobile wireless  computer
communications  technology  and (v)  acknowledgment  by  certain  agencies  that
computer-aided  law enforcement has contributed to a recent drop in crime rates,
and the ability to  effectively  handle  increasing  incidents of crime  without
increasing personnel. For example, The New York Times recently reported that New
York City's mayor and top police  officials  attribute that City's drop in crime
rate, in part, to a series of new police strategies which includes,  among other
things,  the use of computer  technology which has allowed the police department
to identify  crime  patterns  much more quickly and flood  problem  streets with
undercover  and beat  officers.  Also, the City of Chicago has installed an E911
dispatch system which has contributed to a recent decline in crime. In addition,
the City of Glens Falls,  New York, a customer of the Company,  recently advised
the Company that, although incidents of crime had increased, its computer system
enabled the police  department  to  effectively  respond  to, and handle,  these
incidents without increasing personnel.

Products and Services

   Products

         The  Company's  software  products  consist  of CAD  systems,  computer
interface systems which connect the customer's  computer system to local,  state
and national crime information  databases,  AMO communication  systems utilizing
radio frequency, AVL systems employing

                                       29

<PAGE>



dynamic map displays,  records management  systems,  and photo-imaging  database
systems.  Certain of the  Company's  software  systems also  interface  with and
utilize space  satellite  technology,  telecommunications  technology  and other
infrastructure  provided by third parties.  The Company's software is compatible
with virtually all operating systems, utilizing a variety of software, including
Windows(R)  and  Unix(R).  The  Company's  software  also allows  linkage of its
products to mainframe  systems and is adaptable to both small and large hardware
systems.

         The Company markets its products to law enforcement  agencies under the
ALECS 2000(TM)  (Advanced Law Enforcement  Computer  System) product line and to
fire and EMS departments  under its AFFECT(TM)  (Advanced  Firefighter  Computer
Technology) product line.

         The Company licenses its software to customers in modules pursuant to a
perpetual license. Customers may acquire all the modules as an integrated "total
solution" package, or any of the modules individually, on a stand alone basis or
as an addition to, or as a  replacement  for, an existing  system.  The software
modules  licensed from the Company can be integrated  with the customer's  other
software systems.  The Company's "total solution" package of integrated  Modules
maximizes efficiency since data entered into one module will be available in all
modules in real time. A hybrid  network  comprised  of certain of the  Company's
modules  and other  software  systems may  require  data to be entered  into the
Company modules and other software systems separately.

         The price to the customer of the Company's  products,  whether a "total
solution"  package or individual  modules,  varies depending on several factors,
including the need for, and existence of,  communication  infrastructure  in the
customer's  jurisdiction (such as radio towers necessary for AMO radio frequency
modules),  volume of use of telecommunications  systems (such as telephone lines
and radio cells), and the customer's computer hardware requirements to implement
the software system.

         The Company's ALECS 2000(TM) product line for law enforcement,  and its
AFFECT(TM)  product  line for fire and EMS are  similar in many  respects.  Both
address the reporting of incidents, the dispatch of resources and the deployment
of personnel.

         The Company's modules are described below.  See "Business - Customers".

         Computer-Aided Dispatching - CAD and AVL

         The Company's CAD system, under both the ALECS 2000(TM) and AFFECT (TM)
product lines, integrates several software and communications technologies, such
as E911 dispatch systems,  mapping software  integrated with global  positioning
systems for vehicle  tracking,  and  geo-based  mapping  systems,  which include
street addresses and intersections, longitude/latitude, and other information to
identify the  locations and addresses of  incidents.  The  integration  of these
systems  with the  Company's  CAD  software  provides to police and other public
safety  agencies the capability to respond rapidly and efficiently to incidents,
and streamlines record management, enhancing productivity and accuracy of record
keeping.  The Company is currently  developing unique visual CAD software (known
as V-CAD, or Visual Computer-Aided  Dispatching),  which provides the dispatcher
with touch  screen  graphical  interfacing,  allowing  for a more  user-friendly
environment.

         The CAD  system  allows  the  dispatcher  receiving  the  E911  call to
immediately identify the caller's telephone number, the related address, and the
name of the telephone number owner (unless

                                       30

<PAGE>



the call is made from a cellular  phone).  The CAD system enables the dispatcher
to access any  records  maintained  in the  agency's  database  relative to that
person or the location of the incident (e.g. gun permit issued, prior domestic
violence or prank calls).

         Once a decision is made to dispatch a vehicle to an incident,  a record
is created and the location of the incident appears on a computer-generated  map
of the area.  Using  AVL  software,  which  links the  customer's  system  and a
receiver in each of the customer's  vehicles to global  positioning  satellites,
the map also shows the position of vehicles  "in the field" which are  available
to respond to the incident. The dispatcher can then select the closest available
vehicle to respond to the  incident and can observe the movement of that vehicle
as it responds to the call.

         Wireless Mobile Data Communications System - AMO

         The Company has recently  developed  and begun to market a wireless AMO
data  communications  system which permits  "on-line"  real time access  between
vehicles in the field and the central database, between the central database and
local,  state  or  national  databases,  crime  information  centers  and  other
centralized  computer records,  and between  vehicles.  The Company's AMO system
employs radio  frequency  networks (i.e.  private radio  networks,  public radio
networks,  and cellular and short range spread  spectrum  technology) to provide
complete  communication  and access from the vehicle to the central databases as
well as  vehicle to  vehicle.  The  Company's  AMO  system  allows the  agency's
personnel  to log onto the  customer's  central  database  directly  from  their
vehicles  and  have  access  to  all  information  in  such  central   database.
Additionally,  the AMO technology provides capability for the agency's personnel
to input  information into the agency's  database  directly from their vehicles,
and transfer or access information from vehicle to vehicle. In comparison, other
currently  existing  competitive  mobile data access  systems do not provide for
on-line and real time access to  information  between  vehicles  and the central
databases,  but only allow for the  transmittal  of batch data from the  central
databases  to  vehicles  and vice  versa.  AMO  employs  unique  "text to voice"
technology which converts data received by the vehicles'  systems from text into
voice data,  and by voice  recognition,  converts voice commands into text to be
sent to the dispatcher. This enhances the safety of vehicle operators since they
can receive and give  information  without  having to divert their  attention to
read a computer screen or input information by keyboard.  Furthermore,  the main
police, fire and EMS radio channels are not employed and remain available.

         AMO, through the use of photo imaging technology, allows "mug shots" to
be rapidly made available at a crime or incident  scene, or the personnel at the
scene can create a permanent computer photograph record of the accident or crime
scene and transmit it directly  into the agency's  central  database or to other
vehicles.

         The  Company  intends to uses a portion of the net  proceeds  from this
Offering to develop a radio modem to be used in  connection  with the  Company's
AMO System and other mobile computing  software  systems.  However,  the Company
cannot assure that it will be successful in developing  such a radio modem.  See
"Use of Proceeds".

         Records Management

         The Company's records  management systems for law enforcement and other
public safety  agencies offers a wide range of options and flexibility to fit an
agency's  needs  and  budget.  The  ALECS  2000(TM)  records  management  system
processes data from the incident report through

                                       31

<PAGE>



prosecution,  and is made up of component sub-modular units, including a records
management  system, a photograph/"mug  shot" imaging system, a parking violation
system,  and a false alarm billing  system.  The AFFECT(TM)  records  management
system   processes   data  from  the  incident   report   through   closing  the
investigation,  and also provides information such as the location of resources,
including, without limitation,  hydrants and secondary sources of water (such as
ponds,  lakes,  rivers,  and  seawater  access),  foam and other  chemical  fire
extinguishing material, hoses and jaws-of-life.

         As discussed above, the Company's  records  management  systems obviate
the need for  handwritten or typed reports and physical filing systems which are
cumbersome,  error prone, and make for difficult and time consuming  information
retrieval.

         Local Court Records Management and Sheriff's Records Management

         The Company's  products also include records  management  systems which
are specifically  designed for local courts and sheriff  departments.  The local
court records  management  system  records  summonses,  tracks fines payable and
enters  the  appropriate  dates  on  court  calendars.   The  sheriff's  records
management system provides several functions through the following  sub-modules:
civil warrants/attachment records management,  pistol permit records management,
photo  imaging/booking for county jails,  property records  management,  jewelry
recovery  and  pawn  shop  records   management,   and  police  academy  records
management.  One of the goals of this technology is to streamline procedures and
allow for more efficient allocation of resources and manpower hours.

   Services

         Installation

         System installation is an integral part of the Company's services.  The
Company's  installation  procedure commences with an in-depth  consultation with
the customer to determine the appropriate  modules needed to meet the customer's
particular  requirements within budgetary parameters.  Once the customer's needs
have been  identified,  the Company provides  customized  system design and file
creation. The Company then implements the system, undertakes system start-up and
provides training for the customer's personnel in the operation of the Company's
software products.  Customer training is conducted either at the customer's site
or at a remote  location,  and can range up to several  days,  depending  on the
customer's particular system.

         Support and Maintenance

         The Company provides  post-installation system software maintenance and
training support for all of its software products. The Company's systems support
teams,  which  include  communications  and  software  technicians  and  program
developers,  are available to assist customers via telephone  access, 24 hours a
day, seven days a week, 52 weeks a year, and provide on-site  support,  pursuant
to a software  maintenance  agreement.  Software updates and enhancements to the
modules are included under  maintenance  contracts.  Customers pay the Company a
set monthly service fee (currently ranging between 1% and 2% of the installation
contract  value)  which  is  dependent  on  the  extent  and  complexity  of the
customer's system. Currently, the Company has maintenance agreements with all of
its  customers.  During the fiscal  year ended  December  31,  1995 and the nine
months ended  September 30, 1996,  support and  maintenance  income  represented
approximately  21%  and  41%,  respectively,  of  the  Company's  revenues.  See
"Business-Customers".

                                       32

<PAGE>



Intellectual Property Rights and Licenses

         The Company's products are based on approximately 3,000  interdependent
software  application  programs and system utility modules,  including  software
developed for creating  applications of the modules. The Company's technology is
not patented;  however,  its software programs are copyrighted under common law.
The Company  believes that it takes at least two to three months of training for
a programmer  to grasp the complete  structure of the  Company's  software.  The
Company  requires  every  employee to sign an  agreement  of  nondisclosure  and
assignment of development  rights.  While large software vendors have instituted
lawsuits to protect intellectual property rights to software against infringers,
the  Company  believes  that  in its  case,  the  complexity  and  total  system
integration of the Company's products best protects its trade secrets. There can
be no assurance that the intellectual  property and contractual  rights on which
the Company relies to protect its  intellectual  property and  confidential  and
proprietary information will provide it with meaningful  protections.  See "Risk
Factors - Intellectual Property Protection and Infringement".

       The Company utilizes  certain  operating system software owned by certain
third parties in the development of its software systems.  The Company uses such
operating system software pursuant to perpetual licenses which allow the Company
to use such  software to create its  software  modules,  and, in some cases,  to
"bundle"  such  operating  system  software with its own software as part of its
software  products.  The Company pays the  licensors a monthly fee to sublicense
such operating  software based on the number of product units in which the third
party's  operating  system  software is included,  and an annual fee to use such
operating software to create software,  based on the number of product units for
which the  third  party's  operating  system  software  is used to  create.  The
termination of any of these licenses could have a material adverse effect on the
Company's  ability to produce  and  deliver  its  software  products on a timely
basis. If any of such licenses are terminated,  the Company would be required to
license  alternative  operating system  software,  which the Company believes is
currently  available.  However, the Company would have to revise its software to
make it compatible with such alternative  operating  system software,  which the
Company believes would result in production and delivery delays of approximately
three to six months. See "Risk Factors - Dependence on Licensors".

Sales and Marketing

       According  to  the  National  Directory  of  Fire  Chiefs  and  Emergency
Department (1993) and the National  Directory of Law Enforcement  Administration
(1996),  the national law  enforcement  and public safety market is estimated to
have more than  18,000  law  enforcement  agencies  and more  than  35,000  fire
departments.  Based on  management's  exposure to the  marketplace,  the Company
believes  that the  majority  of such  agencies  currently  have  limited  or no
computerization  of their law  enforcement  and public  safety  activities.  The
Company believes that mobile wireless  computer  communications,  computer-aided
dispatching,  integrated  mapping  and  photo-imaging  technology  have not been
marketed extensively to a majority of these agencies.

       The Company intends to implement the following  marketing strategy with a
portion of the proceeds of this  Offering,  although no assurances  can be given
that if such marketing strategy is implemented, it will be successful. See "Risk
Factors - Limited Sales and Marketing Experience" and "Use of Proceeds".


                                       33

<PAGE>



       Direct Marketing

       The Company  currently  participates to a limited extent in public safety
conferences  and trade shows,  holds  regional  seminars,  presents and conducts
demonstrations,  and conducts targeted mailings and phone campaigns. The Company
intends to expand such direct marketing significantly following the consummation
of this Offering.

       Current Customers

       Generally,  once a system is designed and installed for a customer, there
is little repeat business other than maintenance and support,  and the provision
of  software  enhancements  or  updates.  Accordingly,  the  Company  intends to
intensify  sales efforts to current  customers for add-on products and to obtain
references for other prospective  customers,  a strategy which has been somewhat
successful with current sales resources. See "Business-Customers".

       Subcontracting and Business Partnership Opportunities

       The  Company  is  pursuing a strategy  whereby it would  create  business
co-ventures and subcontractor  relationships  with large system  integrators and
public network service providers such as IBM, AT&T, Bell Atlantic, Motorola, RAM
and GTE, in order to have the  resources  needed to  establish a presence in the
"large size" market  segment  (i.e.  departments  or agencies with more than 200
sworn officers or personnel).  See "Business - Customers".  No assurances can be
given that the Company will develop such relationships or derive future revenues
from any such affiliations.  The Company monitors governmental  announcements of
officially published requests for proposals ("RFPs") to find business co-venture
or subcontracting  opportunities.  The selection of the appropriate large system
integrator  by  the  Company  as  a  potential  business  co-venturer  or  prime
contractor often depends on the  specifications  in the RFP. The Company intends
to contact large system integrators to demonstrate its product capabilities and,
more  importantly,  to establish a credible presence for participating in "large
size" market segment projects.  Although,  in the past, the Company has had some
success in partnering with large system  integrators,  no assurance can be given
that the  Company  will be viewed by these  entities as an  acceptable  business
co-venturer  or  subcontractor  in the  future.  If the  Company  is  unable  to
establish  such a  business  relationship,  its plans to expand  into the "large
size" market segment may be delayed or hindered due to a limitation of resources
needed to respond  competitively  to RFPs or to meet "large size" market segment
agency requirements. See "Risk Factors - Limited Sales and Marketing Experience"
and "Business - Competition".

       Increase of Sales Staff

       Until  recently,  the Company had no sales staff and sales  efforts  were
conducted by one of the Company's principals and its project manager.  Since the
closing of its Bridge  Financing,  the Company has retained two full-time  sales
associates.  The  Company  intends  to use a  portion  of the  proceeds  of this
Offering to increase sales staff in order to penetrate geographic markets beyond
New York. In addition, the Company intends to engage a marketing support person,
a  technical  training  specialist,  a  technical  writer and other  individuals
coordinate  installations,   handle  subcontract  relations  with  large  system
integrators,  and provide technical sales support.  See "Risk Factors Challenges
of Growth",  "Risk Factors - Limited Sales and Marketing Experience" and "Use of
Proceeds".

                                       34

<PAGE>




Customers

       The Company has installed software systems for, and provides  maintenance
and support services to, 57 customers,  53 of which are law enforcement agencies
and four of which include fire and EMS  departments.  The Company  believes that
there  is a trend  away  from  town  and  municipality  dispatching  and  toward
county-wide  dispatching.  As a result of this trend,  the Company believes that
there will be a need in the future for comprehensive public safety systems which
will address and integrate the needs of police,  fire and EMS departments.  As a
"total solution"  software system provider,  the Company believes that, with the
proceeds of this  Offering and the  successful  implementation  of its marketing
plan, it will be in a position to meet such needs.
See "Use of Proceeds" and "Business - Sales and Marketing".

       Typically,  a customer  will  procure a software  system from the Company
under  a  perpetual  license,  pursuant  to  which  the  Company  will be paid a
percentage of the license fee at the time the contract is entered into, and then
will receive  further  installments as certain  performance  milestones are met,
until completion of the contract.  After the contract is completed,  any further
revenues from that customer are usually  derived from a maintenance  and support
contract.  From  time to time,  however,  the  Company  may  receive  additional
contracts from an existing  customer for add-on  modules,  an aspect of business
which the  Company  intends  to market  more  aggressively  in the  future.  See
"Business-Sales and Marketing".

       The  length of time  that it takes to  complete  a  systems  installation
contract varies (generally from three to twelve months), depending on the nature
and complexity of the system and the customer's internal procurement procedures.
During the period of time that  installments are being paid, the customer,  or a
small  number of  customers  with  contracts  in  progress,  may  account  for a
significant percentage of the Company's revenues.  However, once those contracts
are completed, such customers will no longer represent a material portion of the
Company's  future  revenues.  Accordingly,  the  Company  does  not rely on such
customers for a continuing  revenue stream and the Company does not believe that
the make-up of its current significant customers is material to an understanding
of the Company's future business  prospects.  However,  the Company  anticipates
that at any particular time a limited number of large customers will continue to
represent a significant  portion of its revenues for the foreseeable future. See
"Risk  Factors - Lengthy  Sales Cycle",  "Risk  Factors - Evolving  Market;  New
Product  Development;  Technological  Obsolescence",  Risk Factors  "Significant
Customers" and "Business - Sales and Marketing".

       The following two examples are illustrative of the diverse application of
the Company's products and services:

                 (i) The  Onondaga  County  Police  Department  utilizes  an AMO
application,  designed, developed and installed by the Company, which links over
700 police, fire and EMS vehicles. For this project, the Company was retained by
International  Business  Machines Corp.  ("IBM") as a  subcontractor  to design,
develop, install and service all the required AMO software. The project included
integration  by the Company of IBM and Digital  Equipment  Corp.  hardware which
already contained application software provided by other subcontractors for both
records management and computer-aided dispatch; and


                                       35

<PAGE>



                 (ii) The Company,  as prime contractor,  designed developed and
installed a "total solution"  system for the Putnam County  Sheriff's  Office, a
comparatively small agency of seven vehicles.  The system consisted of a records
management system, a CAD system and an AMO system.

Competition

       The Company faces  competition  in the "small size" market segment (which
the Company views as  departments or agencies with 20 or fewer sworn officers or
personnel)  and the "medium  size" market  segment  (which the Company  views as
departments  or  agencies  with 21 to 200  sworn  officers  or  personnel)  from
companies such as NewWorld  Systems and Pamit,  Inc.  Although such  competitors
have significantly  greater financial,  technical and other resources than those
of the Company,  the Company feels that it has been able to compete successfully
in such market due to its "total  solution"  system  integration  technology and
local presence, the Company having installed systems in over 50 "small size" and
"medium-size"  law  enforcement  agencies in the state of New York.  The Company
believes further that as it expands its presence to other geographical areas and
market  segments,  sales to such  agencies are likely to develop  outside of its
current primary market of New York.

       The Company believes that more intense  competition  exists in the "large
size" market segment in which the system price ranges widely (between $1 million
and $100  million)  depending on the size of the customer and the  complexity of
the system (as  compared to the  Company's  typical sale in the "small size" and
"medium size" market segments, which historically has ranged between $25,000 and
$350,000). The "large size" market is dominated by software vendors, such as PRC
Public Safety,  Inc. and Systemhouse,  Ltd. and large system integrators such as
IBM, Andersen  Consulting,  Electronic Data Systems and Harris  Corporation.  In
order to  penetrate  the "large  size" market  segment,  the Company  intends to
pursue business  co-ventures or subcontracting  relationships with large systems
integrators  having greater  financial  resources and name  recognition than the
Company.  The  Company  believes  that,  in the  future,  through  an  extensive
marketing plan, it can build brand name awareness for its products and services.
The Company cannot, however, assure that it will be successful in this strategy.
See "Risk Factors - Competition" and "Business - Sales and Marketing".

       The Company  believes  that the mobile  wireless  computer  communication
technology sub- market is in its infancy.  With the development of the Company's
AMO system  utilizing radio frequency  networks as discussed  above, the Company
believes that, with sufficient  resources,  it will be capable of increasing its
sale price range to between $75,000 and $1 million per  installation,  depending
on the customer size and the extent and complexity of the system.


                                       36

<PAGE>




       The Company further believes that large software companies, communication
equipment   companies  and  computer   hardware   companies  are  currently  not
concentrating  their  resources on the law  enforcement and public safety market
because of that market's  special  requirements  for secure radio operations and
the  particular   applications  and  expertise  needed  to  meet  those  special
requirements.  Additionally,  most "large size" agencies have a general need for
highly specific  customized  systems and systems  integration.  Generally,  such
companies  that do have an interest in pursuing the law  enforcement  and public
safety  markets  look for a business  partner,  like the  Company,  that has the
necessary  expertise  to design and install law  enforcement  and public  safety
systems.  The Company also believes that, as a "total solution"  provider in the
field of law enforcement and public safety computer  technology,  it is, subject
to  obtaining  the   appropriate   resources,   positioned  to  develop  generic
communications software protocols for secure on-line radio frequency mobile data
transmission  basic to almost  all mobile  computers  for  police,  fire and EMS
departments.  See  "Business - Products and  Services" and "Business - Sales and
Marketing".

Employees

       The  Company  currently  has  13  full-time  employees,  including  seven
programmers,   two  sales  and  marketing  employees,  and  four  executive  and
administrative  personnel.  Management  believes  that  its  relations  with its
employees are satisfactory.

       The Company's Product Development Group performs research and development
activities  and  its  Customer  Service  Support  Group  handles  installations,
maintenance and service.  The Company's new customers are trained by consultants
who  generally  are  retired  and   active-duty   police  officers  from  police
departments  that have systems  installed by the Company.  The  Company's  daily
operations  are  managed  by  a  software  development  manager,  a  manager  of
operations, and a director of technology.

Facilities

       The  Company's  executive  offices  are  located  at  77  Spruce  Street,
Cedarhurst,  New York where it leases  approximately 5,000 square feet of space.
The  premises  are held  pursuant  to a five year  double net lease  expiring in
September 2001 that provides for a base annual rental of approximately  $85,000.
The  Company  believes  that its  premises  are  adequate  for its needs for the
foreseeable future.



                                       37

<PAGE>



                                   MANAGEMENT

Executive Officers and Directors

       The names and ages of, and the positions held by, the executive  officers
and directors of the Company are set forth below.
                                                                     Class of
       Name            Age        Positions Held                 Directorship(1)
       ----            ---        --------------                 ---------------

Dong W. Lew             67       President,  Chief Operating            I
                                 Officer, Treasurer and Director

Mark Honigsfeld         42       Chairman of the Board,  Chief          II
                                 Executive Officer, Secretary
                                 and Director (2)

John P. Hefferon        51       Executive Vice President - Sales       -
                                 and Marketing

Doris H. Abruzzo        57       Vice President, Assistant              III
                                  Secretary and Director

- ----------

    (1) The  Company's  Certificate  of  Incorporation  provides for
three  classes of  directors.  The term of each class is three years except that
the initial term of office of the Class I directors will expire at the Company's
annual  meeting of  stockholders  in 1997 and the initial  term of office of the
Class II directors will expire at the Company's annual meeting in 1998.

    (2) Mr. Honigsfeld will become the Chief Executive Officer of the Company 
upon the closing date of this Offering. See "Management - Employment Agreements"

       Mark Honigsfeld
       ---------------

       Mr. Honigsfeld joined the Company as Chairman of the Board, Secretary and
       a director in August  1996 and,  effective  on the  closing  date of this
       Offering,  he will assume the position of Chief Executive  Officer of the
       Company. In 1978, he founded Facelifters Home Systems,  Inc. ("FACE"),  a
       cabinet  manufacturing  and  installation  company for which he served as
       Chief  Executive Offer and Chairman of the Board until April 25, 1996. On
       such date, FACE, a  publicly-traded  company,  was acquired by a New York
       Stock  Exchange  company in a  transaction  valued at  approximately  $70
       million to FACE's stockholders.  Prior to the merger,  FACE's revenues on
       an  annualized  basis  approached  $50  million.  As the  founder,  Chief
       Executive  Officer and Chairman of the Board, Mr. Honigsfeld was directly
       involved in the

                                       38

<PAGE>



       planning  and  development  of  almost  all  areas  of  FACE's  business,
       including  corporate  finance,  public  offerings,   investor  relations,
       mergers and  acquisitions,  licensing,  product  design and  engineering,
       sales and marketing, manufacturing, field installation, customer service,
       management  information  services and management  training.  Prior to the
       sale  transaction,  FACE had  approximately  600 employees and associates
       representing  its  products  and  services at 28  locations in 14 states,
       approximately  135  telemarketing  personnel,  180  direct  sellers,  120
       manufacturing    employees   and   165   supervisory,    management   and
       administrative personnel. In addition, FACE had working arrangements with
       approximately  175  independent  contracting  companies  nationwide.  Mr.
       Honigsfeld  holds a Bachelor of Science Degree in Industrial  Arts, magna
       cum  laude,  and a Master of  Science  Degree in  Industrial  Arts,  with
       honors, from City College of the City University of New York.

       Dong W. Lew
       -----------

       Mr. Lew joined the  Company in l988.  He was  elected a director  and the
       President in August 1992 and was elected  Treasurer in August 1996. He is
       a graduate of  Massachusetts  Institute  of  Technology  (M.I.T.)  with a
       Bachelor of Arts Degree in Business and Engineering  Administration,  and
       has over 25 years of  experience in the computer  industry.  From 1981 to
       1988, Mr. Lew was an independent  computer  consultant  providing turnkey
       computer systems with custom software to the manufacturing and publishing
       industries. Prior to 1981, he was employed in computer systems design and
       managerial   capacities   by   such   firms   as   Mergenthaler,    Inc.,
       Harris-Intertype, Inc., and Codesco International, Inc.

       John P. Hefferon
       ----------------

       Mr.  Hefferon  joined  the  Company  in October  1996 as  Executive  Vice
       President - Sales and  Marketing.  From January 1973 to January  1987, he
       served  in  various  positions  with  Wang   Laboratories,   Inc.  ("Wang
       Laboratories"),  including sales representative, branch manager, district
       manager,  Atlantic  area director and Eastern  Regional Vice  President -
       Sales and Marketing of Wang Financial Information Services Corporation, a
       subsidiary of Wang  Laboratories  (a position he held for eleven  years).
       From  January 1987 to November  1988,  Mr.  Hefferon  worked for Computer
       Leasing,  Inc.  where he was involved in arranging  lease  financing  for
       multi-million dollar IBM mainframes in the Fortune 500 marketplace.  From
       late 1988 through March 1990, Mr. Hefferon was Eastern Regional  Director
       for Imnet, Inc., a start-up imaging software company.  From March 1990 to
       August 1995, Mr. Hefferon served in several executive sales and marketing
       positions with Allerion, Inc., a network systems integrator.  From August
       1995 to October 1996,  Mr.  Hefferon  served as Vice President - Sales of
       Ultradata Inc., an application software company.





                                       39

<PAGE>



       Doris H. Abruzzo
       ----------------

       Ms. Abruzzo joined the Company in April 1990 as Manager of Administrative
       Services.  She has  served as a member of the  Board of  Directors  since
       September 1992 and was elected a Vice  President and Assistant  Secretary
       in  October  1996.  Ms.  Abruzzo  was  employed  from  1960  to  1974  as
       Administrative  Assistant  to a senior  partner  in the New York City law
       firm of  LeBoeuf,  Lamb,  Leiby & MacRae.  From 1975 until she joined the
       Company,  Ms.  Abruzzo  held various  administrative  positions at Nassau
       Regional Off-Track Betting  Corporation,  the New York Mets, the New York
       Islanders, and Spencer Sports Media, Inc.

       Each  Director  will  hold  office  until  the  next  annual  meeting  of
stockholders  during  the  year  in  which  the  term  of his or  her  class  of
directorship  expires and until his or her  successor is elected and  qualified.
Executive  officers  serve at the pleasure of the Board of Directors.  See "Risk
Factors -  Control  of the  Company"  and  "Certain  Relationships  and  Related
Transactions".

       There is no  family  relationship  among any of the  Company's  executive
officers and directors.

Executive Compensation

       The following  table provides  summary  information  concerning  cash and
certain other  compensation  paid or accrued by the Company to, or on behalf of,
Mr.  Lew,  the  Company's  President,  during the last three  fiscal  years.  No
executive  officer of the Company  had a combined  salary and bonus in excess of
$100,000 for any year during such period.

                           Summary Compensation Table
<TABLE>
<CAPTION>
                                                                  
                      Annual Compensation             Long-Term Compensation
                   --------------------------   --------------------------------
                                                        Awards           Payouts
                                                ----------------------   -------
Name and                                        Restricted  Securities
Principal                        Other Annual   Stock       Underlying   LTIP       All Other
Positions    Year  Salary  Bonus Compensation   Award(s)    Options      Payout   Compensation
- ---------    ----  ------  ----- ------------   --------    -------      ------   ------------

<S>          <C>   <C>      <C>      <C>         <C>          <C>        <C>           <C>                
Dong W. Lew  1995  $70,980   -        -           -            -          -             -
President    1994   70,980   -        -           -            -          -             -
             1993   70,980   -        -           -            -          -             -
</TABLE>


       Each  non-employee  director  of the  Company  is  entitled  to receive a
director's fee of $500 per meeting (other than telephonic  meetings) and options
to purchase  5,000 Common  Shares of the Company each year at an exercise  price
equal to the  market  price of the  Company's  Common  Shares on the date of the
grant, and will be reimbursed for reasonable  out-of-pocket expenses incurred in
attending meetings of the Board of Directors of the Company.  The members of the
Board of Directors intend to meet regularly, as needed.



                                       40

<PAGE>



Employment Agreements

       The Company is a party to Employment  Agreements with Mark Honigsfeld and
Dong W. Lew, each for a term of three years,  subject to  continuing,  automatic
one year  extensions  unless either the Company or the  individual  notifies the
other, at least 90 days prior to any annual  anniversary date, of its desire not
to extend the term  thereof.  Each  Employment  Agreement  provides  for earlier
termination as discussed below.

       Pursuant  to  the  Mr.  Honigsfeld's  Employment  Agreement  (which  will
commence upon the consummation of the Offering made hereby), Mr. Honigsfeld will
serve as Chief Executive Officer, and will continue as Chairman of the Board, of
the Company.

       Pursuant to Mr. Lew's Employment Agreement (which commenced as of October
1, 1996), Mr. Lew serves as President and Chief Operating Officer of the
Company.

       The  Employment  Agreements  provide  for  base  annual  compensation  of
$250,000  and  $125,000  for  Messrs.  Honigsfeld  and  Lew,  respectively.  The
Employment  Agreement  with Mr.  Honigsfeld  provides for a signing  bonus in an
amount  equal to the  economic  value of all salary  (based  upon an  annualized
amount of  $250,000),  bonuses  and  benefits  that  would  have been due to Mr.
Honigsfeld  if he had been  employed by the Company as of October 1, 1996.  Such
amount will be due and payable to him on the closing date of this  Offering (Mr.
Honigsfeld  being  entitled  to receive no other  compensation  from the Company
prior to such time). The Employment Agreement for Mr. Lew provides for a signing
bonus in the amount of $15,000  which will be paid to him on the closing date of
this Offering. See "Use of Proceeds".

       In addition to base compensation,  each of Messrs.  Honigsfeld and Lew is
entitled to receive (i) an annual bonus  amount  equal to a  percentage  of base
salary  (ranging  from 7 1/2% to 20%) based upon the Company  achieving  certain
sales levels  (ranging  from  $3,750,000  to $6,000,000 in the initial year with
$1,000,000  increased thresholds per year if the bonus is earned in a particular
year) and (ii) an annual bonus based on the Company's  earnings,  if any, before
income taxes (excluding,  among other items, any one time non-recurring charges)
("EBITANC").  Such latter bonus for each ranges from 5% to 10% of EBITANC  based
on EBITANC thresholds ranging from $250,000 to $1,500,000.

       The  Employment  Agreements  for Messrs.  Honigsfeld and Lew provide that
each is entitled to receive, for each year thereof,  options for the purchase of
5,000 Common  Shares of the Company for each  $100,000 of EBITANC.  Such options
would be exercisable for a five year period at an exercise price of no less than
110% of the market value of the Common Shares on the date of the grant.  Messrs.
Honigsfeld  and Lew are also  entitled to receive an expense  allowance of up to
$500 per month and an automobile allowance in the amount of $1,000 per month.

       Each  Employment  Agreement  provides that,  notwithstanding  the rolling
three year term thereof,  it may be  terminated  prior to such  expiration  date
under the following circumstances: (i)

                                       41

<PAGE>



death;  (ii) total  disability (as provided for in the  Employment  Agreements);
(iii)  termination  by the Company  for  "cause"  (as defined in the  Employment
Agreements);  (iv) termination by the Company at any time upon written notice to
the employee; (v) termination by the employee upon 30 days written notice to the
Company;  (vi)  termination  by the  employee at any time for "good  reason" (as
defined in the Employment  Agreements);  or (vii)  termination by the Company at
any time  within 12 months  after a  "change  in  control"  (as  defined  in the
Employment  Agreements).  Additionally,  Mr. Honigsfeld's  Employment  Agreement
allows him to devote up to 10% of his working time to other  endeavors which are
not in competition with the Company.

       The  Employment   Agreements   provide  for  compensation  under  certain
circumstances  upon termination of employment (in addition to accrued but unpaid
compensation)  as  follows:  (i)  in the  event  of the  employee's  death,  the
employee's  estate or spouse shall be entitled to receive an amount equal to the
employee's  monthly  salary as of the date of death  multiplied by the number of
full  years  that  he was  an  employee  of the  Company  or a  subsidiary  or a
predecessor  in  interest  thereof;  (ii)  in the  event  of  termination  of an
Employment  Agreement  due to  disability,  the  employee  shall be  entitled to
receive an amount equal to his monthly  salary as of the date of  termination of
such Employment Agreement, multiplied by the number of full years that he was an
employee of the Company or a subsidiary  or a  predecessor  in interest  thereof
(but, in no event, would the disabled employee be entitled to an amount equal to
less than six  months of  salary);  and  (iii) in the  event of  termination  of
employment  by the  Company  following  a "change of  control" or for any reason
other than death,  disability or "cause",  or in the event of  termination of an
Employment  Agreement by the employee for "good  reason",  the employee shall be
entitled to receive his full salary for the  unexpired  term of such  agreement,
without mitigation of damages based upon employment obtained elsewhere.

       The Employment  Agreements  provide for a restriction on the solicitation
of  customers  of the  Company for a period of two years  following  termination
thereof,  and a covenant  not to compete  with the  Company  for a period of six
months  following  termination of employment for cause.  See "Risk Factors - New
Management Team; Dependence on Executive Management; Honigsfeld
Agreement with Third Party; Need to Retain Key Personnel".

Stock Option Plan

       The Company's  1996 Stock Option Plan (the "1996 Plan")  provides for the
grant of options intended to qualify as "incentive stock options" ("ISOs") under
Section 422 of the Internal  Revenue Code of 1986, as amended (the "Code"),  and
options that are not intended to so qualify ("Nonstatutory Stock Options").  The
total  number of Common  Shares  reserved  for  issuance  under the 1996 Plan is
2,000,000  (subject to adjustment in the event of a stock split, stock dividend,
recapitalization  or similar  capital  change) plus an  indeterminate  number of
Common Shares issuable upon the exercise of "reload options".

       The 1996 Plan is presently  administered by the Board of Directors of the
Company,  which  selects the eligible  persons to whom options shall be granted,
determines the number of Common

                                       42

<PAGE>



Shares  subject to each  option,  the  exercise  price  therefor and the periods
during which options are exercisable, interprets the provisions of the 1996 Plan
and,  subject  to certain  limitations,  may amend the 1996  Plan.  Each  option
granted  under the 1996 Plan is  evidenced  by a written  agreement  between the
Company and the optionee.

       Options may be granted to all full-time  employees  (including  officers)
and  directors of, and certain  consultants  and advisors to, the Company or any
subsidiary of the Company.

       The exercise  price for ISOs granted  under the 1996 Plan may not be less
than the fair  market  value of the  Common  Shares  on the date the  option  is
granted, except for ISOs granted to 10% stockholders which must have an exercise
price of not less than 110% of the fair market value of the Common Shares on the
date the option is granted. The exercise price for Nonstatutory Stock Options is
determined  by the Board of  Directors.  ISOs granted under the 1996 Plan have a
maximum  term of ten years,  except for 10%  stockholders  who are  subject to a
maximum term of five years. The term of Nonstatutory Stock Options is determined
by the  Board  of  Directors.  Options  granted  under  the  1996  Plan  are not
transferable, except by will and the laws of descent and distribution. The total
amount of ISOs that may be granted to any individual person in any calendar year
is limited;  however,  there is no limit as to Nonstatutory  Stock Options.  The
Company and the Underwriter have agreed that, for a period of one year after the
date of this  Prospectus,  there shall not be  outstanding  more than  1,100,000
options and warrants (excluding the Bridge Warrants and Underwriter's Warrants).

Stock Option Grants; Warrants

       As of the  date of this  Offering,  there  are  outstanding  options  and
warrants for the purchase of an aggregate of 501,450 Common Shares with exercise
prices ranging from $.30 to $5.00 per share  (including  options held by Messrs.
Honigsfeld and Lew for the purchase of 233,000 and 156,950 shares, respectively,
at an exercise price of $.30 per share).  All grants were at exercise  prices at
least equal to the fair market value of the Company's  Common Shares on the date
of grant, as determined by the Board of Directors.

                       PRINCIPAL AND SELLING STOCKHOLDERS

       The following table sets forth certain information as of the date of this
Prospectus with respect to the beneficial  ownership of the  outstanding  Common
Shares of the  Company  by (i) any  holder  of more  than 5% of the  outstanding
Common Shares; (ii) the Company's  directors;  (iii) the directors and executive
officers  of the  Company as a group;  and (iv) the  Selling  Stockholders.  The
number of Common Shares under the column below entitled "Number of Common Shares
Beneficially  Owned Before the Offering"  includes Common Shares  underlying the
Bridge Warrants (which become exercisable upon the consummation of the Offering)
held by certain persons as indicated in the footnotes following the table.


                                       43

<PAGE>




<TABLE>
<CAPTION>
Name and Address      Number of Common                      Number of Common
of Beneficial Owner;  Shares Beneficially   Number of       Shares Beneficially    Percentage of Class(1)
                                                                                   ----------------------
Name of Selling       Owned Before the      Common Shares   Owned After the        Before        After
Stockholder           Offering              Offered Hereby  Offering               Offering      Offering
- --------------------  -------------------   --------------  -------------------    --------      --------

<S>                   <C>                     <C>              <C>                    <C>          <C>             
Dong W. Lew(2)        1,502,650(3)(4)(5)      39,200           563,200(3)           100.0%         26.3%
Mark Honigsfeld(2)      596,800(3)(6)         33,600           563,200               47.6%         25.4%
Murray Gross(7 )        103,075(3)(8)        103,075                 0               10.2%           -
Robert H. Solomon(9)    100,275(3)(10)       100,275                 0                9.1%           -
Robert LoRusso(11)      100,100(3)           100,100                 0               10.1%           -
Harvey Bibicoff(12)      70,000(13)           70,000                 0                6.9%           -
Apollo Equities(14)      56,000(13)           56,000                 0                5.4%           -
James Favia              42,000(13            42,000                 0                4.1%           -
Sydney Gluck             22,400(13)           22,400                 0                2.2%           -
Steven Wallitt           16,800(13)           16,800                 0                1.7%           -
John Eckhoff             14,000(13)           14,000                 0                1.4%           -
Kenneth Moschetto        14,000(13)           14,000                 0                1.4%           -
Lawrence Levine          11,200(13            11,200                 0                1.1%           -
Maretza Jimenez
  Campos                 11,200(13)           11,200                 0                1.1%           -
Lori Siegal              11,200(13)           11,200                 0                1.1%           -
Horizon Acquisitions      8,400(13)            8,400                 0                  *            -
Stuart Copperman          5,600(13)            5,600                 0                  *            -
Teddy Selinger            5,600(13)            5,600                 0                  *            -
John P. Hefferon          5,600(13)            5,600                 0                  *            -
Scott Cohen               2,800(13)            2,800                 0                  *            -
Peter Guardino            2,800(13)            2,800                 0                  *            -
James Portnof             2,800(13)            2,800                 0                  *            -
Windsor L. P.             2,800(13)            2,800                 0                  *            -
Doris H. Abruzzo (2)          0                    0                 0                  -            -
Directors and executive
  officers as a group
  (4 persons)         1,508,250(3)(4)         78,400          1,126,40               100.0%        47.8%
                               (5)(6)
                               (15)
</TABLE>
- ------------------------
       * Less than 1%.

(1) Does not give effect to the exercise of the Underwriter's Overallotment 
    Option or the Underwriter's Warrants.  See "Underwriting".

(2) The address for Messrs. Lew and Honigsfeld and Ms. Abruzzo is 77 Spruce 
    Street, Cedarhurst, New York.

(3) The  number of Shares  reflected  as being  owned by Mr.  Lew  before the
    Offering includes all shares  beneficially  owned by Messrs.  Honigsfeld,
    LoRusso,  Gross and  Solomon  as such  shares  are  subject  to a limited
    irrevocable  proxy which will expire upon  consummation of this Offering.
    See "Certain Relationships and Related Transactions".

(4) Includes 156,950 shares issuable upon the exercise of options granted under
    the 1996 Plan and 39,200 shares issuable upon exercise of the Bridge 
    Warrants.

                                       44

<PAGE>




(5) In October 1996, the Company made a $70,000 loan to Mr. Lew, the proceeds of
    which were utilized by him to participate in the Bridge Financing.  A 
    floating number of shares owned by Mr. Lew, having a value equal to 120% of
    the declining balance of the loan amount, serve to secure the repayment of 
    the loan.  Mr. Lew retains voting rights to such shares unless and until
    there is a default under the terms of the loan.  As of the date hereof, 
    approximately 16,800 of Mr. Lew's shares were subject to the pledge (based
    upon a fair market value of $5.00 per share).  See "Certain Relationships 
    and Related Transactions".

(6) Includes  233,000  shares  issuable upon the exercise of options  granted
    under the 1996 Plan and  33,600  shares  issuable  upon the  exercise  of
    Bridge Warrants. Also includes 330,200 shares held by the Mark Honigsfeld
    Living  Trust  dated  March  27,  1996  whose  sole  beneficiary  is  Mr.
    Honigsfeld's wife. Mr. Honigsfeld,  the settlor and trustee of the trust,
    has the right to terminate the trust and receive the shares.

(7) Mr. Gross's address is 6539 Waggoner Drive, Dallas, Texas.

(8) Includes 28,000 shares issuable upon the exercise of the Bridge Warrants.

(9) Mr. Solomon's address is 68 West Park Avenue, Long Beach, New York.

(10)Includes 25,200 shares issuable upon the exercise of the Bridge Warrants.

(11)Mr. LoRusso's address is 410 Jericho Turnpike, Jericho, New York.

(12)Mr. Bibicoff's address is 55 Maple Run Drive, Jericho, New York.

(13)Represents shares issuable upon the exercise of the Bridge Warrants.

(14)Apollo Equities' address is 30 Broad Street, New York, New York.

(15)Includes 5,600 shares issuable to Mr. Hefferon upon the exercise of the 
    Bridge Warrants.

       The Company will not receive any of the  proceeds  from the resale of the
Common Shares by the Selling Stockholders. The Common Shares held by the Selling
Stockholders  may be resold at any time  following the date of this  Prospectus,
subject to an agreement  between each of the Bridge Lenders and the  Underwriter
restricting the transfer of the Common Shares for a period of six months without
the  Underwriter's  consent.  The sale of such Common Shares or the potential of
such  sales at any time may have an adverse  effect on the market  prices of the
Common Shares  offered  hereby.  See "Risk Factors - Shares  Eligible For Future
Sale May Adversely Affect the Market".

       The Common  Shares  offered may be sold from time to time directly by the
Selling Stockholders.  Alternatively,  the Selling Stockholders may from time to
time offer such Common

                                       45

<PAGE>



Shares through  underwriters,  dealers,  or agents.  The  distribution of Common
Shares by the Selling  Stockholders may be effected in one or more  transactions
that may take place on the over-the-counter  market, including ordinary broker's
transactions,  privately-negotiated transactions or through sales to one or more
broker-dealers  for  resale of such  shares  as  principals,  at  market  prices
prevailing  at the time of sale,  at prices  related to such  prevailing  market
prices or at negotiated prices.  Usual and customary or specifically  negotiated
brokerage  fees  or  commissions  may be  paid by the  Selling  Stockholders  in
connection  with such sales of Common  Shares.  The Common Shares offered by the
Selling  Stockholders  may be  sold by one or  more  of the  following  methods,
without  limitation:  (i) a block  trade in which a broker or dealer so  engaged
will  attempt to sell the Common  Shares as agent but may  position and resell a
portion of the block as principal to facilitate the transaction;  (ii) purchases
by a broker or dealer as  principal  and resale by such broker or dealer for its
account pursuant to this Prospectus;  (iii) ordinary  brokerage  transactions in
which the broker solicits purchasers; and (iv) face-to-face transactions between
sellers and purchasers without a broker-dealer.  In effecting sales,  brokers or
dealers  engaged by the Selling  Stockholders  may arrange for other  brokers or
dealers to participate. The Selling Stockholders and intermediaries through whom
such Common Shares are sold may be deemed  "underwriters"  within the meaning of
the Act with respect to the Common Shares offered,  and any profits  realized or
commissions received may be deemed underwriting compensation.

       At the time a particular  offer of Common  Shares is made by or on behalf
of a Selling Stockholder,  to the extent required, a Prospectus  Supplement will
be  distributed  which will set forth the number of Common  Shares being offered
and the terms of the offering,  including the name or names of any underwriters,
dealers or agents,  the purchase price paid by any underwriter for Common Shares
purchased  from  the  Selling  Stockholder  and any  discounts,  commissions  or
concessions  allowed or reallowed or paid to dealers,  and the proposed  selling
price to the public.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

       Effective  August 1996,  the Company  issued 330,200 Common Shares to the
Mark Honigsfeld  Living Trust dated March 27, 1996 (the  "Honigsfeld  Trust") in
consideration  for  $.30  per  share  or an  aggregate  price  of  $99,060.  Mr.
Honigsfeld,  the settlor and trustee of the Honigsfeld  Trust,  has the right to
terminate it and receive the Common Shares.  Mr.  Honigsfeld's  wife is the sole
beneficiary of the Honigsfeld Trust. Upon Mr. Honigsfeld  accepting the position
as  Chairman  of the  Board,  he was  issued an option to  acquire up to 233,000
Common Shares of the Company  pursuant to the 1996 Plan at an exercise  price of
$.30 per share.

       In  October  1996,  the  Company  repurchased  65,000  Common  Shares and
canceled  warrants for the  purchase of 50,700  Common  Shares (the  "Repurchase
Agreements") from 13 individuals (the "Minority Stockholders"), such repurchases
occurring  upon  the  consummation  of the  Bridge  Financing.  Pursuant  to the
Repurchase  Agreements,  the Minority  Stockholders were paid $.30 per share and
received  new  warrants  exercisable  for a five  year  period  to  purchase  an
aggregate  of 31,200  Common  Shares at an  exercise  price of $5.00 per  share.
Concurrently with the closing of the Bridge Financing,  the Company also entered
into a certain Consulting Agreement with one of the

                                       46

<PAGE>



Minority  Stockholders (who was the Company's  founder) providing for a one-time
payment of $25,290 at such closing.

       In October 1996, the Company loaned $70,000 to Dong W. Lew, President and
Chief Operating Officer of the Company, for purposes of his participation in the
Bridge Financing. Such loan is evidenced by a promissory note, providing for the
payment  of  principal  and  interest  at the rate of 8% per  annum in 120 equal
monthly installments. Payment of the promissory note is secured by a pledge of a
floating  number of Common Shares of the Company having a value equal to 120% of
the  declining  balance of the loan amount.  Such value is $5.00 per share as of
the date of this Prospectus, and, accordingly, approximately 16,800 of Mr. Lew's
Common Shares are subject to the pledge as of the date of this  Prospectus.  All
voting  rights  to such  shares  remain  with Mr.  Lew  except in the event of a
default on the payment of the promissory note.

                            DESCRIPTION OF SECURITIES

Common Shares

       The Company is authorized to issue up to 20,000,000  Common  Shares,  par
value $.01 per share,  of which 986,700 shares are issued and  outstanding as of
the date of this Prospectus. All of the issued and outstanding Common Shares are
validly  issued,  fully paid and  non-assessable.  An additional  932,650 Common
Shares are reserved for issuance  upon the exercise of  outstanding  options and
warrants, including the Bridge Warrants.

       Holders of the Common Shares of the Company are entitled to share equally
on a per  share  basis in such  dividends  as may be  declared  by the  Board of
Directors out of funds legally available therefor.  There are presently no plans
to pay dividends with respect to the Common Shares.  See "Dividend Policy." Upon
liquidation,  dissolution  or  winding  up of  the  Company,  after  payment  of
creditors  and the holders of any senior  securities  of the Company,  including
Preferred  Shares, if any, the assets of the Company will be divided pro rata on
a per share basis among the holders of the Common Shares.  The Common Shares are
not subject to any liability for further assessments. There are no conversion or
redemption  privileges,  nor any sinking  fund  provisions,  with respect to the
Common Shares, and the Common Shares are not subject to call. The holders of the
Common Shares do not have any preemptive or other subscription rights.

       Holders of the Common Shares are entitled to cast one vote for each share
held at all stockholders' meetings including the annual meeting for the election
of directors.  The Common Shares do not have cumulative voting rights.

Preferred Shares

       The Company's  Certificate of Incorporation  authorizes  1,000,000 "blank
check"  Preferred  Shares,  par  value  $.01 per  share,  whereby  the  Board of
Directors of the Company shall have the authority, without further action by the
holders of the outstanding Common Shares, to issue

                                       47

<PAGE>



Preferred  Shares from time to time in one or more series,  to fix the number of
shares  constituting any series and the stated value thereof,  if different from
the par  value,  and to fix the  terms of any such  series,  including  dividend
rights, dividend rates, conversion or exchange rights, voting rights, rights and
terms of redemption  (including  sinking fund provisions),  the redemption price
and  the  liquidation  preference  of  such  series.  As of  the  date  of  this
Prospectus,  there are no  Preferred  Shares  issued  and  outstanding,  and the
Company has no plans to issue any Preferred Shares.

Delaware Anti-Takeover Law

       The Company is governed by the  provisions  of Section 203 of the General
Corporation Law of Delaware,  an anti-takeover  law enacted in 1988. In general,
the law  prohibits a Delaware  public  corporation  from engaging in a 'business
combination" with an "interested  stockholder" for a period of three years after
the  date  of  the   transaction  in  which  the  person  became  an  interested
stockholder,  unless  it is  approved  in a  prescribed  manner.  As a result of
Section  203,  potential  acquirors  of  the  Company  may be  discouraged  from
attempting to effect acquisition transactions with the Company, thereby possibly
depriving holders of the Company's  securities of certain  opportunities to sell
or otherwise dispose of such securities at above-market  prices pursuant to such
transactions.

Limitation on Liability of Directors; Indemnification

       Article X of the Company's  Certificate of  Incorporation  eliminates the
personal liability of directors to the Company and its stockholders for monetary
damages  for  breach of  fiduciary  duty as a  director  to the  fullest  extent
permitted by Section 102 of the Delaware General  Corporation Law, provided that
this provision  shall not eliminate or limit the liability of a director (i) for
any breach of the director's duty of loyalty to the Company or its stockholders,
(ii) for acts or  omissions  not in good  faith  or  which  involve  intentional
misconduct or a knowing violation of law, (iii) arising under Section 174 of the
Delaware General Corporation Law (with respect to unlawful dividend payments and
unlawful stock purchases or redemptions), or (iv) for any transaction from which
the director derived an improper personal benefit.

       Additionally,   the  Company  has   included   in  its   Certificate   of
Incorporation and its by-laws  provisions to indemnify its directors,  officers,
employees and agents and to purchase insurance with respect to liability arising
out of the  performance  of their duties as directors,  officers,  employees and
agents as permitted by Section 145 of the Delaware General  Corporation law. The
Delaware  General  Corporation  law provides  further  that the  indemnification
permitted  thereunder shall not be deemed exclusive of any other rights to which
the  directors,  officers,  employees  and  agents  may be  entitled  under  the
Company's by-laws, any agreement, vote of stockholders or otherwise.

       The effect of the  foregoing  is to require  the  Company,  to the extent
permitted by law, to indemnify the officers, directors,  employees and agents of
the  Company  for any claim  arising  against  such  persons  in their  official
capacities if such person acted in good faith and in a manner that he reasonably
believed to be in or not opposed to the best interests of the Company, and, with
respect to any criminal action or proceeding, had no reasonable cause to believe
his conduct was unlawful.

                                       48

<PAGE>




       In connection with the Offering,  the Underwriter has agreed to indemnify
the Company, its directors,  officers,  and each person who controls the Company
within the meaning of Section 15 of the Act with respect to any  statement in or
omission from the  Registration  Statement or the Prospectus or any amendment or
supplement  thereto if such  statement  or omission  was made in  reliance  upon
information furnished in writing to the Company by the Underwriter  specifically
for or in connection with the  preparation of the  Registration  Statement,  the
Prospectus, or any such amendment or supplement thereto.

       Insofar as indemnification  for liabilities  arising under the Act may be
permitted to directors,  officers or persons controlling the Company pursuant to
the foregoing provisions,  the Company has been informed that, in the opinion of
the Commission,  such  indemnification  is against public policy as expressed in
the Act and is therefore unenforceable.

Transfer Agent

       The transfer  agent for the  Company's  Common  Shares is American  Stock
Transfer Company.


                                  UNDERWRITING

General

       Subject to the terms and conditions of the Underwriting Agreement, a copy
of which is filed as an  exhibit  to the  Registration  Statement  of which this
Prospectus  is a part,  the  Underwriter  has agreed to purchase  the  1,000,000
Common Shares offered hereby from the Company on a "firm  commitment"  basis, if
any are purchased.  The  Underwriter has advised the Company that it proposes to
offer the Common Shares to the public at a price of $5.00 per Common  Share,  as
set forth on the cover page of this Prospectus, and that it may allow to certain
dealers who are NASD members concessions not to exceed $___ per Common Share, of
which an amount not in excess of $___ per Common Share may be reallowed to other
dealers who are members of the NASD.  After the  Offering,  the public  offering
price, concession and reallowance may be changed by the Underwriter.

       The  Company  has  granted an  Overallotment  Option to the  Underwriter,
exercisable  during  the 45 day  period  from  the date of this  Prospectus,  to
purchase up to a maximum of 150,000  additional  Common  Shares at the  Offering
price, less the underwriting discount, to cover overallotments, if any.

       The  Underwriting  Agreement  provides  for  reciprocal   indemnification
between  the  Company  and  the  Underwriter   against  certain  liabilities  in
connection with the Registration Statement,  including liabilities arising under
the Act. Insofar as indemnification for liabilities arising under the Act may be
provided to officers,  directors or persons controlling the Company, the Company


                                       49

<PAGE>



has been informed that, in the opinion of the Commission, such indemnification 
is against public policy and is therefore unenforceable.

       The  Company  has  agreed  to pay to the  Underwriter  a  non-accountable
expense  allowance of 3% of the  aggregate  Offering  price of the Common Shares
offered  hereby,   including  any  Common  Shares  purchased   pursuant  to  the
Overallotment Option, $50,000 of which has already been paid.

       The  Company  has agreed to sell to the  Underwriter,  or its  designees,
warrants to purchase an aggregate of 10% of the Common  Shares sold  pursuant to
this  Offering,  exclusive  of the exercise of the  Underwriter's  Overallotment
Option, for a purchase price of one mil ($.001) per warrant (the  "Underwriter's
Warrants").  The Underwriter's  Warrants shall be exercisable during a four year
period  commencing one year from the closing date of this Offering.  Any profits
realized  upon the sale of the  Common  Shares  issuable  upon  exercise  of the
Underwriter's Warrants may be deemed to be additional underwriting compensation.
The  exercise  price  of  the  Common  Shares  issuable  upon  exercise  of  the
Underwriter's  Warrant  shall be $5.50 per  share  (110% of the  initial  public
offering price of the Common  Shares).  The exercise price of the  Underwriter's
Warrants  and the  number  of Common  Shares  covered  thereby  are  subject  to
adjustment  in  certain  events  to  prevent  dilution.  For  the  life  of  the
Underwriter's  Warrants,  the holders  thereof are given, at a nominal cost, the
opportunity  to profit from a rise in the market price of the  Company's  Common
Shares with a  resulting  dilution in the  interest of other  stockholders.  The
Company may find it more difficult to raise capital for its business if the need
should arise while the Underwriter's Warrants are outstanding.  At any time when
the holders of the  Underwriter's  Warrants  might be expected to exercise them,
the  Company  would  probably  be  able to  obtain  additional  capital  on more
favorable  terms.  The Company has granted the Underwriter  certain "demand" and
"piggyback"  registration rights with respect to the Underwriter's  Warrants and
the underlying Common Shares.

       At the  closing  of the sale of the Common  Shares  offered  hereby,  the
Company will enter into a three year financial  advisory and investment  banking
agreement with the Underwriter,  pursuant to which the Company will be obligated
to pay the Underwriter $108,000 in advance for financial and investment advisory
services to the Company.

       The Company has granted the  Underwriter a right of first refusal,  for a
period of three years following the date of this  Prospectus,  on terms at least
as  favorable as can be obtained  from other  sources,  to act as lead  manager,
placement agent or investment banker with respect to any underwritten  public or
private  offering  of  securities  by the  Company  in the  United  States or in
connection with any merger, acquisition or disposition of assets of the Company,
if the Company requires such services.  In the event of a contemplated  offering
of at least $15,000,000, the Company shall have the right to terminate the right
of first refusal upon payment of $200,000 to the Underwriter.  At the closing of
this  Offering,  the  Company  and  the  Underwriter  will  also  enter  into  a
non-exclusive merger and acquisition agreement pursuant to which the Underwriter
would  be  compensated  at the  rate  of  between  2% - 5% of the  value  of any
consummated  transaction with respect to which the Company was introduced to the
other party by the Underwriter.


                                       50

<PAGE>



       Additionally,  for a period  of three  years  following  the date of this
Prospectus,  the Underwriter has been granted the right to sell, for the account
of any officer,  director or holder of 5% or more of the Company's Common Shares
(collectively,  the  "Insiders"),  any of the  Company's  securities  which  the
Insiders  propose to sell  pursuant  to Rule 144  promulgated  under the Act, on
terms at least as favorable as the Insiders can secure elsewhere.

       The Company has also agreed to have a designee of the  Underwriter  serve
as a director of the Company, or as an observer of the Board of Directors, for a
period of three years following the date of this Prospectus.

       The Company's current stockholders, have agreed that, except with respect
to the Common Shares underlying the Bridge Warrants owned by them, they will not
transfer any of their Common Shares  publicly for a period of one year following
the date of this  Prospectus  without  the  prior  consent  of the  Underwriter.
Additionally,  the Selling  Stockholders  (including  current  stockholders with
respect to the Common  Shares  underlying  Bridge  Warrants  owned by them) have
agreed that they will not  transfer any of their  Common  Shares  publicly for a
period of six months  following the date of this Prospectus  without the consent
of the Underwriter.  Notwithstanding the foregoing, Robert LoRusso, Murray Gross
and Robert H. Solomon,  principal  stockholders of the Company,  are exempt from
such consent  requirement with respect to the 100,100,  75,075 and 75,075 Common
Shares, respectively, owned by them. See "Principal and Selling Stockholders".

       The Company has agreed not to issue any equity securities,  or securities
convertible into, or exchangeable or exercisable for, equity  securities,  for a
period  of  twelve  months  from the date of this  Prospectus,  except  that the
Company may issue (i) Common Shares upon the exercise of the Bridge Warrants and
the  Underwriter's  Warrants,  (ii) Common Shares upon the exercise of the Other
Derivative  Securities,  that  are  currently  outstanding,  as well as upon the
exercise of options hereafter  granted,  of up to 1,100,000 Common Shares in the
aggregate,  and (iii) Common  Shares and Preferred  Shares in connection  with a
merger or acquisition transaction.

       The  foregoing  is a summary of certain  provisions  of the  Underwriting
Agreement and  Underwriter's  Warrants  which have been filed as exhibits to the
Registration Statement of which this Prospectus forms a part.

       The  Underwriter,   a  registered  broker-dealer,   purchases  and  sells
securities  on  behalf  of  its  customers.  The  Underwriter  also  engages  in
investment  banking  activities and provides  companies with financial  advisory
services. This is the first offering underwritten by the Underwriter.  See "Risk
Factors - Inexperience of Underwriter".

Determination of Public Offering Price

       Prior to this  Offering,  there has been no public  market for the Common
Shares.  The  initial  public  offering  price for the  Common  Shares  has been
determined by negotiations  between the Company and the  Underwriter.  Among the
factors considered in the negotiations were an analysis

                                       51

<PAGE>



of the areas of activity in which the Company is engaged,  the present  state of
the  Company's  business,  the  Company's  financial  condition,  the  Company's
prospects, an assessment of management,  the general condition of the securities
market at the time of this  Offering  and the demand for similar  securities  of
comparable  companies.  The public  offering price of the Common Shares does not
necessarily  bear any  relationship  to  assets,  earnings,  book value or other
criteria of value applicable to the Company.

       The  Company  anticipates  that the  Common  Shares  will be  listed  for
quotation on The Nasdaq SmallCap  Market under the symbol "CODI",  but there can
be no  assurance  that  an  active  trading  market  will  develop,  even if the
securities are accepted for quotation.  The Underwriter intends to make a market
in the Common Shares of the Company.

                                  LEGAL MATTERS

       The validity of the  securities  being offered hereby will be passed upon
for the Company by Certilman Balin Adler & Hyman,  LLP, 90 Merrick Avenue,  East
Meadow,  New York  11554.  Certain  legal  matters  will be passed  upon for the
Underwriter by Blodnick,  Blodnick & Zelin, P.C., 2 Expressway Plaza, Suite 200,
Roslyn Heights, New York 11577.

                                     EXPERTS

       The  financial  statements of the Company as of December 31, 1995 and for
the years ended December 31, 1995 and 1994 included in this Prospectus have been
audited  by  Lazar,   Levine  &  Company  LLP,   independent   certified  public
accountants, as set forth in their report thereon appearing elsewhere herein and
are included in reliance  upon such report given upon the authority of such firm
as experts in accounting and auditing.

                             ADDITIONAL INFORMATION

       The Company has filed a Registration Statement on Form SB-2 under the Act
with the  Commission  in  Washington,  D.C.  with  respect to the Common  Shares
offered hereby.  This Prospectus,  which is part of the Registration  Statement,
does not contain all of the information set forth in the Registration  Statement
and the exhibits  thereto.  For further  information with respect to the Company
and  the  Common  Shares  offered  hereby,  reference  is  hereby  made  to  the
Registration Statement and such exhibits,  which may be inspected without charge
at the office of the  Commission at 450 Fifth  Street,  N.W.,  Washington,  D.C.
20549.  Reports and other  information  filed by the Company with the Commission
can be inspected and copied at the public reference facilities maintained by the
Commission at the following  addresses:  New York Regional  Office,  Seven World
Trade Center,  New York, New York 10048; and Chicago  Regional Office,  Citicorp
Center, 500 West Madison Street,  Chicago,  Illinois 60661-2511.  Copies of such
material can be obtained from the Public Reference  Section of the Commission at
450 Fifth Street, N.W., Washington, D.C. 20549 at prescribed rates. Furthermore,
the Commission maintains a Web site that will contain reports, proxy and 
information statements and other information regarding the Company.  The address
of such Web site is http://www.sec.gov.


                                       52

<PAGE>
                        - INDEX TO FINANCIAL STATEMENTS -


                                                                      Page(s)

Independent Auditors' Report                                          F - 2

Financial Statements:

   Balance Sheets as of September 30, 1996 (unaudited)                F - 3
   and December 31, 1995 

   Statements of Operations for the Nine Month Periods                F - 4
   Ended September 30, 1996 and 1995 (unaudited) and
   for the Years Ended December 31, 1995 and 1994                     

   Statement of Shareholders' Equity for the Two Years                F - 5
   in the Period Ended December 31, 1995 and for the 
   Nine Month Period Ended September 30, 1996 (unaudited)                  

   Statements of Cash Flows for the Nine Month Periods                F - 6
   Ended September 30, 1996 and 1995 (unaudited) and for
   the Years Ended December 31, 1995 and 1994              

Notes to Financial Statements                                         F - 7




                                     F - 1
<PAGE>



                          INDEPENDENT AUDITORS' REPORT




To the Shareholders
Compu-DAWN, Inc.
Cedarhurst, New York



We have  audited  the  accompanying  balance  sheet of  Compu-DAWN,  Inc.  as of
December 31, 1995 and the  statements of  operations,  shareholders'  equity and
cash flows for the years  ended  December  31,  1995 and 1994.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects, the financial position of Compu-DAWN, Inc. as of December
31,  1995 and the  results  of its  operations  and its cash flows for the years
ended  December  31,  1995 and  1994,  in  conformity  with  generally  accepted
accounting principles.





                                                     LAZAR, LEVINE & COMPANY LLP




New York, New York
November 14, 1996


                                      F-2
<PAGE>
                                Compu-DAWN, Inc.
                                 BALANCE SHEETS
                                   - ASSETS -

<TABLE>
<CAPTION>
                                                                                     September 30,         December 31,
                                                                                        1996                  1995
                                                                                     -------------         ------------
                                                                                     (unaudited)
<S>                                                                                   <C>                   <C> 
CURRENT ASSETS:
   Cash (Note 2b)                                                                    $   57,172             $105,962
   Accounts receivable, net of allowances for doubtful accounts of
      $21,000 and $18,000 for 1996 and 1995, respectively (Note 2b)                     332,449              218,466
   Prepaid expenses                                                                      -                     2,567
                                                                                    -----------            ---------

TOTAL CURRENT ASSETS                                                                    389,621              326,995
                                                                                    -----------            ---------

FIXED ASSETS (Notes 2c, 3 and 4)                                                         29,996               45,265
                                                                                    -----------            ---------

OTHER ASSETS:
   Deferred offering costs (Note 10)                                                     15,000               -
   Deferred financing costs (Note 9a)                                                    10,460               -
   Deferred income taxes (Notes 2f and 7)                                                 6,200                6,200
   Security deposits                                                                      6,780                6,780
                                                                                    -----------           ----------
                                                                                         38,440               12,980
                                                                                    -----------           ----------

                                                                                     $  458,057             $385,240
                                                                                    ===========           ==========

                    - LIABILITIES AND SHAREHOLDERS' EQUITY -
CURRENT LIABILITIES:
   Accounts payable and accrued expenses                                             $   42,838            $  38,442
   Deferred revenue (Note 2d)                                                           179,126               30,030
   Current portion of long-term debt (Note 4a)                                            1,524               22,351
   Capitalized lease payable - current (Note 4b)                                          2,998                2,442
   Income taxes payable (Note 2f and 7)                                                  79,845               93,551
                                                                                    -----------            ---------

TOTAL CURRENT LIABILITIES                                                               306,331              186,816
                                                                                     ----------            ---------

NON-CURRENT LIABILITIES:
   Equipment loans payable (Note 4a)                                                     -                     2,958
   Capitalized lease (Note 4b)                                                            1,840                4,191
   Deferred rent liability (Note 8)                                                      17,281               26,430
                                                                                    -----------            ---------
                                                                                         19,121               33,579
                                                                                    -----------            ---------

COMMITMENTS AND CONTINGENCIES (Notes 6, 8, 9 and 10)

SHAREHOLDERS' EQUITY  (Note 5):
   Preferred stock, $.01 par value; 1,000,000 shares authorized,
      none issued or outstanding                                                          -                    -
   Common stock, $.01 par value, 20,000,000 shares authorized,
      1,051,700 and 1,157,000 shares issued for 1996 and 1995,
      respectively                                                                       10,517               11,570
   Additional paid-in capital                                                           158,118               54,430
   Retained earnings                                                                    138,105              170,345
                                                                                      ---------            ---------
                                                                                        306,740              236,345
   Less:    treasury stock, 685,750 shares at cost for 1995                              -                   (71,500)
            stock subscriptions receivable, 580,450 shares                             (174,135)              -
                                                                                     ----------               ------
                                                                                        132,605              164,845
                                                                                     ----------            ---------

                                                                                     $  458,057             $385,240
                                                                                     ==========             ========
</TABLE>

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

                                     F - 3
<PAGE>



                                Compu-DAWN, Inc.
                            STATEMENTS OF OPERATIONS



<TABLE>
<CAPTION>
                                                     For the Nine Months Ended                      For the Year Ended
                                                           September 30,                              December 31,
                                                ---------------------------------           -------------------------------
                                                     1996                  1995                  1995               1994
                                                -----------             ---------           ------------       ------------
                                                 (unaudited)           (unaudited)
REVENUES (Notes 2d and 6):
<S>                                                <C>                   <C>                 <C>                <C>        
   Software sales                                  $280,075              $635,148            $   817,271        $   964,908
   Maintenance income                               198,639               144,570                222,910            189,787
                                                  ---------             ---------           ------------       ------------
                                                    478,714               779,718              1,040,181          1,154,695
                                                  ---------             ---------            -----------        -----------

COSTS AND EXPENSES:
   Programming costs and expenses                   142,679               297,450                404,165            539,328
   General and administrative expenses              262,706               278,741                365,760            378,828
   Research and development (Note 2e)               111,382                99,015                140,275            126,517
                                                  ---------             ---------           ------------       ------------
                                                    516,767               675,206                910,200          1,044,673
                                                  ---------             ---------           ------------        -----------

INCOME (LOSS) FROM
   OPERATIONS                                       (38,053)              104,512                129,981            110,022
                                                  ---------             ---------           ------------       ------------

OTHER INCOME (EXPENSES):
   Interest income                                    1,728                   593                  1,367             -
   Interest expense                                    (814)                 (253)                  (993)            (4,487)
   Loss on abandonment of lease                      (5,378)               -                      -                  -
                                                 ----------            ----------          -------------      --------------
                                                     (4,464)                  340                    374             (4,487)
                                                 ----------            ----------          -------------      -------------

INCOME (LOSS) BEFORE
   PROVISION (CREDIT)
   FOR INCOME TAXES                                 (42,517)              104,852                130,355            105,535

   Provision (credit) for income taxes
      (Notes 2f and 7)                              (10,277)               41,579                 51,695             37,085
                                                  ---------             ---------           ------------       ------------

NET INCOME (LOSS)                                 $ (32,240)            $  63,273           $     78,660       $     68,450
                                                  =========             =========           ============       ============


EARNINGS (LOSS) PER
   COMMON SHARE (Note 2g)                             $(.02)                 $.03                   $.04               $.04
                                                      =====                  ====                   ====               ====


WEIGHTED AVERAGE NUMBER
   OF COMMON AND COMMON
   EQUIVALENT SHARES
   OUTSTANDING (Note 2g)                          1,829,483             1,829,483              1,829,483          1,829,483
                                                  =========             =========              =========          =========
</TABLE>



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

                                     F - 4
<PAGE>



                                Compu-DAWN, Inc.
                        STATEMENT OF SHAREHOLDERS' EQUITY


<TABLE>
<CAPTION>
                                                                     Additional                             Stock          Total
                               Preferred          Common Stock        Paid-in     Retained    Treasury  Subscriptions  Shareholders'
                                            ---------------------- 
                                 Stock        Shares        Amount    Capital     Earnings     Stock      Receivable      Equity
                               ---------    ---------     --------   ----------   --------    --------  -------------   --------

Balance at January 1, 1994
<S>                             <C>         <C>            <C>        <C>         <C>         <C>         <C>          <C>        
   (Note 5)                     $  -        1,157,000      $11,570    $ 54,430    $ 23,235    $  -       $     -       $  89,235

   Net income                      -             -            -           -         68,450       -             -          68,450

   Purchases of treasury stock,
     578,500 shares at cost
     (Note 5)                      -             -            -           -           -       (38,500)         -         (38,500)
                               ---------    ---------     --------   ----------   --------    --------     ---------    ---------

Balance at December 31, 1994       -        1,157,000       11,570      54,430      91,685    (38,500)         -         119,185

   Net income                      -             -            -           -         78,660       -             -          78,660

   Purchases of treasury stock,
     107,250 shares at cost
     (Note 5)                      -             -            -           -           -       (33,000)         -         (33,000)
                                --------    ---------     --------   ----------   --------    --------     ---------    ---------

Balance at December 31, 1995       -        1,157,000       11,570      54,430     170,345    (71,500)         -         164,845

   Cancellation of shares
     held in treasury              -         (685,750)      (6,858)    (64,642)       -        71,500          -            -

   Issuances of common stock
     (Note 5)                      -          580,450        5,805     168,330        -          -         (174,135)        -

   Net loss (unaudited)            -             -             -          -        (32,240)      -             -         (32,240)
                                --------    ---------     --------   ----------   --------    -------      ---------    ---------

BALANCE AT SEPTEMBER
   30, 1996 (unaudited)         $  -        1,051,700       $10,517   $158,118    $138,105   $   -        $(174,135)    $132,605
                                ========    =========       =======   ========    ========   ========      =========    =========


           The  accompanying  notes are an integral  part of these financial statements.
</TABLE>




                                     F - 5
<PAGE>
                                Compu-DAWN, Inc.
                            STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                          For the Nine Months Ended          For the Year Ended
                                                                 September 30,                     December 31,
                                                       -------------------------------   -----------------------------
                                                             1996            1995             1995             1994
                                                       -------------     -------------   -----------        ----------
                                                        (unaudited)      (unaudited)
INCREASE (DECREASE) IN CASH
   AND CASH EQUIVALENTS

CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                    <C>              <C>              <C>               <C>       
   Cash received from customers                        $  510,826       $  788,994       $1,027,473        $1,162,279
   Cash paid to suppliers and employees                  (506,061)        (731,855)        (977,193)         (924,227)
   Interest paid                                             (814)            (253)            (993)             -
   Interest received                                        1,728              593            1,367              -
   Income taxes paid                                       (3,429)            (421)            -               (1,850)
                                                       -----------       -----------    ------------      ------------
   Net cash provided by operating activities                2,250           57,058           50,654           236,202
                                                       -----------       -----------    ------------       -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchase of fixed assets                                  -             (12,158)         (29,232)          (13,830)
   Payment of security deposits                              -              (3,480)          (3,480)             -
                                                       -----------       -----------    ------------      ------------
   Net cash (utilized) by investing activities               -             (15,638)         (32,712)          (13,830)
                                                       -----------       -----------    ------------      ------------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Payments for treasury shares acquired                  (17,833)         (19,415)         (29,167)          (24,500)
   Proceeds from long-term debt                              -                -                -               11,000
   Principal payments of other long-term debt              (5,952)         (52,072)         (67,235)          (50,980)
   Payments of capital lease obligations                   (1,795)            -              (1,661)             -
   Payments of expenses in connection with debt
     and equity offerings                                 (25,460)            -                -                 -
                                                       -----------       -----------    ------------      ------------
   Net cash (utilized) by financing activities            (51,040)         (71,487)         (98,063)          (64,480)
                                                       -----------       -----------    ------------      ------------

NET INCREASE (DECREASE) IN CASH AND
   CASH EQUIVALENTS                                       (48,790)         (30,067)         (80,121)          157,892

   Cash and cash equivalents, beginning of period         105,962          186,083          186,083            28,191
                                                       -----------      -----------      -----------      ------------

CASH AND CASH EQUIVALENTS,
   END OF PERIOD                                      $    57,172       $  156,016       $  105,962        $  186,083
                                                      ===========       ===========       ==========        ==========

RECONCILIATION OF NET INCOME (LOSS)
   TO NET CASH PROVIDED BY OPERATING
   ACTIVITIES:
   Net income (loss)                                  $   (32,240)      $   63,273      $    78,660       $    68,450
   Adjustments to reconcile net loss to net cash
     provided by operating activities:
        Depreciation                                        9,891            7,700           12,370             3,948
        Allowance for doubtful accounts                     3,000           13,000           13,000             5,000
        Deferred rent liability                            (9,149)            -              26,430              -
        Loss on abandonment of lease                        5,378             -                -                 -
   Changes in assets and liabilities:
     (Increase) decrease in accounts receivable          (116,983)         (17,864)         (28,139)           19,994
     Decrease in prepaid expenses                           2,567            1,376              501            12,307
     (Increase) in deferred income taxes                     -                -              (4,450)           (1,750)
     Increase (decrease) in accounts payable 
        and accrued expenses                                4,396          (79,567)        (119,715)          103,678
     Increase (decrease) in deferred revenue              149,096           27,140           15,430           (12,410)
     Increase (decrease) in income taxes payable          (13,706)          42,000           56,567            36,985
                                                      -----------       ----------       -----------      ------------

NET CASH PROVIDED BY OPERATING
   ACTIVITIES                                         $    2,250       $    57,058      $    50,654       $   236,202
                                                      ===========       ===========      ===========       ===========


                             The  accompanying  notes  are an  integral  part of these financial statements.
</TABLE>

                                      F - 6



<PAGE>



                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1995 AND 1994
                  (Information as of and for the Periods Ended
                    September 30, 1996 and 1995 is unaudited)


NOTE   1  -     DESCRIPTION OF COMPANY:

                Compu-DAWN,  Inc., the Company,  was incorporated under the name
                of  Coastal  Computer  Systems,  Inc.,  in New York on March 31,
                1983, and was  reincorporated in Delaware under its present name
                on October 18,  1996.  The Company is engaged in the business of
                designing,  developing,   licensing,  installing  and  servicing
                computer software products and systems  predominantly for public
                safety and law enforcement agencies. The Company's customers, to
                date, are primarily located in New York State.


NOTE   2  -     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

                The  Company's   accounting  policies  are  in  accordance  with
                generally  accepted  accounting  principles.  Outlined below are
                those policies which are considered particularly significant.

         (a)    Use of Estimates:

                In preparing  financial  statements in accordance with generally
                accepted   accounting   principles,   management  makes  certain
                estimates and  assumptions,  where  applicable,  that affect the
                reported  amounts of assets and  liabilities  and disclosures of
                contingent  assets and  liabilities at the date of the financial
                statements,  as well as the  reported  amounts of  revenues  and
                expenses during the reporting period. While actual results could
                differ  from those  estimates,  management  does not expect such
                variances,  if any, to have a material  effect on the  financial
                statements.

         (b)    Concentration of Credit Risk:

                Financial  instruments that  potentially  subject the Company to
                concentration  of  credit  risk  consist   principally  of  cash
                investments and accounts receivable.

                The Company maintains,  at times,  deposits in federally insured
                financial  institutions  in excess of federally  insured limits.
                Management   monitors   the   soundness   of   these   financial
                institutions and feels the Company's risk is negligible.

                Management  believes  that  concentrations  of credit  risk with
                respect to accounts  receivable are limited due to the Company's
                methods of progress billings and collections.

         (c)    Fixed Assets:

                Fixed assets are recorded at cost.  Depreciation of fixed assets
                is provided on a straight-line basis as follows:

                       Computer equipment                  3 years
                       Furniture and fixtures              5 years
                       Motor vehicles                      5 years

                Maintenance and repairs are expensed as incurred.


                                      F - 7

<PAGE>



                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1995 AND 1994
                  (Information as of and for the Periods Ended
                    September 30, 1996 and 1995 is unaudited)


NOTE   2  -     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  (Continued):

         (c)    Fixed Assets  (continued):

                Depreciation  and  amortization  expense  for  the  years  ended
                December  31,  1995  and 1994  aggregated  $12,370  and  $3,948,
                respectively. Depreciation and amortization expense for the nine
                month  periods  ended  September  30,  1996 and 1995  aggregated
                $9,891 and $7,700, respectively.


         (d)    Revenue Recognition:

                The   Company   generates   revenues   from  the   granting   of
                nonexclusive,  non-transferable  and non- assignable licenses to
                use software it has  developed,  through fixed price  contracts.
                Revenues from such fixed price  contracts are  recognized  using
                the percentage of completion  method of accounting.  The Company
                retains  title  to the  software  and  warranties  that  it will
                provide technical support and repair any defects in the software
                at  no  charge.   The  warranty  period  for  each  contract  is
                negotiated  individually,  for periods  ranging  from 90 days to
                three  years.  To date,  repair  costs  have  been  minimal  and
                therefore  the  Company has not  established  a reserve for such
                warranty costs.

                In addition, the Company provides post contract customer support
                to licensees of its  software.  Revenues  from such services are
                recognized  ratably over the period of performance.  Fees billed
                and/or  received  prior to performance of services are reflected
                as deferred revenue.

         (e)    Software Development Costs:

                The  Company   reflects  costs  incurred  in  establishing   the
                technological  feasibility of a computer  software product to be
                leased or sold as research  and  development  costs and expenses
                such  costs in the period  incurred.  Research  and  development
                costs for the years ended December 31, 1995 and 1994  aggregated
                $140,275 and $126,517,  respectively.  Research and  development
                costs for the nine month  periods  ended  September 30, 1996 and
                1995 aggregated $111,382 and $99,015, respectively.

                After technological feasibility has been established,  all costs
                incurred  on the  software  product  are to be  capitalized  and
                amortized  on a product  by  product  basis.  Capitalization  of
                computer  software  costs is  discontinued  when the  product is
                available to be sold or leased.

                To date, the Company has only sold or leased  software which has
                been  developed  for  specific  customers.  As such,  all  costs
                incurred have been expensed as research and development costs.

                Costs   associated   with   post   contract   customer   support
                (maintenance)  are charged to expense  when  related  revenue is
                recognized  or when those costs are incurred,  whichever  occurs
                first.



                                       F - 8

<PAGE>



                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1995 AND 1994
                  (Information as of and for the Periods Ended
                    September 30, 1996 and 1995 is unaudited)


NOTE   2  -     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  (Continued):


         (f)    Income Taxes:

                The Company has adopted  Financial  Accounting  Standards  Board
                Statement  No. 109  "Accounting  for Income Taxes" ("SFAS 109").
                Under  SFAS  109,   deferred  tax  assets  and  liabilities  are
                determined based on differences  between the financial reporting
                and tax basis of assets  and  liabilities  and are  measured  by
                applying  enacted  tax rates and laws to taxable  years in which
                such differences are expected to reverse.

         (g)    Earnings Per Share:

                Earnings  per  share  has  been  computed  on the  basis  of the
                weighted  average number of common shares and common  equivalent
                shares outstanding  during each period presented.  In accordance
                with the rules of the  Securities and Exchange  Commission,  all
                shares issued and "cheap" options and warrants are being treated
                as outstanding for all periods presented.

         (h)    Statements of Cash Flows:

                For  purposes  of the  statements  of cash  flows,  the  Company
                considers  all  highly  liquid   investments  with  an  original
                maturity of three months or less to be cash equivalents.

                During 1995, the Company  incurred a capital lease obligation of
                $7,271,  in  connection  with  the  purchase  of  furniture  and
                fixtures.

         (i)    Unaudited Interim Financial Data:

                The  unaudited  financial   statements  for  the  periods  ended
                September  30,  1996 and 1995  reflect all  adjustments,  all of
                which are of a normal  recurring  nature,  and which are, in the
                opinion of management,  necessary to a fair  presentation of the
                results  for  the  interim   periods   presented   and  are  not
                necessarily indicative of full year results.





                                      F - 9

<PAGE>



                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1995 AND 1994
                  (Information as of and for the Periods Ended
                    September 30, 1996 and 1995 is unaudited)


NOTE   3  -  FIXED ASSETS:

             Fixed assets consist of the following:

                                                   September 30,   December 31,
                                                      1996            1995
                                                   -------------   ------------

             Computer equipment                      $100,254       $100,254
             Furniture and fixtures                     6,389          6,389
             Motor vehicles                            24,445         24,445
             Leasehold improvements                      -            10,756
             Assets under capitalized leases            7,889          7,889
                                                     ---------      ---------
                                                      138,977        149,733
             Less: accumulated depreciation and
                   amortization                       108,981        104,468
                                                     ---------      ---------
                                                     $ 29,996       $ 45,265
                                                     =========      =========


NOTE 4 - LONG-TERM DEBT:

     (a) Notes Payable:

     Term notes payable consist of the following:

                                                   September 30,   December 31,
                                                      1996            1995
                                                   -------------   ------------

     Installment notes payable re: purchases
     of treasury stock, non-interest bearing       $   -            $21,583

     Equipment notes payable in monthly
     installments of $258, with interest at
     an annual rate of 6%, through March 1997         1,524           3,726
                                                    --------        --------
                                                      1,524          25,309
     Less: current maturities                         1,524          22,351
                                                    --------        --------
                                                   $   -            $ 2,958
                                                    =========       ========



                                       F - 10

<PAGE>



                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1995 AND 1994
                  (Information as of and for the Periods Ended
                    September 30, 1996 and 1995 is unaudited)


NOTE   4  -     LONG-TERM DEBT  (Continued):

         (b)    Capitalized Lease Obligations:

                In 1995, the Company  entered into a capital lease for furniture
                and  fixtures  which  expires  in  June  1998.  The  assets  and
                liability  under this capital lease are recorded at the lower of
                the  present  value of the  minimum  lease  payments or the fair
                market value of the asset. The assets are depreciated over their
                estimated  useful  lives.  Depreciation  of assets under capital
                leases for the year ended December 31, 1995  aggregated  $1,315.
                Depreciation  of assets under capital  leases for the nine month
                periods ended September 30, 1996 and 1995 aggregated  $1,972 and
                $986, respectively.

                Minimum  future  lease  payments  under  capital  leases  as  of
December 31, 1995 are as follows:

                         1996                                 $3,323
                         1997                                  3,323
                         1998                                  1,384
                                                               -----

                         Total minimum lease payments          8,030
                         Less: amount representing interest    1,397
                                                               -----
                                                              $6,633

NOTE   5  -     CAPITAL STOCK AND EQUIVALENTS:

                In October 1996,  simultaneously with its reincorporation in the
                State  of  Delaware,  (see  Note 1) the  Company  increased  its
                authorized  capital to 20,000,000  shares of common stock,  $.01
                par value,  and 1,000,000  shares of preferred  stock,  $.01 par
                value. The Company also effected a stock split of its issued and
                outstanding  common  stock  on a 325 for 1 basis,  resulting  in
                1,157,000   shares.   This  stock   split  has  been   reflected
                retroactively  in  the  accompanying  financial  statements  and
                accordingly,  all  references  to the  number of  common  shares
                issued and outstanding  have been restated.  No preferred shares
                are issued and outstanding.

                During 1994 the Company repurchased 578,500 shares of its common
                stock from certain shareholders at an aggregate cost of $38,500.
                These  shares are  reflected as shares held in treasury for 1995
                and as being canceled in 1996.

                During 1995 the Company repurchased an additional 107,250 shares
                of its common  stock from certain  shareholders  at an aggregate
                cost of $33,000.  These  shares are also  reflected  as treasury
                stock for 1995 and as being canceled in 1996.



                                     F - 11

<PAGE>



                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1995 AND 1994
                  (Information as of and for the Periods Ended
                    September 30, 1996 and 1995 is unaudited)


NOTE   5  -     CAPITAL STOCK AND EQUIVALENTS  (Continued):

                In August 1996,  the Company  sold 505,375  shares of its common
                stock at a price of $.30 per share,  for  aggregate  proceeds of
                $151,612.  The Company also issued  75,075  shares of its common
                stock  in  lieu  of  payment  of  legal  and   consulting   fees
                aggregating  $22,523, in connection with a contemplated IPO (see
                Note 10).  Since  payment  for these  shares  was being  held in
                escrow pending the  consummation of a debt offering (see Note 9)
                the   proceeds   therefrom   are   being   reflected   as  stock
                subscriptions receivable.

                The Company had also granted,  to certain  former  shareholders,
                options to  purchase  an  aggregate  of 50,700  shares of common
                stock (post-split) at an aggregate exercise price of $156. As of
                September 30, 1996, none of these options had been exercised. In
                October 1996, subsequent to the balance sheet date and following
                the  successful  completion of a debt offering (see Note 9), the
                Company entered into  agreements  with the former  shareholders,
                canceling these options in  consideration of payment of $.30 for
                each  underlying  share and the issuance of warrants to purchase
                an aggregate of 31,200  shares of stock at an exercise  price of
                $5.00 per share.

                The Company also  re-purchased,  subsequent to the balance sheet
                date, 65,000 shares held by these minority shareholders at a per
                share price of $.30.

                In addition,  in October  1996,  subsequent to the balance sheet
                date,  the Company  established  a Stock Option Plan under which
                options  (including  non-statutory  options)  to  purchase up to
                2,000,000 shares may be granted to eligible persons. The Company
                has since  granted  options to purchase an  aggregate of 501,450
                shares of common stock at prices  ranging from $.30 to $5.00 per
                share, aggregating $233,735. To date, none of these options have
                been exercised. (See also Note 2g regarding earnings per share).


NOTE   6  -     ECONOMIC DEPENDENCY:

                To date, the Company's  revenues have been materially  dependent
                on a limited  number of  customers.  The nature of the Company's
                business  (see  Note  1) is  such  that  during  any  individual
                accounting  period it will  license its  software  products to a
                limited amount of significant customers.  In addition,  revenues
                from the Company's products are primarily from the public safety
                and law enforcement markets.

                Also, the Company  currently  relies on a limited number of (two
                or three)  software  licensors  of its main  computer  operating
                system.  The Company cannot assure that if any of these licenses
                are  terminated,  it will be able to replace those licenses on a
                timely basis.



                                     F - 12

<PAGE>



                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1995 AND 1994
                  (Information as of and for the Periods Ended
                    September 30, 1996 and 1995 is unaudited)



NOTE   7  -     INCOME TAXES:

                The income tax expense (benefit) is comprised of the following:


                   For the Nine Months Ended             For the Year Ended
                       September 30,                        December 31,
                   -------------------------          -------------------------
                       1996         1995                1995              1994
                   ---------      ----------          ---------          ------

   CURRENT:
     Federal       $ (9,000)       $30,565            $39,050           $24,680
     State           (1,277)        12,764             17,095            14,155
   DEFERRED:
     Federal          -             (1,165)            (3,000)           (1,165)
     State            -               (585)            (1,450)             (585)
                    --------       --------           --------         ---------
                   $(10,277)       $41,579            $51,695           $37,085
                    ========       ========           ========         =========

               The  component of the Company's  deferred tax asset,  pursuant to
SFAS 109, is as follows:

                                            September 30,          December 31,
                                                1996                   1995
                                            -------------          ------------
   Allowance for doubtful accounts            $6,200                  $6,200
                                              ======                  ======



                The  Company,   after   considering  its  previous   pattern  of
                profitability, believes that it is more likely than not that the
                deferred tax asset will be realized.

                The  following  is a  reconciliation  of the  maximum  statutory
                federal tax rate to the Company's effective tax rate:

                              For the Nine Months Ended       For the Year Ended
                                     September 30,                December 31,
                              --------------------------      ------------------
                               1996               1995        1995         1994
                              --------         ---------     ------       ------

   Federal statutory rate     (34.0%)              34.0%      34.0%       34.0%
   State income taxes          (2.0)                7.7        7.9         8.5
   Other                       11.8                (2.0)      (2.0)       (7.4)
                              ------               -----      -----       -----
                              (24.2%)              39.7%      39.7%       35.1%
                              =====                ====       =====       =====




                                     F - 13

<PAGE>



                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1995 AND 1994
                  (Information as of and for the Periods Ended
                    September 30, 1996 and 1995 is unaudited)



NOTE   8  -     COMMITMENTS:

        (a)     The  Company  is  obligated  under  a lease  commitment  for its
                executive  office space which  provides for a base annual rental
                of $16,000 plus a proportionate  amount of real estate taxes and
                other  operating  costs.  This lease is  scheduled  to expire in
                March 1997.  In October  1996,  subsequent  to the balance sheet
                date, the Company signed a lease for new space at an annual rent
                of  approximately  $85,000 and will be  relocating  prior to the
                termination of its current lease.

                The Company also sublets to an unaffiliated  third party,  space
                which was previously  utilized as its executive  offices under a
                lease which expires in February  1998. As of September 30, 1996,
                the Company had a remaining  accrued  liability of $17,281 which
                represents  the net cost to the  Company  in  excess  of  rental
                income.

                Total net rent expense for  operating  leases,  consisted of the
following:

                          For the Nine Months Ended         For the Year Ended
                                 September 30,                 December 31,
                          -------------------------         ------------------
                             1996            1995          1995          1994
                          ----------       --------      -------       --------

 Minimum rentals           $31,877          $26,844      $39,544        $20,585
 Sublease rentals           (9,000)            -          (1,500)          -
                           -------          -------      -------        -------
 Total net rent expense    $22,877          $26,844      $38,044        $20,585
                           =======          =======      =======        =======

               At September 30, 1996, future minimum rentals (based upon the new
               space) and sublease  income for the years ending December 31, are
               as follows:

                           Total             Sublease
                            Rent              Income            Net

  1996                   $  51,376            $18,000        $ 33,376
  1997                      95,428             18,000          77,428
  1998                      87,616              3,000          84,616
  1999                      87,975               -             87,975
  2000                      93,075               -             93,075
  Thereafter                72,675               -             72,675
                          --------            -------         --------
  Total                   $488,145            $39,000         $449,145
                          ========            =======         ========




                                     F - 14

<PAGE>



                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1995 AND 1994
                  (Information as of and for the Periods Ended
                    September 30, 1996 and 1995 is unaudited)



NOTE   8  -     COMMITMENTS  (Continued):

        (b)     The  Company  also  leases  certain  types  of  equipment  under
                operating  leases which expire at various  dates  through  1999.
                Lease  payments,  which are  charged  to  operations,  aggregate
                approximately $1,100 per month.

        (c)     The Company is also committed to provide post contract  customer
                support, to two of its customers through a third-party provider.
                The agreement with the third party provides for monthly payments
                of $483 and expires in July 1997.


        (d)     Effective October 1, 1996, the Company entered into a consulting
                agreement  with the  Chairman of its Board of  Directors,  which
                agreement terminates upon the earlier of (a) the closing date of
                the contemplated IPO (see Note 10) or (b) December 15, 1997. The
                Company has also  executed  an  employment  agreement  with this
                consultant,  whereby he will serve as chief executive officer of
                the Company,  which becomes  effective  upon the closing date of
                the contemplated IPO, to continue until September 30, 1999. Both
                of these agreements provide for annual  compensation of $250,000
                and a signing bonus based on a fixed formula.

                Effective October 1, 1996, the Company entered into a three year
                employment  agreement  with its  President  and Chief  Operating
                Officer.  This  agreement  provides for annual  compensation  of
                $125,000 and a signing bonus of $15,000.

                The  agreements   with  both  of  these  officers   provide  for
                continuing   automatic   one  year   extensions,   increases  as
                determined  by the Board of Directors;  annual  bonuses based on
                sales and pretax income and include  provisions for  termination
                and  covenants  not to  compete.  In  addition,  the  agreements
                provide  for common  stock  option  grants  based upon levels of
                Company earnings.


NOTE  9 -       SUBSEQUENT EVENTS:

        (a)     Debt Offering:

                In October  1996,  subsequent  to the balance  sheet  date,  the
                Company  successfully  completed the sale of 77 units, each unit
                consisting of a $10,000  principal  amount 12%  promissory  note
                ("bridge  note")  and a  redeemable  stock  purchase  warrant to
                acquire 5,600 shares of the Company'  common stock for aggregate
                gross  proceeds of $770,000.  The warrants are  exercisable at a
                price of $.50 per share only upon the  successful  completion of
                an  Initial  Public  Offering  ("IPO"),  (see Note  10),  of the
                Company's common stock.

                Each of the bridge  notes is due and payable upon the closing of
                the IPO. In the event such closing occurs on or before September
                15, 1997, no interest will be payable on these notes.



                                     F - 15

<PAGE>


                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1995 AND 1994
                  (Information as of and for the Periods Ended
                    September 30, 1996 and 1995 is unaudited)


NOTE  9 -       SUBSEQUENT EVENTS:

        (a)     Debt Offering (continued):

                Deferred  financing  costs,  which  represent  costs incurred in
                connection with this offering,  will be charged to operations as
                additional interest expense over the term of the bridge notes.

                Concurrently  with the  closing of this  offering,  the  Company
                entered  into a  consulting  agreement  with one of its founding
                shareholders which provided for a one-time payment at closing of
                $25,290.

        (b)     Loan Receivable - Officer:

                In  October  1996,  the  Company  made a loan of  $70,000  to an
                officer for the  purpose of such  officer's  participation  in a
                debt  offering  (see (a)  above).  Such loan is  evidenced  by a
                promissory  note  requiring  120 equal monthly  payments,  at an
                annual  interest  rate of 8% and is  secured by shares of common
                stock owned by the individual  with a value equal to 120% of the
                outstanding balance.

        (c)     See also Notes 5 and 8 for other subsequent events.


NOTE 10  -      PROPOSED INITIAL PUBLIC OFFERING:

                The Company is preparing to undertake an initial public offering
                ("IPO") of  1,000,000  shares of its common  stock at a price of
                $5.00 per share, or an aggregate of approximately  $3,875,000 of
                net  proceeds.  The net proceeds from this offering will be used
                to repay the  promissory  notes from the private  offering  (see
                Note 9), build a staff of regional  sales  managers to cover the
                United States and for marketing, product development, etc.

                The proposed  offering also covers the resale of an aggregate of
                431,200 shares of common stock underlying the warrants issued in
                connection  with the debt  offering  and an aggregate of 250,250
                shares currently held by certain shareholders.  The Company will
                not receive any of the proceeds from the resale of these shares.


                                     F - 16

<PAGE>





     No dealer, salesman or other person has
been authorized to give any information or to
make any representations not contained in this
Prospectus and, if given or made, such
information or representations must not be
relied upon as having been authorized by the
Company or the Underwriter.  Neither the
delivery of this Prospectus nor any sale made
hereunder shall under any circumstances create
any implication that there has been no change
in the affairs of the Company since the date
hereof.  This Prospectus does not constitute an
offer of any securities other than the securities
to which it relates or an offer to any person in
any jurisdiction in which such an offer would
be unlawful.
                                   -----------
                                TABLE OF CONTENTS
                                                Page
Prospectus Summary................................
Risk Factors......................................
Use of Proceeds...................................
Dilution..........................................
Capitalization....................................
Dividend Policy...................................
Bridge Financing..................................
Management's Discussion and Analysis of
   Financial Condition and Results of
   Operations.....................................
Business..........................................
Management........................................
Principal and Selling Stockholders................
Certain Relationships and Related Transactions....
Description of Securities.........................
Underwriting......................................
Legal Matters.....................................
Experts...........................................
Additional Information............................
Financial Statements..............................

                                  -------------
     Until , 1997 (25 days after the date of this
Prospectus), all dealers effecting transactions in
the registered securities, whether or not participating
in this distribution, may be required to deliver a
Prospectus. This is in addition to the obligation of
dealers to deliver a Prospectus when acting as 
underwriters and with respect to their unsold allotments
or subscriptions.

<PAGE>







                                            1,000,000 Shares of Common Stock








                                                    COMPU-DAWN, INC.













                                                       PROSPECTUS













                                                   EUROPEAN COMMUNITY
                                                      CAPITAL LTD.










                                                              , 1997




<PAGE>



                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24. Indemnification of Directors and Officers.

     Article X of the Company's  Certificate  of  Incorporation  eliminates  the
personal liability of directors to the Company and its stockholders for monetary
damages  for  breach of  fiduciary  duty as a  director  to the  fullest  extent
permitted by Section 102 of the Delaware General  Corporation Law, provided that
this provision  shall not eliminate or limit the liability of a director (i) for
any breach of the director's duty of loyalty to the Company or its stockholders,
(ii) for acts or  omissions  not in good  faith  or  which  involve  intentional
misconduct or a knowing violation of law, (iii) arising under Section 174 of the
Delaware General Corporation Law (with respect to unlawful dividend payments and
unlawful stock purchases or redemptions), or (iv) for any transaction from which
the director derived an improper personal benefit.

     Additionally,  the Company has included in its Certificate of Incorporation
and its by-laws provisions to indemnify its directors,  officers,  employees and
agents and to purchase  insurance  with respect to liability  arising out of the
performance  of their duties as  directors,  officers,  employees  and agents as
permitted by Section 145 of the Delaware  General  Corporation law. The Delaware
General  Corporation  law provides  further that the  indemnification  permitted
thereunder  shall  not be  deemed  exclusive  of any  other  rights to which the
directors,  officers,  employees and agents may be entitled  under the Company's
by-laws, any agreement, vote of stockholders or otherwise.

     The  effect of the  foregoing  is to  require  the  Company  to the  extent
permitted by law to indemnify the officers,  directors,  employees and agents of
the  Company  for any claim  arising  against  such  persons  in their  official
capacities if such person acted in good faith and in a manner that he reasonably
believed to be in or not opposed to the best interests of the Company, and, with
respect to any criminal action or proceeding, had no reasonable cause to believe
his conduct was unlawful.

     In connection  with the Offering,  the  Underwriter has agreed to indemnify
the Company,  its directors,  and each person who controls it within the meaning
of Section 15 of the Act with respect to any  statement in or omission  from the
registration  statement or the Prospectus or any amendment or supplement thereto
if such statement or omission was made in reliance upon information furnished in
writing to the Company by the Underwriter specifically for or in connection with
the  preparation of the  registration  statement,  the  Prospectus,  or any such
amendment or supplement thereto.


INSOFAR AS INDEMNIFICATION  FOR LIABILITIES ARISING UNDER THE SECURITIES ACT MAY
BE PERMITTED TO DIRECTORS,  OFFICERS OR PERSONS CONTROLLING THE COMPANY PURSUANT
TO THE FOREGOING PROVISIONS,  THE COMPANY HAS BEEN INFORMED THAT, IN THE OPINION
OF THE SECURITIES AND EXCHANGE

                                      II-1

<PAGE>



COMMISSION, SUCH INDEMNIFICATION IS AGAINST PUBLIC POLICY AS EXPRESSED
IN THE SECURITIES ACT AND IS THEREFORE UNENFORCEABLE.

Item 25. Other Expenses of Issuance and Distribution.

     The estimated expenses to be incurred by the Company in connection with the
issuance  and  distribution  of the  securities  being  registered,  other  than
underwriting discounts and commissions, are estimated as follows:

    SEC Registration Fee                                $   3,034.60
    NASD Filing Fee                                         2,000.00
    Blue Sky Fees and Expenses                             25,000.00
    Registrant's Counsel Fees and Expenses                125,000.00
    Accountant's Fees and Expenses                         75,000.00
    Underwriter's Non-Accountable Expense Allowance       150,000.00
    Underwriter's Consulting Fee                          108,000.00
    Printing and Engraving Expenses                        50,000.00
    NASDAQ Listing Fees                                    10,000.00
    Blue Sky Counsel Fees                                  25,000.00
    Transfer Agent and Registrar's Fees and Expenses       15,000.00
    Miscellaneous Expenses                                 36,965.40
                                                          ----------
    Estimated Total                                      $625,000.00

Item 26.          Recent Sales of Unregistered Securities.

         The Company  sold the  following  Common  Shares  during the past three
years.  The number of Common Shares referred to herein gives effect to a 325 for
1 stock split  effectuated on October 18, 1996 in connection  with the Company's
reincorporation in the State of Delaware.

         In October  1996,  the Company  borrowed  $770,000  from the  following
bridge  lenders (the "Bridge  Lenders") in a Bridge  Financing  transaction.  In
exchange for making the loan, the Company  issued Bridge  Warrants to the Bridge
Lenders for the purchase of an aggregate of 431,200  Common Shares at a price of
$0.50 per share.



                                      II-2

<PAGE>



                                         Number of
                                      Common Shares
  Name                              Underlying Warrants
  ----                              -------------------


Dong W. Lew                               39,200
Mark Honigsfeld                           33,600
Robert H. Solomon                         25,200
Murray Gross                              28,000
Harvey Bibicoff                           70,000
Apollo Equities                           56,000
James Favia                               42,000
Sydney Gluck                              22,400
Steven Wallitt                            16,800
John Eckhoff                              14,000
Kenneth Moschetto                         14,000
Lawrence Levine                           11,200
Maretza Jimenez
  Campos                                  11,200
Lori Siegal                               11,200
Horizon Acquisitions                       8,400
Stuart Copperman                           5,600
Teddy Selinger                             5,600
John P. Hefferon                           5,600
Scott Cohen                                2,800
Peter Guardino                             2,800
James Portnof                              2,800
Windsor L. P.                              2,800
                                       ---------

         Total                           431,200


         In August 1996,  the Company sold an aggregate of 497,875 Common Shares
at a price  of  $.30  per  share  to the  following  persons  for the  following
consideration:

                      Number of               Aggregate
Name                  Common Shares         Consideration
- ----                  -------------         -------------
Murray Gross            75,075              $22,522.50(1)
Robert LoRusso         100,100                 30,030.00(2)
Mark Honigsfeld
 Living Trust          330,200                 99,060.00(2)
                       -------                 ---------
Total                  505,375                $151,612.50
                       =======                 ==========

(1) Consideration $15,000 paid in cash. Additionally,  the Company issued 25,075
Common Shares in payment of consulting  fees of $7,572.50 in connection with the
Company's marketing activities.

(2) Consideration paid in cash.

         Additionally, in August 1996, the Company issued an aggregate of 75,075
Common  Shares to Robert H. Solomon in payment of legal and  consulting  fees of
$22,522.50.

         All the foregoing  transactions were private transactions not involving
a public  offering and were exempt from the  registration  provisions of the Act
pursuant to Section 4(2) thereof. Except as otherwise

                                      II-3

<PAGE>



indicated below, sales of the securities were without the use of an underwriter,
and  the  certificates  evidencing  the  securities  relating  to the  foregoing
transactions bear restrictive  legends permitting the transfer thereof only upon
registration of such securities or an exemption under the Act.

         The  Underwriter  of this  Offering  acted as  placement  agent for the
Company in connection with the Bridge Financing  transaction on a "best efforts,
all or none" basis. The Underwriter received a placement fee of 10% of the gross
proceeds of the Bridge Financing transaction,  or $77,000, and a non-accountable
expense  allowance  of  3%  of  the  gross  proceeds  of  the  Bridge  Financing
transaction or $23,100.  Additionally,  the Underwriter is entitled to a warrant
solicitation  fee of 10% of the  exercise  price  of the  Bridge  Warrants.  The
Company also paid the fees and  disbursements  of the  Underwriter's  counsel in
connection with  representing the Underwriter in its capacity of placement agent
in the Bridge Financing transaction.

Item 27.          Exhibits.

Exhibit
Number     Title of Exhibit

  1.1      Form of Underwriting Agreement by and between the Company and the
           Underwriter.*

  1.2      Form of Financial Consulting Agreement between the Underwriter and 
           the Company.*

  2.1      Agreement of Merger between the Company and Coastal Computer Systems,
           Inc., a New York corporation.

  3.1      Articles of Incorporation of the Company.

  3.2      By-Laws of the Company.

  4.1      Specimen Common Share Certificate.*

  4.2      Form of Underwriter's Common Share Purchase Warrant.*

  5.1      Opinion of Certilman Balin Adler & Hyman, LLP, counsel for the 
           Company.*

 10.1      Employment Agreement dated as of October 1, 1996 between the Company
           and Dong W. Lew.


 10.2      Employment Agreement dated ________ between the Company and Mark
            Honigsfeld. *

10.3       $70,000 Promissory Note dated October 30, 1996 from Dong W. Lew to 
           the Company.


                                      II-4

<PAGE>



10.4       Form of Warrant between the Company and each of the Bridge Lenders.*

10.5       1996 Stock Option Plan.*

10.6       Lease dated October 1, 1996 between Summit Equities Corp. and the
           Company.

23.1       Consent of Lazar, Levine & Company LLP, independent auditors.

23.2       Consent of Certilman Balin Adler & Hyman, LLP (included in its 
           opinion filed as Exhibit 5.1 hereto).*

27.1       Financial Data Schedule.

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

         *To be filed by amendment.

Item 28. Undertakings.

(a)      Rule 415 Offering.

         The undersigned Company will:

(1)      file,  during any  period in which  offers or sales are being  made,  a
         post-effective amendment to this registration statement to:

         (i)     include any prospectus required by section 10(a)(3) of the Act;

         (ii)     reflect in the prospectus any facts or events which, 
                  individually or together, represent a fundamental change in 
                  the information set forth in the registration statement; and

         (iii)    include any additional or changed material information on the
                  plan of distribution.

(2)      for  determining  liability  under the Act,  treat each  post-effective
         amendment as a new  registration  statement of the securities  offered,
         and the offering of the  securities at that time to be the initial bona
         fide offering.

(3)      file a post-effective amendment to remove from registration any of the
         securities that remain unsold at the end of the offering.

(b)      Equity Offerings of Nonreporting Small Business Issuers.


                                      II-5

<PAGE>



         The undersigned Company will provide to the Underwriter, at the closing
specified  in the  underwriting  agreement,  Common Share  certificates  in such
denominations  and  registered in such names as required by the  Underwriter  to
permit prompt delivery to each purchaser.


(c)      Indemnification.

         Insofar as indemnification for liabilities arising under the Act may be
permitted to directors, officers and controlling persons of the Company pursuant
to the  provisions  referred to in Item 24 of this  Registration  Statement,  or
otherwise,  the Company has been advised  that in the opinion of the  Securities
and  Exchange  Commission  such  indemnification  is  against  public  policy as
expressed in the Act and is, therefore, unenforceable.

         In the event that a claim for indemnification  against such liabilities
(other  than the  payment  by the  Company  of  expenses  incurred  or paid by a
director,  officer  or  controlling  persons of the  Company  in the  successful
defense of any action, suit or proceeding) is asserted by such director, officer
or controlling  person in connection with the securities being  registered,  the
Company  will,  unless in the opinion of its counsel the matter has been settled
by  controlling  precedent,  submit to a court of appropriate  jurisdiction  the
question  whether  such  indemnification  by  it is  against  public  policy  as
expressed  in the Act and will be  governed  by the final  adjudication  of such
issue.

(d)      Rule 430A.

         The undersigned Company will:

(1)      for  determining  any liability  under the Act,  treat the  information
         omitted from the form of prospectus filed as part of this  Registration
         Statement  in  reliance  upon  Rule  430A  and  contained  in a form of
         prospectus  filed by the Company under Rule  424(b)(1) or (4) or 497(h)
         under the Act, as part of this  Registration  Statement  as of the time
         the Commission declared it effective;

(2)      for determining any liability under the Act, treat each  post-effective
         amendment  that  contains a form of  prospectus  as a new  registration
         statement for the securities offered in the Registration Statement, and
         that  offering of the  securities at that time as the initial bona fide
         offering of those securities.




                                      II-6

<PAGE>


                                   SIGNATURES

         In accordance  with the  requirements of the Securities Act of 1933, as
amended, the Company certifies that it has reasonable grounds to believe that it
meets  all of the  requirements  for  filing on Form  SB-2 and  authorized  this
Registration  Statement  to be signed on its behalf by the  undersigned,  in the
County of Nassau, State of New York, on December 23, 1996.


                                                COMPU-DAWN, INC.

                                                By: /s/ Mark Hongisfeld
                                                -----------------------
                                                Mark Honigsfeld,
                                                Chairman of the Board

                                POWER OF ATTORNEY

         Know  all men by these  presents,  that  each  person  whose  signature
appears below constitutes and appoints Mark Honigsfeld and Dong W. Lew, and each
of them,  with full  power to act as his true and  lawful  attorney-in-fact  and
agent,  with full power of substitution  and  resubstitution  for him and in his
name,  place and stead, in any and all capacities to sign any and all amendments
(including  post-effective  amendments) to this Registration  Statement,  and to
file the same,  with all exhibits  thereto,  and other  documents in  connection
therewith  with the  Securities  and  Exchange  Commission,  granting  unto said
attorney-in-fact  and  agent,  and  each  of his  substitutes,  full  power  and
authority to do and perform each and every act and thing  requisite or necessary
to be done in and about the premises, as fully to all intents and purposes as he
might or could do in  person,  hereby  ratifying  and  confirming  all that said
attorney-in-fact  and agent,  and each of his  substitutes,  may  lawfully do or
cause to be done by virtue hereof.

         In accordance  with the  requirements of the Securities Act of 1933, as
amended, this Registration  Statement was signed by the following persons in the
capacities and on the dates stated.

   Signature             Title                                 Date


                      Chairman of the Board, Principal      December 23, 1996
                      Executive Officer, Principal
                      Accounting Officer, Secretary
/s/Mark Honigsfeld    and Director
- ------------------    
Mark Honigsfeld

                      President, Chief Operating            December 23, 1996
                      Officer, Treasurer and
/s/Dong W. Lew        Director
- --------------        
Dong W. Lew

                      Vice President, Assistant             December 23, 1996
/s/Doris H. Abruzzo   Secretary and Director
- -------------------   
Doris H. Abruzzo



                                      II-7

<PAGE>



         AGREEMENT AND PLAN OF MERGER (the "Agreement"),  dated as of October18,
1996, by and between COMPU-DAWN,  INC., a Delaware  corporation  ("Compu-Dawn"),
and COASTAL COMPUTER SYSTEMS, INC., a New York corporation ("Coastal").

                  Compu-Dawn is a corporation  duly organized and existing under
the laws of the  State  of  Delaware  and has an  authorized  capitalization  of
20,000,000  shares of Common Stock, par value $.01 per share, 10 shares of which
are  outstanding  and are held by Coastal,  and  1,000,000  shares of  Preferred
Stock, par value $.01 per share, none of which are outstanding.

                  Coastal is a corporation duly organized and existing under the
laws of the  State  of New York and has an  authorized  capitalization  of 4,000
shares of Common Stock, without par value.

                  The  respective  Boards of Directors of Compu-Dawn and Coastal
have  determined  that,  for the purpose of  effecting  the  reincorporation  of
Coastal  in the State of  Delaware  under  the name  "Compu-Dawn,  Inc.",  it is
advisable and to the advantage of such two corporations  that Coastal merge with
and into Compu-Dawn upon the terms and conditions herein provided.

                  The  respective  Boards of Directors of Compu-Dawn and Coastal
have  approved  this  Agreement  and the Boards of Directors of  Compu-Dawn  and
Coastal  have  directed  that this  Agreement  be  submitted  to a vote of their
respective stockholders.

                  NOW THEREFORE,  in consideration of the mutual  agreements and
covenants set forth  herein,  Compu-Dawn  and Coastal,  subject to the terms and
conditions hereinafter set forth, hereby agree, as follows:

                                        I

                                     MERGER

         1.1 Merger.  In accordance with the provisions of this  Agreement,  the
Delaware  General  Corporation  Law  ("Delaware  Law") and the New York Business
Corporation  Law  ("New  York  Law"),  Coastal  shall  be  merged  with and into
Compu-Dawn  (the  "Merger").  Compu-Dawn  shall be and is hereinafter  sometimes
referred to as the "Surviving Corporation." Compu-Dawn and Coastal are sometimes
hereinafter referred to as the "Constituent Corporations."

         1.2 Filing and  Effectiveness.  The Merger shall become  effective (the
"Effective Date of the Merger") for all purposes, including, without limitation,
accounting  and  operational  purposes,  except for purposes of the State of New
York, when the following actions shall have been completed:



                                        1

<PAGE>



                  (a) The  Agreement  and the Merger shall have been adopted and
approved by the stockholders of each Constituent  Corporation in accordance with
the requirements of Delaware Law and New York Law; and

                  (b) An executed  Certificate  of Ownership and Merger  meeting
the  requirements  of Delaware Law,  shall have been filed with the Secretary of
State of the State of Delaware in accordance  with the  applicable  laws of such
State; and

         1.3 New York  Filing.  An executed  Certificate  of Merger  meeting the
requirements  of New York Law, shall be filed with the Secretary of State of the
State  of New  York in  accordance  with  the  applicable  laws  of such  State,
contemporaneously  with the filing of the  Certificate  of Ownership  and Merger
with the  Secretary  of State of the  State of  Delaware  described  in  Section
1.2(b).

         1.4 By-laws.  The By-laws of  Compu-Dawn  as in effect on the Effective
Date of the Merger shall continue in full force and effect as the By-laws of the
Surviving Corporation.

         1.5 Directors  and  Officers.  The directors and officers of Compu-Dawn
immediately prior to the Effective Date of the Merger shall be the directors and
officers of the Surviving  Corporation  until their  successors  shall have been
elected and shall qualify or until otherwise provided by law, the Certificate of
Incorporation  of the  Surviving  Corporation  and the By-laws of the  Surviving
Corporation.

         1.6 Effect of  Merger.  Upon the  Effective  Date of the  Merger,  the
separate  existence  of Coastal  shall cease and  Compu-Dawn,  as the  Surviving
Corporation,  (i) shall  continue to possess  all of its rights and  property as
constituted  immediately  prior to the  Effective  Date of the  Merger and shall
succeed,  without other transfer,  to all of the rights and property of Coastal,
and (ii) shall  continue  to be subject to all of its debts and  liabilities  as
constituted  immediately  prior to the  Effective  Date of the  Merger and shall
succeed,  without other transfer, to all of the debts and liabilities of Coastal
in the same  manner as if  Compu-Dawn  had itself  incurred  them,  pursuant  to
Delaware Law and New York Law.

                                       II

                          MANNER OF CONVERSION OF STOCK

         2.1 Coastal  Capital  Stock.  The Common  Shares of Coastal  issued and
outstanding on the Effective  Date of the Merger shall,  by virtue of the Merger
and  without  any  action  by  the  holder  of  such  shares  or  the  Surviving
Corporation,  be converted  into fully paid and  nonassessable  shares of Common
Stock, par value $.01 per share, of the Surviving  Corporation,  on the basis of
three  hundred and  twenty-five  (325) shares of Common  Stock of the  Surviving
Corporation for each one (1) share of Common Stock of Coastal.



                                        2

<PAGE>



         2.2 Fractional  Shares.  No  fractional  shares of Common Stock of the
Surviving  Corporation  or cash in  lieu  thereof  shall  be  issued  or paid in
connection  with the  conversion  pursuant to Section 2.1. If fractional  shares
would otherwise result from such conversion,  stockholders who would be entitled
to  receive  such  fractional  shares if they were to be  issued  shall  instead
receive a full share.

         2.3 Coastal  Rights and Options.  On the Effective  Date of the Merger,
each  outstanding  right and option to acquire shares of Common Stock of Coastal
shall  become,  respectively,  rights  and  options  to  acquire  shares  of the
Surviving  Corporation's  Common  Stock  on  the  basis  of  three  hundred  and
twenty-five  (325) shares of the Surviving  Corporation's  Common Stock for each
one (1) share of Common Stock of Coastal issuable  pursuant to any such right or
option,  as the case may be,  at a price  per share  equal to the  purchase  (or
conversion) price under such Coastal right or option prevailing at the Effective
Date of the Merger divided by three hundred twenty-five (325).

         2.4 Compu-Dawn Capital Stock.  Any then outstanding shares of Common
Stock of Compu-Dawn which are owned by Coastal immediately prior to the Merger
shall be canceled at the Effective Date of the Merger.

                                       III

                                  MISCELLANEOUS


         3.1 Compu-Dawn Certificate of Incorporation.  Annexed hereto as Exhibit
A is the Certificate of Incorporation of Compu-Dawn.

         3.2 Abandonment.  At any time before the Effective Date of the Merger,
the Agreement  may be terminated  and the Merger may be abandoned for any reason
whosoever  by the Board of Directors of either  Coastal or  Compu-Dawn  or both,
notwithstanding  approval of the Agreement by the  stockholders of Coastal,  the
stockholders of Compu-Dawn or both.

         3.3 Registered Office.  The registered office of the Surviving 
Corporation in the State of Delaware is located at 15 East North Street, Dover,
Delaware, and United Corporate Services, Inc. is the registered agent of the 
Surviving Corporation at such address.

         3.4 Agreement. Executed copies of this Agreement will be on file at the
principal  place of  business  of the  Surviving  Corporation  at 166 West  Park
Avenue,  Long Beach,  New York,  and copies  thereof  will be  furnished  to the
stockholders of each Constituent Corporation upon request and without cost.

         3.5 Governing Law.  The Agreement shall in all respects be construed,
interpreted and enforced in accordance with and governed by the laws of the 
State of Delaware, and, so far as applicable, the merger provisions of New York
Law.



                                        3

<PAGE>


         3.6 Counterparts.  The Agreement may be executed in any number of 
counterparts, each of which shall be deemed to be an original.

         IN WITNESS  WHEREOF,  this  Agreement,  having  been first  approved by
resolutions  of the Board of  Directors  of Coastal  and  Compu-Dawn,  is hereby
executed on behalf of each of such two corporations by their respective officers
thereunto duly authorized.

                                       COMPU-DAWN, INC.


                                       By:/s/ Dong W. Lew
                                          ------------------------------
                                          Dong W. Lew, President


                                       COASTAL COMPUTER SYSTEMS, INC.,


                                       By:/s/ Dong W. Lew
                                          ------------------------------
                                          Dong W. Lew, President



                                        4
<PAGE>


                          CERTIFICATE OF INCORPORATION

                                       OF

                                COMPU-DAWN, INC.

         The  undersigned,  being of legal age,  in order to form a  corporation
pursuant  to the  provisions  of the  General  Corporation  Law of the  State of
Delaware, does hereby certify as follows:

                                    ARTICLE I

         The  name  of  the   corporation   (hereinafter   referred  to  as  the
"Corporation") is COMPU-DAWN, INC.

                                   ARTICLE II

         The  registered  office of the  Corporation is located in the County of
Kent  at  15  East  North  Street,  Dover,  Delaware  19901.  The  name  of  the
Corporation's  registered  agent at said address is United  Corporate  Services,
Inc.
                                   ARTICLE III

         The nature of the  business  of the  Corporation,  and the  objects and
purposes  proposed to be transacted,  promoted and carried on by it, shall be to
engage in any lawful act or activity  for which  corporations  may be  organized
under the General Corporation Law of Delaware.

                                   ARTICLE IV

         (a) The aggregate number of shares of stock which the Corporation shall
have the authority to issue is  21,000,000,  of which  20,000,000  are shares of
Common  Stock,  with a par value of $.01 per share,  and 1,000,000 are shares of
Preferred Stock, with a par value of $.01 per share.

         (b) The  Board of  Directors  hereby is vested  with the  authority  to
provide for the issuance of the  Preferred  Stock,  at any time and from time to
time, in one or more series, each of such series to

                                        1

<PAGE>



have such voting powers,  designations,  preferences and relative participating,
optional,  conversion and other rights, and such qualifications,  limitations or
restrictions thereon as expressly provided in the resolution or resolutions duly
adopted by the Board of Directors  providing  for the issuance of such shares or
series  thereof.  The authority which hereby is vested in the Board of Directors
shall include, but not be limited to, the authority to provide for the following
matters relating to each series of the Preferred Stock:

                       (i)   The designation of any series.

                       (ii)  The number of shares initially constituting any 
such series.

                       (iii) The increase, and the decrease, to a number not
less than the number of the outstanding shares of any such series, of the number
of shares constituting such series theretofore fixed.

                       (iv)  The rate or rates and the times at which dividends
on the shares of Preferred Stock or any series thereof shall be paid, and 
whether or not such dividends shall be cumulative, and, if such dividends shall
be cumulative, the date or dates from and after which they shall accumulate.

                     (v)  Whether or not the shares of Preferred Stock or series
thereof shall be redeemable, and, if such shares shall be redeemable, the terms
and conditions of such  redemption,  including  but not limited to the date or 
dates upon or after which such shares  shall be  redeemable  and the amount per
share which shall be payable upon such redemption,  which amount may vary under
different  conditions and at different redemption dates.

                       (vi)  The amount payable on the shares of Preferred Stock
or series thereof in the event of the voluntary or involuntary liquidation,  
dissolution or winding up of the Corporation; provided, however, that the 
holders of shares ranking senior to other shares shall be entitled to be

                                        2

<PAGE>



paid, or to have set apart for payment,  not less than the liquidation  value of
such shares  before the holders of shares of the Common  Stock or the holders of
any other series of Preferred Stock ranking junior to such shares.

                      (vii)  Whether or not the shares of Preferred Stock or 
series thereof shall have voting  rights,  in addition to the voting rights  
provided by law, and, if such shares  shall  have  such  voting  rights,  the 
terms and conditions thereof, including  but not limited to the right of the 
holders of such shares to vote as a separate class either alone or with the 
holders of shares of one or more other class or series of Preferred  Stock and
the right to have more than one vote per share.

                      (viii) Whether or not a sinking fund shall be provided
for the redemption of the shares of Preferred Stock or series  thereof,  and, if
such a sinking fund shall be provided, the terms and conditions thereof.

                      (ix)   Whether or not a purchase fund shall be provided
for the shares of Preferred Stock or series thereof, and, if such a purchase 
fund shall be provided, the terms and conditions thereof.

                      (x)    Whether or not the shares of Preferred Stock or 
series thereof shall have conversion privileges, and, if such shares shall have
conversion privileges, the terms and conditions of  conversion,  including but 
not limited to any provision for the adjustment of the conversion rate or the 
conversion price.

                      (xi)    Any other relative rights, preferences, 
qualifications, limitations and restrictions.


                                        3

<PAGE>



                                    ARTICLE V

                  The  name  and  mailing  address  of the  incorporator  of the
Corporation is:
                  Name                    Mailing Address
                  Gavin C. Grusd          Certilman Balin Adler & Hyman, LLP
                                          90 Merrick Avenue
                                          East Meadow, New York 11554

                                   ARTICLE VI

                  No action  required or  permitted to be taken at any annual or
special  meeting  of  stockholders  of the  Corporation  may be taken  without a
meeting, except upon the written consent of the holders of 100% of the shares of
capital stock of the  Corporation  entitled to vote on such action,  unless such
action has been authorized by the Board of Directors, in which event such action
may be taken by the  written  consent of the holders of not less than a majority
of the shares of capital stock entitled to vote on such action.

                                   ARTICLE VII

                  The following  provisions  are inserted for the  management of
the  business  and for the  conduct of the affairs of the  Corporation,  and for
further  definition,  limitation and regulation of the powers of the Corporation
and of its directors and stockholders.

                  (a) The number of directors of the  Corporation  shall be such
as from time to time  shall be fixed  by,  or in the  manner  provided  in,  the
By-Laws.  Election  of  directors  need not be by ballot  unless the  By-Laws so
provide.

                  (b)      The Board of Directors shall have the power without 
the assent or vote of the stockholders:

                                        4

<PAGE>



                           (i)   To make, alter, amend, change, add to or repeal
the By-Laws of the Corporation;  to fix and vary the amount to be reserved for
any proper  purpose; to authorize  and cause to be executed  mortgages and liens
upon all or any part of the property of the Corporation;  to determine the use 
and disposition of any surplus or net profits;  and to fix the time for the 
declaration and payment of dividends.

                           (ii)  To determine from time to time whether, and to
what times and places, and under what conditions the accounts and books of the 
Corporation  (other than the stock ledger) or any of them, shall be open to the
inspection of the stockholders.

                  (c) The Board of Directors in their  discretion may submit any
contract  or act for  approval  or  ratification  at any  annual  meeting of the
stockholders,  at any  meeting of the  stockholders  called  for the  purpose of
considering any such act or contract,  or through a written consent in lieu of a
meeting in accordance with the  requirements  of the General  Corporation Law of
Delaware as amended from time to time,  and any contract or act that shall be so
approved or be so ratified by the vote of the holders of a majority of the stock
of the  Corporation  which is  represented in person or by proxy at such meeting
(or by  written  consent  whether  received  directly  or  through a proxy)  and
entitled to vote thereon (provided that a lawful quorum of stockholders be there
represented  in person or by proxy)  shall be as valid and as  binding  upon the
Corporation  and upon  all the  stockholders  as  though  it had been  approved,
ratified,  or consented to by every  stockholder of the Corporation,  whether or
not the  contract  or act would  otherwise  be open to legal  attack  because of
directors' interest, or for any other reason.

                  (d) In addition to the powers and authority hereinbefore or by
statute expressly conferred upon them, the directors are hereby empowered to 
exercise all such powers and do all

                                        5

<PAGE>



such acts and things as may be  exercised or done by the  Corporation;  subject,
nevertheless, to the provisions of the statutes of Delaware, this Certificate of
Incorporation,  and to any By-Laws  from time to time made by the  stockholders;
provided, however, that no By-Laws so made shall invalidate any prior act of the
directors which would have been valid if such By-Law had not been made.

                                  ARTICLE VIII

                  Whenever a compromise or arrangement  is proposed  between the
Corporation  and  its  creditors  or  any  class  of  them  and/or  between  the
Corporation  and its  stockholders  or any class of them, any court of equitable
jurisdiction  within the State of Delaware may, on the  application in a summary
way of the  Corporation  or of any  creditor  or  stockholder  thereof or on the
application of any receiver  appointed for the Corporation  under the provisions
of Section 291 of Title 8 of the Delaware Code or on the application of trustees
in  dissolution  or of any receiver or receivers  appointed for the  Corporation
under the  provisions  of Section 279 of Title 8 of the Delaware  Code,  order a
meeting of the  creditors or class of creditors  and/or of the  stockholders  or
class of stockholders of the Corporation,  as the case may be, to be summoned in
such  manner as the said court  directs.  If a majority  in number  representing
three-fourths  in value of the  creditors or class of  creditors,  and/or of the
stockholders or class of stockholders  of the  Corporation,  as the case may be,
agree  to  any  compromise  or  arrangement  and to  any  reorganization  of the
Corporation  as a  consequence  of such  compromise  or  arrangement,  the  said
compromise or arrangement  and the said  reorganization  shall, if sanctioned by
the court to which the said  application  has been  made,  be binding on all the
creditors,  and/or  on all the  stockholders  or class of  stockholders,  of the
Corporation, as the case may be, and also on the Corporation.

                                        6

<PAGE>



                                   ARTICLE IX

                  The original  By-Laws shall be adopted by the  incorporator of
the  Corporation.  Thereafter,  the Board of Directors or the  stockholders  may
adopt,  amend or repeal the  By-Laws in such  manner as may be by law or therein
provided, but any By-Laws made by the Board of Directors is subject to amendment
or repeal by the stockholders of the Corporation.

                                    ARTICLE X

                  No  director  of  the  Corporation  shall  be  liable  to  the
Corporation  or its  stockholders  for monetary  damages for breach of fiduciary
duty as a director,  except for liability  (i) for any breach of the  director's
duty or  loyalty  to the  Corporation  or its  stockholders,  (ii)  for  acts or
omissions not in good faith or which involve intentional misconduct or a knowing
violation of law,  (iii) under Section 174 of the Delaware  General  Corporation
Law, or (iv) for any  transaction  from which the  director  derived an improper
personal  benefit,  it  being  the  intention  of the  foregoing  provisions  to
eliminate the liability of the Corporation's directors to the Corporation or its
stockholders  to the  fullest  extent  permitted  by  Section  102(b)(7)  of the
Delaware General Corporation Law, as amended from time to time.

                                   ARTICLE XI

                  The  directors  of the  Corporation  shall be elected in three
classes.  The number of directors in each class shall be fixed from time to time
by the Board of Directors of the corporation;  provided, however that the number
of  directors in any class shall not exceed the number of directors in any other
class by more  than one.  The  initial  term of  office  of the  first  class of
directors shall expire at the first annual meeting of  stockholders  after their
election,  the initial  term of office of the second  class of  directors  shall
expire at the second annual meeting of

                                        7

<PAGE>



stockholders  after their  election  and the initial term of office of the third
class of  directors  shall expire at the third  annual  meeting of  stockholders
after their  election.  At each annual meeting of  stockholders  after 1999, the
directors  elected to succeed those whose terms have expired shall be identified
as being of the same class as the directors they succeed and shall be elected to
hold office until the third  succeeding  annual  meeting of  stockholders  after
their election. Notwithstanding the foregoing, however, each director shall hold
office until his successor shall have been duly elected and qualified, unless he
shall resign, become disqualified, disabled or shall otherwise be removed.

                           If the number of directors is changed, any increase 
or decrease in directors shall be apportioned among the classes so as to 
maintain all classes as equal in number as possible, and any additional director
elected to any class shall hold office for a term which shall  coincide with the
term of the other directors in such class. No increase in the number of 
directors shall shorten the term of any incumbent director.

                           Any vacancy occurring in the Board of Directors 
caused by the death, resignation,  or  removal  of a  director,  and any newly
created  directorship resulting  from an  increase  in the  number of directors,
may be filled by a majority of the  directors  then in office,  although  less 
than a quorum.  Each director  chosen to fill a vacancy  or newly  created 
directorship shall hold office until the next election of the class for which 
such director shall have been chosen and until his successor shall be duly 
elected and qualified.


                                        8

<PAGE>



                           Notwithstanding the foregoing paragraphs of this 
Article, whenever the holders of any preferred stock issued by the  Corporation
shall have the right, voting as a class or otherwise,  to elect directors,  the
then authorized number of  directors  of the  Corporation  shall  be  increased
by the number of the additional  directors so to be elected,  and the holders of
such preferred stock shall be entitled, as a class or otherwise,  to elect such
additional directors. Any  directors  so elected  shall hold office  until the 
next annual  meeting of stockholders or until their rights to hold such office 
shall terminate  pursuant to the provisions of such preferred stock, whichever 
is earlier.

                                   ARTICLE XII

                  (a) Each person who was or is made a party or is threatened to
be made a party to or is  involved in any action,  suit or  proceeding,  whether
civil, criminal,  administrative or investigative  (hereinafter a "proceeding"),
by reason of the fact that he or she, or a person of whom he or she is the legal
representative,  is or was a  director  or  officer,  employee  or  agent of the
Corporation  or is or  was  serving  at the  request  of  the  Corporation  as a
director, officer, employee or agent of another corporation or of a partnership,
joint  venture,  trust or other  enterprise,  including  service with respect to
employee  benefit plans,  whether the basis of such proceeding is alleged action
in an  official  capacity as a  director,  officer,  employee or agent or in any
other capacity while serving as a director, officer, employee or agent, shall be
indemnified  and  held  harmless  by  the  Corporation  to  the  fullest  extent
authorized by the Delaware  General  Corporation  Law, as the same exists or may
hereafter be amended (but, in the case of any such amendment, only to the extent
that such amendment permits the Corporation to provide broader

                                        9

<PAGE>



indemnification  rights than said law permitted the Corporation to provide prior
to such amendment),  against all expense,  liability and loss (including without
limitation,  attorneys fees,  judgments,  fines, ERISA excise taxes or penalties
and amounts paid or to be paid in settlement) reasonably incurred or suffered by
such person in connection therewith and such  indemnification  shall continue as
to a person  who has ceased to be a  director,  officer,  employee  or agent and
shall inure to the benefit of his or her heirs,  executors  and  administrators;
provided,  however,  that,  except as provided  in  paragraph  (b)  hereof,  the
Corporation  shall  indemnify  any  such  person  seeking   indemnification   in
connection with a proceeding (or part thereof)  initiated by such person only if
such  proceeding  (or part thereof) was  authorized by the Board of Directors of
the Corporation. The right to indemnification conferred in this Article shall be
a contract right and shall include the right to be paid by the  Corporation  the
expenses  incurred  in  defending  any such  proceeding  in advance of its final
disposition;  provided,  however,  that, if the Delaware General Corporation Law
requires,  the payment of such expenses incurred by a director or officer in his
or her capacity as a director or officer (and not in any other capacity in which
service  was or is  rendered  by  such  person  while  a  director  or  officer,
including,  without limitation,  service to an employee benefit plan) in advance
of the final  disposition  of a proceeding,  shall be made only upon delivery to
the Corporation of an undertaking,  by or on behalf of such director or officer,
to repay all amounts so advanced if it shall  ultimately be determined that such
director or officer is not  entitled  to be  indemnified  under this  Article or
otherwise.  The  Corporation  may, by action of its Board of Directors,  provide
indemnification  to employees and agents of the Corporation  with the same scope
and effect as the foregoing indemnification of directors and officers.

                                       10

<PAGE>



                  (b) If a claim under paragraph (a) of this Article is not paid
in full by the  Corporation  within  thirty days after a written  claim has been
received by the Corporation,  the claimant may at any time thereafter bring suit
against  the  Corporation  to  recover  the unpaid  amount of the claim and,  if
successful in whole or in part,  the claimant  shall be entitled to be paid also
the expense of prosecuting  such claim. It shall be a defense to any such action
(other  than an action  brought  to  enforce a claim for  expenses  incurred  in
defending any proceeding in advance of its final  disposition where the required
undertaking,  if any is required, has been tendered to the Corporation) that the
claimant has not met the  standards of conduct which make it  permissible  under
the Delaware  General  Corporation  Law for the  Corporation  to  indemnify  the
claimant for the amount claimed, but the burden of proving such defense shall be
on the Corporation.  Neither the failure of the Corporation (including its Board
of Directors,  independent  legal counsel,  or its  stockholders) to have made a
determination  prior to the commencement of such action that  indemnification of
the  claimant  is  proper  in the  circumstances  because  he or she has met the
applicable  standard of conduct set forth in the  Delaware  General  Corporation
Law, nor an actual  determination  by the  Corporation  (including  its Board of
Directors, independent legal counsel, or its stockholders) that the claimant has
not met such applicable standard or conduct, shall be a defense to the action or
create a presumption  that the claimant has not met the  applicable  standard of
conduct.
                  (c) The right to  indemnification  and the payment of expenses
incurred in defending a proceeding in advance of its final disposition conferred
in this  Article  shall not be exclusive of any other right which any person may
have or hereafter acquire under any statute,

                                       11

<PAGE>


provision  of the  Certificate  of  Incorporation,  By-Law,  agreement,  vote of
stockholders or disinterested directors or otherwise.

                  (d) The Corporation may maintain insurance, at its expense, to
protect itself and any director,  officer,  employee or agent of the Corporation
or another corporation,  partnership,  joint venture,  trust or other enterprise
against any such  expense,  liability  or loss,  whether or not the  Corporation
would have the power to indemnify such person against such expense, liability or
loss under the Delaware General Corporation Law.

                                  ARTICLE XIII

                  The Corporation  reserves the right to amend, alter, change or
repeal any provision of this  Certificate of  Incorporation in the manner now or
hereafter  prescribed  by law,  and all rights and  powers  conferred  herein on
stockholders, directors and officers are subject to this reserved power.

                  IN WITNESS  WHEREOF,  the  undersigned  hereby  executes  this
document and affirms that the facts set forth herein are true under penalties of
perjury this 16th day of October, 1996.

                                            /s/ Gavin C. Grusd
                                            Gavin C. Grusd, Incorporator


















                                       12
<PAGE>


                                     BY-LAWS

                                       OF

                                COMPU-DAWN, INC.

                                    ARTICLE I
                                     OFFICES

         SECTION 1. REGISTERED OFFICE.  -  The registered office shall be 
established and maintained at c/o United Corporate Services, Inc., 15 East North
Street, Dover, Delaware 19901 and United Corporate Services, Inc. shall be the 
registered agent of this corporation in charge thereof.

         SECTION 2. OTHER OFFICES.  -  The corporation may have other offices,
either within or without the State of Delaware, at such place or places as the
Board of Directors may from time to time appoint or the business of the 
corporation may require.


                                   ARTICLE II
                            MEETINGS OF STOCKHOLDERS

         SECTION 1. ANNUAL  MEETINGS.  - Annual meetings of stockholders for the
election of directors and for such other business as may be stated in the notice
of the meeting,  shall be held at such place, either within or without the State
of Delaware, and at such time and date as the Board of Directors, by resolution,
shall  determine  and as set forth in the  notice  of  meeting.  To be  properly
brought before an annual  meeting,  business must be (a) specified in the notice
of meeting (or any  supplement  thereto)  given by, at the  direction of or upon
authority  granted by the Board of Directors,  (b) otherwise  brought before the
meeting  by,  at the  direction  of or upon  authority  granted  by the Board of
Directors,  or (c) subject to Article II, Section 8 hereof,  otherwise  properly
brought before the meeting by a stockholder. For business to be properly brought
before an annual  meeting  by a  stockholder,  the  stockholder  must have given
timely notice thereof in writing to the Secretary of the Company.  To be timely,
a stockholder's  notice must be received at the principal  executive  offices of
the  Company  not less than 60 days nor more than 90 days prior to the  meeting;
provided, however, that, in the event that less than 70 days' notice of the date
of the meeting is given to  stockholders  and public  disclosure  of the meeting
date,  pursuant to a press  release,  is either not made or is made less than 70
days prior to the meeting date, then notice by the stockholder to be timely must
be so received  not later than the close of business on the tenth day  following
the  earlier  of (a) the day on which  such  notice  of the  date of the  annual
meeting  was  mailed to  stockholders  or (b) the day on which  any such  public
disclosure was made.

                  A  stockholder's  notice to the Secretary must set forth as to
each matter the  stockholder  proposes to bring before the annual  meeting (a) a
brief  description  of the  business  desired  to be  brought  before the annual
meeting, and the reasons for conducting such business at the annual

                                        1

<PAGE>



meeting, (b) the name and address, as they appear on the Company's books, of the
stockholder  proposing such business,  (c) the class and number of shares of the
Company which are beneficially  owned by the  stockholder,  and (d) any material
interest of the  stockholder in such business.  Notwithstanding  anything in the
By-Laws  to the  contrary,  but  subject  to Article  II,  Section 8 hereof,  no
business shall be conducted at an annual  meeting except in accordance  with the
procedures set forth in this Section 1. The Chairman of an annual meeting shall,
if the facts warrant, determine and declare to the meeting that business was not
properly  brought  before the meeting in accordance  with the provisions of this
Section 1, and, if he should so  determine,  he shall so declare to the meeting,
and any such  business  not  properly  brought  before the meeting  shall not be
transacted.

             If the date of the annual  meeting shall fall upon a legal holiday,
the meeting  shall be held on the next  succeeding  business day. At each annual
meeting, the stockholders  entitled to vote shall elect a Board of Directors and
they may transact such other corporate business as shall be stated in the notice
of the meeting.

         SECTION 2. SPECIAL MEETINGS.  -  Special meetings of stockholders fo
any purpose or purposes may be called by the President or the Chairman of the 
Board of the corporation and such meetings may be held at such time and place,
within or without the State of Delaware, as shall be stated in the notice of the
meeting.

         SECTION 3. VOTING.  - Each  stockholder  entitled to vote in accordance
with the terms of the  Certificate of  Incorporation  and in accordance with the
provisions  of these  By-Laws  shall be  entitled  to one vote,  in person or by
proxy, for each share of stock entitled to vote held by such stockholder, but no
proxy shall be voted after three years from its date unless such proxy  provides
for a longer period. Upon the demand of any stockholder,  the vote for directors
and the vote upon any  question  before the  meeting,  shall be by  ballot.  All
elections for directors  shall be decided by plurality vote; all other questions
shall  be  decided  by  majority  vote  except  as  otherwise  provided  by  the
Certificate of Incorporation or the laws of the State of Delaware.

                  A complete  list of the  stockholders  entitled to vote at the
ensuing election,  arranged in alphabetical order, with the address of each, and
the  number  of shares  held by each,  shall be open to the  examination  of any
stockholder,  for any purpose germane to the meeting,  during ordinary  business
hours, for a period of at least ten days prior to the meeting, either at a place
within the city where the meeting is to be held,  which place shall be specified
in the notice of the meeting,  or, if not so  specified,  at the place where the
meeting is to be held.  The list shall also be produced and kept at the time and
place of the meeting during the whole time thereof,  and may be inspected by any
stockholder who is present.

         SECTION  4.  QUORUM . - Except as  otherwise  required  by law,  by the
Certificate of Incorporation or by these By-Laws, the presence,  in person or by
proxy,  of  stockholders  holding a  majority  of the  stock of the  corporation
entitled to vote shall constitute a quorum at all meetings of the  stockholders.
In case a quorum shall not be present at any meeting,  a majority in interest of
the stockholders entitled to vote thereat,  present in person or by proxy, shall
have power to adjourn the meeting from time to time,  without  notice other than
announcement at the meeting, until the requisite

                                        2

<PAGE>



amount of stock entitled to vote shall be present. At any such adjourned meeting
at which the requisite  amount of stock  entitled to vote shall be  represented,
any business may be transacted  which might have been  transacted at the meeting
as  originally  noticed;  but only those  stockholders  entitled  to vote at the
meeting as originally  noticed shall be entitled to vote at any  adjournment  or
adjournments  thereof.  If the adjournment is for more than thirty (30) days, or
if after the adjournment a new record date is fixed for the adjourned meeting, a
notice of the  adjourned  meeting shall be given to each  stockholder  of record
entitled to vote the meeting.

         SECTION 5. NOTICE OF  MEETINGS.  - Written  notice,  stating the place,
date and time of the  meeting,  and the  general  nature of the  business  to be
considered,  shall be given to each stockholder  entitled to vote thereat at his
address as it appears on the records of the  corporation,  not less than ten nor
more than sixty days before the date of the meeting. No business other than that
stated in the notice shall be  transacted  at any meeting  without the unanimous
consent of all the stockholders entitled to vote thereat.

         SECTION 6. ACTION WITHOUT MEETING.  - Unless otherwise  provided by the
Certificate of  Incorporation,  any action required to be taken at any annual or
special meeting of stockholders,  or any action which may be taken at any annual
or special  meeting,  may be taken  without a meeting,  without prior notice and
without a vote,  if a consent  in  writing,  setting  forth the action so taken,
shall be signed by the  holders of  outstanding  stock  having not less than the
minimum number of votes that would be necessary to authorize or take such action
at a meeting at which all shares  entitled  to vote  thereon  were  present  and
voted.  Prompt notice of the taking of the corporate action without a meeting by
less than unanimous  written  consent shall be given to those  stockholders  who
have not consented in writing.

                                   ARTICLE III
                                    DIRECTORS

         SECTION 1. NUMBER AND TERM.  -  The number of directors shall be fixed
from time to time by the Board of Directors of the corporation.  The directors
shall be elected as provided below and each director shall be elected to serve
until his successor shall be elected and shall qualify. A director need not be a
stockholder.

                  Unless otherwise provided in the Certificate of Incorporation,
directors  shall be elected in three  classes.  The number of  directors in each
class  shall  be  fixed  from  time to time by the  Board  of  Directors  of the
corporation;  provided,  however that the number of directors in any class shall
not exceed  the number of  directors  in any other  class by more than one.  The
initial term of office of the first class of directors shall expire at the first
annual meeting of stockholders after their election,  the initial term of office
of the second class of directors  shall expire at the second  annual  meeting of
stockholders  after their  election  and the initial term of office of the third
class of  directors  shall expire at the third  annual  meeting of  stockholders
after their  election.  At each annual meeting of  stockholders  after 1999, the
directors  elected to succeed those whose terms have expired shall be identified
as being of the same class as the directors they succeed and shall be elected to
hold office until the third  succeeding  annual  meeting of  stockholders  after
their election. Notwithstanding the foregoing,  however,  each director shall

                                        3

<PAGE>



hold office until his successor shall have been duly elected and qualified, 
unless he shall resign, become disqualified, disabled or shall otherwise be
removed.

                  If the  number  of  directors  is  changed,  any  increase  or
decrease in directors  shall be apportioned  among the classes so as to maintain
all classes as equal in number as possible,  and any additional director elected
to any class shall hold office for a term which shall  coincide with the term of
the other  directors in such class. No increase in the number of directors shall
shorten the term of any incumbent director.

                  Any vacancy  occurring in the Board of Directors caused by the
death, resignation, or removal of a director, and any newly created directorship
resulting  from an  increase  in the  number  of  directors,  may be filled by a
majority of the  directors  then in office,  although  less than a quorum.  Each
director  chosen to fill a vacancy  or newly  created  directorship  shall  hold
office until the next election of the class for which such  director  shall have
been chosen and until his successor shall be duly elected and qualified.

                  Notwithstanding  the  foregoing  paragraphs  of this  Section,
whenever the holders of any preferred stock issued by the corporation shall have
the  right,  voting  as a class  or  otherwise,  to  elect  directors,  the then
authorized  number of  directors  of the  corporation  shall be increased by the
number of the  additional  directors  so to be elected,  and the holders of such
preferred  stock  shall be  entitled,  as a class or  otherwise,  to elect  such
additional directors.  Any directors so elected shall hold office until the next
annual meeting of  stockholders  or until their rights to hold such office shall
terminate  pursuant to the  provisions  of such  preferred  stock,  whichever is
earlier.

         SECTION 2.   RESIGNATIONS.  -  Any director, member of a committee or 
other officer may resign at any time. Such resignation shall be made in writing,
and shall take effect at the time specified therein, and if no time be 
specified, at the time of its receipt by the President or Secretary.  The
acceptance of a resignation shall not be necessary to make it effective.

         SECTION  3.  VACANCIES  - If the  office of any  director,  member of a
committee or other officer  becomes vacant,  the remaining  directors in office,
though less than a quorum by a majority vote,  may appoint any qualified  person
to fill such vacancy, who shall hold office for the unexpired term and until his
successor shall be duly chosen.

         SECTION 4. REMOVAL.  - Any director or directors may be removed  either
for or without  cause at any time by the  affirmative  vote of the  holders of a
majority  of all the  shares of stock  outstanding  and  entitled  to vote at an
election of  directors  (notwithstanding  the  classification  of the Board into
members having staggered terms), at a special meeting of the stockholders called
for the purpose and the  vacancies  thus  created may be filled,  at the meeting
held for the  purpose of  removal,  by the  affirmative  vote of a  majority  in
interest of the stockholders  entitled to vote, except that any director elected
by the  holders  of  preferred  stock may only be  removed  by the  holders of a
majority  of the shares of that class or series  thereof  entitled to vote at an
election of such director.


                                        4

<PAGE>



         SECTION  5.  INCREASE  OF  NUMBER.  - The  number of  directors  may be
increased by amendment of these By-Laws by the affirmative vote of a majority of
the  directors,  though  less than a quorum,  or, by the  affirmative  vote of a
majority in interest of the stockholders,  at the annual meeting or at a special
meeting called for that purpose,  and by like vote the additional  directors may
be chosen at such  meeting to hold  office  until the next annual  election  and
until their successors are elected and qualify.

         SECTION 6.  POWERS.  - The Board of Directors shall exercise all of the
powers of the corporation except such as are by law, or by the Certificate of 
Incorporation of the corporation or by these By-Laws conferred upon or reserved
to the stockholders.

         SECTION 7.  COMMITTEES.  - The Board of Directors may, by resolution or
resolutions  passed by a  majority  of the whole  board,  designate  one or more
committees,  each  committee  to consist of two or more of the  directors of the
corporation.  The board may designate one or more directors as alternate members
of any  committee,  who may  replace  any absent or  disqualified  member at any
meeting of the committee.  In the absence or  disqualification  of any member or
such committee or committees,  the member or members thereof present at any such
meeting and not disqualified from voting, whether or not he or they constitute a
quorum, may unanimously  appoint another member of the Board of Directors to act
at the meeting in the place of any such absent or disqualified member.

                  Any such  committee,  to the extent provided in the resolution
of the Board of Directors,  or in these By-Laws, shall have and may exercise all
the powers and  authority  of the Board of Directors  in the  management  of the
business  and  affairs of the  corporation,  and may  authorize  the seal of the
corporation  to be  affixed  to all  papers  which may  require  it; but no such
committee  shall  have the power of  authority  in  reference  to  amending  the
Certificate of Incorporation,  adopting an agreement of merger or consolidation,
recommending  to  the  stockholders  the  sale,  lease  or  exchange  of  all or
substantially all of the corporation's property and assets,  recommending to the
stockholders a dissolution of the  corporation or a revocation of a dissolution,
or amending the By-Laws of the  corporation;  and unless the  resolution,  these
By-Laws,  or the  Certificate  of  Incorporation  expressly so provide,  no such
committee  shall  have the  power or  authority  to  declare  a  dividend  or to
authorize the issuance of stock.

         SECTION 8.  MEETINGS.  - The newly  elected Board of Directors may hold
their first  meeting  for the purpose of  organization  and the  transaction  of
business,  if a quorum be present,  immediately  after the annual meeting of the
stockholders;  or the time and place of such meeting may be fixed by consent, in
writing, of all the directors.

                  Unless  restricted  by the  Certificate  of  Incorporation  or
elsewhere in these  By-laws,  members of the Board of Directors or any committee
designated by such Board may participate in a meeting of such Board or committee
by means of conference  telephone or similar  communications  equipment allowing
all  persons  participating  in the meeting to hear each other at the same time.
Participation by such means shall constitute presence in person at such meeting.


                                        5

<PAGE>



                  Regular meetings of the Board of Directors may be scheduled by
a resolution adopted by the Board. The Chairman of the Board or the President or
Secretary may call, and if requested by any two  directors,  must call a special
meeting of the Board and give five  days'  notice by mail,  or two days'  notice
personally or by telegraph or cable to each director. The Board of Directors may
hold an annual meeting, without notice,  immediately after the annual meeting of
Stockholders.

         SECTION 9. QUORUM.  - A majority of the  directors  shall  constitute a
quorum for the  transaction  of  business.  If at any meeting of the board there
shall be less than a quorum present, a majority of those present may adjourn the
meeting  from time to time until a quorum is  obtained,  and no  further  notice
thereof need be given other than by  announcement  at the meeting which shall be
so adjourned.

         SECTION  10.  COMPENSATION.  -  Directors  shall not receive any stated
salary for their  services  as  directors  or as members of  committees,  but by
resolution  of the board a fixed fee and expenses of  attendance  may be allowed
for attendance at each meeting.  Nothing herein  contained shall be construed to
preclude any director from serving the  Corporation  in any other capacity as an
officer, agent or otherwise, and receiving compensation therefor.

         SECTION 11. ACTION WITHOUT MEETING.  - Any action required or permitted
to be taken  at any  meeting  of the  Board of  Directors,  or of any  committee
thereof,  may be taken  without  a  meeting,  if prior to such  action a written
consent  thereto is signed by all members of the board,  or of such committee as
the case  may be,  and such  written  consent  is  filed  with  the  minutes  of
proceedings of the board or committee.


                                   ARTICLE IV
                                    OFFICERS


         SECTION 1.  OFFICERS.  - The  officers  of the  corporation  shall be a
President,  a Treasurer,  and a  Secretary,  all of whom shall be elected by the
Board of Directors and who shall hold office until their  successors are elected
and qualified. In addition, the Board of Directors may elect a Chairman, a Chief
Executive Officer, a Chief Financial Officer, a Chief Operating Officer,  one or
more Vice-Presidents and such Assistant  Secretaries and Assistant Treasurers as
they may deem proper. None of the officers of the corporation need be directors.
The  officers  shall be elected at the first  meeting of the Board of  Directors
after each annual meeting. More than two offices may be held by the same person.

         SECTION 2. OTHER  OFFICERS  AND AGENTS.  - The Board of  Directors  may
appoint such other officers and agents as it may deem advisable,  who shall hold
their  offices for such terms and shall  exercise  such powers and perform  such
duties as shall be determined from time to time by the Board of Directors.


                                        6

<PAGE>



         SECTION 3.   CHAIRMAN.  -  The Chairman of the Board of Directors, if
one be elected, shall preside at all meetings of the Board of Directors and he
shall have and perform such other duties as from time to time may be assigned to
him by the Board of Directors.

         SECTION  4.  PRESIDENT.  - Unless a chief  executive  officer  or other
officer  is  elected  and  has  been  assigned  the  powers  and the  duties  of
supervision and management by the Board of Directors, the President shall be the
chief executive officer of the corporation and shall have the general powers and
duties of supervision  and management  usually vested in the office of President
of a  corporation,  subject to the control of the Board of Directors.  Except as
the Board of  Directors  shall  authorize  the  execution  thereof in some other
manner,  he shall execute bonds,  mortgages and other contracts in behalf of the
corporation,  and shall cause the seal to be affixed to any instrument requiring
it and when so  affixed  the seal  shall be  attested  by the  signature  of the
Secretary or the Treasurer or Assistant Secretary or an Assistant Treasurer.

         SECTION 5.  VICE-PRESIDENT.  -  Each Vice-President shall have such 
powers and shall perform such duties as shall be assigned to him by the 
directors.

         SECTION 6.  TREASURER.  - The  Treasurer  shall have the custody of the
corporate  funds and  securities  and shall  keep full and  accurate  account of
receipts  and  disbursements  in books  belonging to the  corporation.  He shall
deposit  all  moneys  and other  valuables  in the name and to the credit of the
corporation in such depositaries as may be designated by the Board of Directors.

                  The Treasurer  shall disburse the funds of the  corporation as
may be  ordered  by the Board of  Directors,  or the  President,  taking  proper
vouchers for such  disbursements.  He shall render to the President and Board of
Directors at the regular  meetings of the Board of  Directors,  or whenever they
may  request  it, an account of all his  transactions  as  Treasurer  and of the
financial  condition of the corporation.  If required by the Board of Directors,
he shall give the corporation a bond for the faithful discharge of his duties in
such amount and with such surety as the board shall prescribe.

         SECTION 7. SECRETARY. - The Secretary shall give, or cause to be given,
notice of all meetings of  stockholders  and  directors,  and all other  notices
required by the law or by these  By-Laws,  and in case of his absence or refusal
or  neglect  so to do,  any such  notice  may be given by any  person  thereunto
directed by the President,  or by the  directors,  or  stockholders,  upon whose
requisition the meeting is called as provided in these By-Laws.  He shall record
all the proceedings of the meetings of the corporation and of the directors in a
book to be kept for that purpose,  and shall perform such other duties as may be
assigned to him by the directors or the President.  He shall have the custody of
the  seal of the  corporation  and  shall  affix  the  same  to all  instruments
requiring it, when authorized by the directors or the President,  and attest the
same.

         SECTION 8. ASSISTANT TREASURERS AND ASSISTANT SECRETARIES.  - Assistant
Treasurers  and Assistant  Secretaries,  if any, shall be elected and shall have
such powers and shall perform such duties as shall be assigned to them, 
respectively, by the directors.


                                        7

<PAGE>



                                    ARTICLE V
                                  MISCELLANEOUS


         SECTION 1.  CERTIFICATES OF STOCK. - A certificate of stock,  signed by
the Chairman or  Vice-Chairman  of the Board of  Directors,  if they be elected,
President or  Vice-President,  and the Treasurer or an Assistant  Treasurer,  or
Secretary or Assistant Secretary, shall be issued to each stockholder certifying
the number of shares owned by him in the corporation. When such certificates are
countersigned  (1)  by a  transfer  agent  other  than  the  corporation  or its
employee, or, (2) by a registrar other than the corporation or its employee, the
signatures of such officers may be facsimiles.

         SECTION  2.  LOST  CERTIFICATES.  - A new  certificate  of stock may be
issued in the place of any certificate  theretofore  issued by the  corporation,
alleged  to have  been  lost or  destroyed,  and the  directors  may,  in  their
discretion, require the owner of the lost or destroyed certificate, or his legal
representatives, to give the corporation a bond, in such sum as they may direct,
not  exceeding  double  the value of the stock,  to  indemnify  the  corporation
against any claim that may be made  against it on account of the alleged loss of
any such certificate, or the issuance of any such new certificate.

         SECTION 3. TRANSFER OF SHARES. - The shares of stock of the corporation
shall be  transferrable  only upon its books by the holders thereof in person or
by their  duly  authorized  attorneys  or legal  representatives,  and upon such
transfer the old  certificate  shall be  surrendered  to the  corporation by the
delivery  thereof  to the person in charge of the stock and  transfer  books and
ledgers,  or to such other person as the directors may  designate,  by whom they
shall be cancelled,  and new  certificates  shall thereupon be issued.  A record
shall  be made of each  transfer  and  whenever  a  transfer  shall  be made for
collateral security,  and not absolutely,  it shall be so expressed in the entry
of the transfer.

         SECTION  4.  STOCKHOLDERS   RECORD  DATE.  -  (a)  In  order  that  the
corporation may determine the  stockholders  entitled to notice of or to vote at
any meeting of stockholders or any adjournment  thereof,  the board of directors
may fix a record  date,  which record date shall not precede the date upon which
the  resolution  fixing the record date is adopted by the board of directors.  A
determination  of  stockholders  of record entitled to notice of or to vote at a
meeting of stockholders shall apply to any adjournment of the meeting; provided,
however, that the board of directors may fix a new record date for the adjourned
meeting.

                           b) In order that the corporation may determine the 
stockholders entitled to consent to corporate action in writing without a 
meeting, the board of directors may fix a record  date,  which record date shall
not precede the date upon which the resolution fixing the record is adopted by 
the board of directors.

                           (c) In order that the corporation may determine the 
stockholders entitled to receive payment of any dividend or other distribution 
or allotment of any rights or the stockholders

                                        8

<PAGE>



entitled to exercise any rights in respect of any change, conversion or exchange
of stock, or for the purpose of any other lawful action,  the board of directors
may fix a record  date,  which record date shall not precede the date upon which
the resolution fixing the record date is adopted.

         SECTION 5. DIVIDENDS. - Subject to the provisions of the Certificate of
Incorporation,  the  Board of  Directors  may,  out of funds  legally  available
therefor at any regular or special meeting,  declare  dividends upon the capital
stock of the corporation as and when they deem expedient.  Before  declaring any
dividend  there may be set apart out of any funds of the  corporation  available
for  dividends,  such sum or sums as the  directors  from  time to time in their
discretion  deem  proper  for  working  capital  or as a  reserve  fund  to meet
contingencies  or for  equalizing  dividends  or for such other  purposes as the
directors shall deem conducive to the interests of the corporation.

         SECTION 6. SEAL.  -  The corporate seal shall be circular in form and 
shall contain the name of the corporation, the year of its creation and the 
words "Corporate Seal, Delaware, 1996". Said seal may be used by causing it or a
facsimile thereof to be impressed or affixed or reproduced or otherwise.

         SECTION 7. FISCAL YEAR.  -  The fiscal year of the corporation shall be
determined by resolution of the Board of Directors.

         SECTION 8. CHECKS. - All checks, drafts or other orders for the payment
of money,  notes or other  evidences of  indebtedness  issued in the name of the
corporation shall be signed by such officer or officers,  agent or agents of the
corporation,  and in such  manner  as shall be  determined  from time to time by
resolution of the Board of Directors.

         SECTION  9.  NOTICE AND  WAIVER OF  NOTICE.  -  Whenever  any notice is
required  by these  By-Laws  to be given,  personal  notice is not meant  unless
expressly so stated, and any notice so required shall be deemed to be sufficient
if given by  depositing  the same in the United States mail,  postage,  prepaid,
addressed  to the person  entitled  thereto at his  address as it appears on the
records of the  corporation,  and such notice shall be deemed to have been given
on the day of such  mailing.  Stockholders  not  entitled  to vote  shall not be
entitled  to receive  notice of any  meetings  except as  otherwise  provided by
Statute.

                  Whenever any notice whatever is required to be given under the
provisions  of  any  law,  or  under  the  provisions  of  the   Certificate  of
Incorporation of the corporation of these By-Laws,  a waiver thereof in writing,
signed by the person or persons entitled to said notice, whether before or after
the time stated therein, shall be deemed equivalent thereto.

                                   ARTICLE VI
                                   AMENDMENTS

         These By-Laws may be altered or repealed and By-Laws may be made at any
annual meeting of the  stockholders  or at any special meeting thereof if notice
of the  proposed  alteration  or  repeal  of  By-Law  or  By-Laws  to be made be
contained in the notice of such special meeting, by the affirmative

                                        9

<PAGE>



vote of a majority  of the stock  issued and  outstanding  and  entitled to vote
thereat, or by the affirmative vote of a majority of the Board of Directors,  at
any regular meeting of the Board of Directors,  or at any special meeting of the
Board of Directors,  if notice of the proposed alteration or repeal of By-Law or
By-Laws to be made, be contained in the notice of such special meeting.

                                   ARTICLE VII
                                 INDEMNIFICATION

         No  director  shall  be  liable  to  the  corporation  or  any  of  its
stockholders  for monetary  damages for breach of fiduciary  duty as a director,
except  with  respect to (1) a breach of the  director's  duty of loyalty to the
corporation  or its  stockholders,  (2) acts or  omissions  not in good faith or
which  involve  intentional  misconduct  or a  knowing  violation  of  law,  (3)
liability  which may be  specifically  defined by law or (4) a transaction  from
which the director derived an improper personal benefit,  it being the intention
of the  foregoing  provision to  eliminate  the  liability of the  corporation's
directors to the corporation or its stockholders to the fullest extent permitted
by law. The corporation  shall indemnify to the fullest extent  permitted by law
each person that such law grants the corporation the power to indemnify.

                                  ARTICLE VIII
                     NOTICE AND QUALIFICATION OF STOCKHOLDER
                                NOMINEES TO BOARD

                  Only  persons  who  are  nominated  in  accordance   with  the
procedures  set forth in this Article  VIII shall be  qualified  for election as
directors.  Nominations of persons for election to the Board of Directors of the
corporation  may be made at a meeting of  stockholders by or at the direction of
the Board of Directors or by any stockholder of the corporation entitled to vote
for the election of Directors  at the meeting who complies  with the  procedures
set forth in this Article VIII.  In order for persons  nominated to the Board of
Directors,  other than those  persons  nominated  by or at the  direction of the
Board of  Directors,  to be qualified to serve on the Board of  Directors,  such
nomination  shall be made  pursuant to timely notice in writing to the Secretary
of the corporation. To be timely, a stockholder's notice must be received at the
principal  executive  offices of the Company not less than 60 days nor more than
90 days prior to the meeting;  provided,  however,  that, in the event that less
than 70 days'  notice of the date of the  meeting is given to  stockholders  and
public  disclosure of the meeting date,  pursuant to a press release,  is either
not made or is made less than 70 days prior to the meeting date,  then notice by
the  stockholder  to be timely must be so  received  not later than the close of
business  on the tenth day  following  the  earlier of (a) the day on which such
notice of the date of the meeting was mailed to  stockholders  or (b) the day on
which such public disclosure was made.

                  A stockholder's  notice to the Secretary must set forth (a) as
to each  person  whom the  Stockholder  proposes  to  nominate  for  election or
re-election  as a director (i) the name,  age,  business  address and  residence
address of such person,  (ii) the  principal  occupation  or  employment of such
person,  (iii)  the class and  number  of  shares of the  corporation  which are
beneficially  owned by such  person and (iv) any other  information  relating to
such person that is required to be disclosed in

                                       10

<PAGE>


solicitation of proxies for election of directors,  or is otherwise required, in
each case pursuant to Regulation 14A promulgated  under the Securities  Exchange
Act of 1934, as amended from time to time (including,  without limitation,  such
documentation  as is required by Regulation 14A to confirm that such person is a
bona fide nominee); and (b) as to the stockholder giving the notice (i) the name
and address, as they appear on the corporation's  books, of such stockholder and
(ii) the class and number of shares of the  corporation  which are  beneficially
owned by such stockholder.  At the request of the Board of Directors, any person
nominated by the Board of Directors for election as a Director  shall furnish to
the Secretary of the corporation that information  required to be set forth in a
stockholder's  notice of  nomination  which  pertains to the nominee.  No person
shall  be  qualified  for  election  as a  Director  of the  corporation  unless
nominated in accordance  with the procedures set forth in this Article VIII. The
Chairman of the meeting shall,  if the facts  warrant,  determine and declare to
the  meeting  that a  nomination  was not  made in  accordance  with  procedures
prescribed by the By-Laws,  and, if he should so determine,  he shall so declare
to the meeting, and the defective nomination shall be disregarded.



                                       11
<PAGE>


                              EMPLOYMENT AGREEMENT


   This Employment  Agreement  ("Agreement") by and between COMPU-DAWN,  INC., a
Delaware corporation ("Company"), and DONG LEW ("Executive") is made and entered
into a New York, New York on this the 28th day of October, 1996, effective as of
the 1st day of October, 1996 ("Effective Date").

                                             TERMS OF EMPLOYMENT

       1.1  Employment.  The Company hereby employs the Executive as the
President  and Chief  Operating  Officer of the  Company for and during the term
hereof.  The Executive hereby accepts  employment under the terms and conditions
set forth in this Agreement.

       1.2 Duties of  Executive.  The  Executive  shall  perform in the capacity
described  in Section 1.1 hereof and shall have such  duties,  responsibilities,
and  authorities as are designated for such offices  pursuant to the Bylaws,  as
amended,  of the Company,  and as may be reasonably assigned to him from time to
time by the Board of Directors of the Company; provided,  however, the Executive
shall,  during  the term  hereof,  continuously  have and  retain  such  duties,
responsibilities, and authorities at least as significant in scope and substance
as the duties,  responsibilities,  and  authorities  required of the Executive's
offices and position  with the Company as of the effective  date.  The Executive
agrees to devote his full time  during  normal  business  hours,  best  efforts,
abilities,  knowledge and experience to the faithful  performance of the duties,
responsibilities,  and authorities  which may be reasonably  assigned to him and
which are  consistent  with his  executive  offices  under  Section  1.1 of this
Agreement.  Notwithstanding  the preceding,  the Executive may, without being in
violation  of his  obligations  hereunder,  (i)  serve  on  corporate,  civic or
charitable  boards  or  committees  which are not  engaged  in  business  in the
computer software  industry;  provided,  however,  the Executive may serve as an
officer or director of a trade or business  association  related to the computer
software industry  provided,  however,  the Executive may serve as an officer or
director of a trade or business  association  related to the  computer  software
industry;  (ii) invest the Executive's personal assets in such form or manner as
will not require any material  services by the Executive in the operation of the
entities in which such  investments  are made,  provided the Executive shall use
his best  efforts  to  pursue  such  activities  in such a manner  so that  such
activities  shall not prevent the Executive from  fulfilling his  obligations to
the Company  hereunder,  and provided  further,  the Executive shall resolve any
conflict between his obligations to the Company and his obligations to any other
entity in which the Executive has a financial interest in favor of the Company.

         1.3 Term.  This  Agreement  shall become  effective as of the Effective
Date and shall  continue in force and effect until  September  30, 1999,  unless
sooner  terminated  as  provided  in Section  1.6 hereof or renewed or  extended
either (i) by written agreement  between the Company and the Executive  pursuant
to terms and conditions mutually acceptable to each, or (ii) in

                                        1

<PAGE>



accordance  with the  following  sentence of this Section.  Notwithstanding  the
preceding,  as of September 30 each year,  the term of this  Agreement  shall be
automatically  extended one (1)  additional  year so that the unexpired  term of
this  Agreement as of October 1 each year shall always be three (3) years unless
on or before July 1 of any year either party  notifies the other in writing that
such  party does not  desire to so extend  the term of this  Agreement  in which
event this Agreement  shall continue in force and effect until the expiration of
the unexpired term of this  Agreement,  unless sooner  terminated as provided in
Section  1.6 hereof or renewed or  extended  by written  agreement  between  the
Company and the Executive pursuant to terms and conditions  mutually  acceptable
to each.

   1.4 Compensation.  The Company shall pay the Executive,  as full compensation
for services rendered by the Executive under the Agreement, as follows:

(a) Base  Salary.  The  Company  shall pay the  Executive  a base  salary of ONE
HUNDRED AND TWENTY FIVE THOUSAND AND NO/100 DOLLARS  ($125,000.00)  per year, or
such higher salary as may be determined from time to time during the term hereof
either in  accordance  with the  provisions  of Section  1.4(b) hereof or by the
Board of Directors in its sole  discretion,  prorated for any partial  period of
employment ("Salary"). Such Salary shall be paid by the Company to the Executive
in twenty-six (26) equal  bi-weekly  installments in accordance with the regular
payroll  payment dates of the Company or in such  installments  and on such days
during the month as the Company and the Executive shall mutually determine.  The
Company's  compensation  of the Executive by payments of the Salary  pursuant to
Section 1.4(a) shall not be deemed exclusive and shall not prevent the Executive
from participating in any other compensation or benefit plan of the Company, nor
shall such  compensation in any way limit or reduce any other  obligation of the
Company hereunder;  and, except to the extent  specifically set forth herein, no
other  compensation,  benefit  or  payment  hereunder  shall in any way limit or
reduce the  obligation of the Company to pay the Salary to the Executive  during
the term of this Agreement.

(b) Annual Bonus Based on Pre-Tax Taxable Income.  In addition to the Salary set
forth in Section  1.4(a) hereof,  the Executive  shall receive a bonus each year
during the term of this Agreement in an amount equal to a varying percentages of
the pre-tax  consolidated taxable income of the Company and its subsidiaries for
the preceding  taxable year ending December 31 (or such other fiscal year as the
Company  may adopt in the  future),  commencing  with the  taxable  year  ending
December  1, 1997 as  determined  by the  Company's  independent  accountant  in
accordance with generally accepted accounting  principles (except as hereinafter
set forth)  prorated  for any partial  period of  employment  ("Earnings  Annual
Bonus").  Notwithstanding  the  preceding,  for purposes of this  Agreement  the
pre-tax  consolidated taxable income of the Company and its subsidiaries for any
given  year  shall be  determined  without  taking  into  consideration  (i) the
Earnings Annual Bonus to be paid to the Executive or other executive officers of
the Company  for that year or;  (ii) any losses  incurred by the Company and its
subsidiaries  on start up  ventures  during  the  first  twelve  months  of such
venture; or (iii) one-time

                                        2

<PAGE>



non-recurring   charges  as  the  result  of,  including  but  not  limited  to,
divestitures,  acquisitions,  consolidations,   restructuring,  and  changes  in
accounting ("EBITANC"). The Earnings Annual Bonus payable to the Executive shall
be the amount determined by multiplying the EBITANC of the Company as determined
above by the applicable  percentage based upon the EBITANC of the Company as set
forth in the table below, prorated for any partial period of employment:


EBITANC                                  Earnings Annual Bonus

Less than $250,000                       None

$250,000 or more but                     5% of EBITANC of the
less than $500,000                       Company

$500,000 or more but                     6% of the EBITANC of the
less than $1,000,000                     Company

$1,000.00 or more but                    7.5% of the EBITANC of the
less than $1,500,000                     Company

$1,500,000 or more                       10% of the EBITANC of the
                                         Company

   For  example,  if the  Executive  worked  a full  twelve  months  during  the
employment  year and the  EBITANC of the Company  for the  preceding  year ended
December 31 was either:  $100,000,  $300,000,  $800,000 or $1,200,000,  then the
Earnings  Annual Bonus due the Executive  would be $0, $15,000  ($300,000 x 5%),
$48,000 ($800,000 x 6%), $90,000 ($1,200,000 x 7.5%) and $150,000  ($1,500,000 x
10%),  respectively.  Such Earnings  Annual Bonus, or the balance thereof in the
event the  Executive  elects to  receive a portion of such  bonus  quarterly  as
hereinafter  set forth,  shall be paid to the Executive  within ninety (90) days
after the end of the  taxable  year of the Company  for which the  Executive  is
entitled to receive the Earnings Annual Bonus.

   Notwithstanding  the preceding,  the Earnings Annual Bonus shall be estimated
and determined  quarterly by the Company within  forty-five  (45) days after the
end of  each  fiscal  quarter  of the  Company  ("Estimated  Quarterly  Earnings
Bonus").  The  Company  shall  notify  the  Executive  ("Bonus  Notice")  of the
Estimated  Quarterly Earnings Bonus due the Executive.  The Executive shall have
the option  exercisable  for a period of thirty  (30) days after  receiving  the
Bonus Notice to demand and receive up to fifty percent  (50%) of such  Estimated
Quarterly  Earnings Bonus ("Advance  Earnings Bonus Payment").  If the Executive
elects to receive the Advance Earnings Bonus Payment,  such amount shall be paid
concurrently with the next regularly  scheduled  payroll.  In the event that the
sum of the Advance  Earnings  Bonus  Payments paid to the Executive  exceeds the
Annual  Earnings  Bonus due the  Executive for the  Company's  fiscal year,  the
Executive  shall repay such excess to the Company  within ninety (90) days after
the  Company's  audited  financial  results are made  available by the Company's
auditors.

                                        3

<PAGE>



(c) Annual Bonus Based On Net Sales.  In addition to the Minimum Annual Earnings
Bonus set forth in Section  1.4(c) hereof,  the Executive  shall receive a bonus
each  year  during  the term of this  Agreement  in an amount  equal to  varying
percentages  of the "net  sales" of the  Company  and its  subsidiaries  for the
preceding  taxable  year ended  December  31 (or such other  fiscal  year as the
Company  may adopt in the  future),  commencing  with the  taxable  year  ending
December 31, 1997 as  determined  by the  Company's  independent  accountant  in
accordance with generally accepted accounting  principles (except as hereinafter
set forth)  prorated  for any partial  period of  employment  ("Net Sales Annual
Bonus"). The Net Sales Annual Bonus payable to the Executive shall be the amount
determined by  multiplying  the  Executive's  base salary of the Company and its
subsidiaries  as determined  above by the applicable  percentage  based upon the
"net sales" of the Company and its subsidiaries as set forth in the table below,
prorated  for any  partial  period  of  employment,  provided  however  that the
threshold  bonus  levels  below shall  increase by  $1,000,000  in the year next
succeeding a year when a Net Sales Annual Bonus is earned.

Net Sales                                              Net Sales Annual Bonus

Less than $3,750,000                                   None

$3,750,000 or more but                                 7 1/2% of base salary
less than $4,500,000

$4,500,000 or more but                                 10% of base salary
less than $5,250,000

$5,250,000 or more but                                 15% of base salary
less than $6,000,000

$6,000,000 or more                                     20% of base salary

   For  example,  if the  Executive  worked  a full  twelve  months  during  the
employment year and the "net sales" of the Company and its  subsidiaries for the
preceding year ended December 31 was either: $3,000,000, $4,000,000, $5,000,000,
$5,500,000 & $6,000,000, then the Net Sales Annual Bonus due the Executive would
be $0, $9,375 ($125,000 x 7.5%),  $12,500($125,000  x 10%),  $18,750 ($125,000 x
15%) and $25,000  ($125,000 x 20%),  respectively.  Such Net Sales Annual Bonus,
shall be paid to the  Executive  within  thirty  (30) days  after the  Company's
audited financial statements are made available by the Company's auditors.

   For  purposes of this  Agreement,  the term "Net sales"  shall mean the gross
sales of the Company and its  subsidiaries for the fiscal year ended December 31
less the sum of any returns and  allowances  for such taxable year and any sales
taxes included in the gross sales of the Company and its  subsidiaries  for such
taxable year.

(d)  Discretionary Bonus Compensation.  In addition to the Earnings Annual
Bonus set forth in Section 1.4(c) hereof, and Net Sales Annual Bonus set forth

                                        4

<PAGE>



in Section 1.4(d) hereof,  the Company may also pay the Executive  discretionary
annual bonus  compensation  ("Discretionary  Bonus  Compensation")  in an amount
determined by the Board of Directors of the Company in its sole discretion to be
proper and  appropriate  based upon such factors as the Board of Directors deems
appropriate  including (i) the Executive's  contributions  to the success of the
business operations and the pre-tax profits of the Company and its subsidiaries,
as determined in accordance with generally accepted accounting principles,  (ii)
the  consolidated  revenues of the Company and its  subsidiaries for the taxable
year,  and  (iii)  the  general  overall  performance  of the  Company  and  its
subsidiaries for the taxable year. Such  Discretionary  Bonus Compensation shall
be  paid  by the  Company  to the  Executive  in the  manner  set  forth  in the
resolution  of the Board of Directors of the Company  authorizing  and declaring
the payment of such Discretionary Bonus Compensation.  Notwithstanding  anything
herein to the contrary, the Executive shall not be entitled to any Discretionary
Bonus Compensation (i) for a period of one (1) year following the closing of the
contemplated  initial public  offering of the Company's  securities and (ii) for
any  Employment  Year  during the term of this  Agreement  unless and until such
Discretionary  Bonus  Compensation  is  determined  and declared by the Board of
Directors of the Company.

(e) Signing Bonus.  In addition to all other bonuses payable hereunder the
Executive shall be paid a signing bonus in the amount of Fifteen Thousand
($15,000.00) Dollars.

   1.5  Employment  Benefits.  In addition to the Salary,  the  Earnings  Annual
Bonus, Net Sales Annual Bonus or other bonus payable to the Executive hereunder,
the Executive shall be entitled to the following  benefits upon  satisfaction by
the Executive of the eligibility requirements therefor, subject to the following
limitations:

(a) Sick Leave  Benefits  and  Disability  Insurance.  Unless this  Agreement is
terminated  pursuant to the provisions of Section  1.6(b) hereof,  the Executive
shall be paid sick  leave  benefits  for a period of up to six (6) months at his
then  prevailing  Salary  rate  during  his  absence  due to  illness  or  other
incapacity,  reduced by the amount,  if any, of  worker's  compensation,  social
security entitlement,  or disability benefits, if any, under the Company's group
disability insurance plan, if any.

(b) Life  Insurance;"Key  Man" Life Insurance.  The Company, at its own expense,
shall  provide the  Executive,  subject to the  Executive  passing any  physical
examination required by the Company's insurance company, life insurance benefits
under and consistent  with any group term life insurance plan which the Company,
at its election, may adopt. Any such life insurance coverage shall be upon terms
and conditions  comparable to the coverage,  if any,  provided  other  executive
officers of the Company and provided further however, that the Company shall not
be  obligated  to incur a  premium  of more  than  $5,000  per year for any such
coverage. In addition,  the Company may obtain "Key Man" life insurance upon the
life of the  Executive  in an  amount  determined  by the  Company  in its  sole
discretion.   The  Executive  shall  fully  cooperate  in  obtaining  said  life
insurance, including submitting to any physical examination.

                                        5

<PAGE>



(c) Hospitalization,  Accident. Major Medical and Dental Insurance. The Company,
at its own expense,  shall  provide the  Executive  (and all  dependents  of the
Executive at the request of the  Executive)  with group  Hospitalization,  group
accident,  major medical, and dental insurance in amounts of coverage comparable
to the coverage, if any, provided other executive officers of the Company.

(d) Vacations.  The Executive shall be entitled to a reasonable paid vacation of
not less that  fifteen  (15)  business  days each year  during  the term of this
Agreement,  exclusive of national and  religious  holidays and  weekends,  which
vacation  shall  be taken  by the  Executive  in  accordance  with the  business
requirements  of the  Company  at the time and its  personnel  policies  then in
effect  relative to this subject.  The  Executive  shall also be entitled to all
paid holidays given by the Company to its executive employees.

(e) Working  Facilities.  During the term of this  Agreement,  the Company shall
provide at its expense, adequate office space, furniture,  equipment,  supplies,
and personnel (including professional, clerical, support and other personnel) as
shall be suitable in the opinion of the Board of Directors of the Company to the
Executive's  position and adequate for the  Executive's  use in  performing  his
duties and responsibilities under this Agreement.

(f) Automobile Allowance.  During the term of this Agreement,  the Company shall
provide the Executive  with a monthly  automobile  allowance of ONE THOUSAND AND
NO/l00 DOLLARS ($1,000.00).  In addition during the term of this Agreement,  the
Company shall  reimburse  the  Executive  for the cost of automobile  insurance,
gasoline and maintenance  expenses  incurred by the Executive in connection with
such automobile on a monthly basis within ten (10) business days after receiving
an itemized invoice.  Any allowance due the Executive  pursuant to the preceding
provisions  of this  paragraph  shall be paid by the Company  concurrently  with
payroll in twenty-six payments of $461.54 per year.

(g) Minimum  Incentive  Stock  Options.  With  respect to each of the  Company's
fiscal years ending during the term of this  Agreement,  the Company shall grant
the Executive  incentive stock options effective as of December 31 of that year,
to the extent  permissible  under incentive stock option plans maintained by the
Company,  to purchase  5,000 shares of common stock of the Company for each full
$100,000 of EBITANC of the Company and its  subsidiaries for such fiscal year as
determined by the Company's independent  accountant in accordance with generally
accepted accounting principles.  The number of shares of common stock covered by
the  incentive  stock  options to be granted to the  Executive  pursuant to this
paragraph,  and the exercise price per share thereof,  shall be  proportionately
adjusted for any  increase or decrease in the number of issued  shares of common
stock of the Company  resulting from a subdivision or consolidation of shares or
the  payment of a stock  dividend  (but only on the  common  stock) or any other
increase  or  decrease  in the  number of shares  affected  without  receipt  of
consideration by the Company.  Notwithstanding the preceding,  nothing contained
herein shall preclude the Board of Directors of the Company from terminating one
or more incentive stock

                                        6

<PAGE>



option  plans  currently  or  hereafter  maintained  by the  Company  or issuing
additional incentive stock options to the Executive in its discretion.

(h) Other  Employment  Benefits.  As an employee of the Company,  the  Executive
shall  participate in and receive such other fringe benefits as may be in effect
from time to time for  employees  of the  Company,  whether or not  specifically
enumerated  herein and whether or not through any written  plan or  arrangement,
upon satisfaction by the Executive of the eligibility requirements therefor. Any
such benefits shall be upon terms and conditions  comparable to the benefits, if
any, provided other executive officers of the Company.

   1.6 Termination.  This Agreement and the Executive's employment hereunder may
be terminated  without any breach of this  Agreement at any time during the term
hereof only by reason of and in accordance with the following provisions:

(a) Death.  If the Executive dies during the term of this Agreement and while in
the employ of the Company,  this Agreement shall  automatically  terminate as of
the  date of the  Executive's  death,  and the  Company  shall  have no  further
liability  hereunder  to the  Executive  or his estate  except to the extent set
forth in Section 1.7(a) hereof.

(b) Disability.  If, during the term of this Agreement,  the Executive shall] be
prevented from performing his duties hereunder by reason of becoming disabled as
hereinafter  defined  for twelve  (12)  months out of a  twenty-four  (24) month
period,  then the Company may terminate this Agreement  immediately upon written
notice to the Executive without any further liability hereunder to the Executive
except as set forth in Section  1.7(b) hereof.  For purposes of this  Agreement,
the  Executive  shall be  deemed  to have  become  disabled  when (i) he  either
receives  "disability  benefits" under (a) Social Security,  or (b) the Companys
disability  plan, if any (whether  funded with  insurance or  self-funded by the
Company), or (ii) the Board of Directors of the Company, upon the written report
of  a  qualified  physician  (after  complete   examination  of  the  Executive)
designated by the Board of Directors of the Company or its insurers,  shall have
determined that the Executive has become physically and/or mentally incapable of
performing his duties under this Agreement.

(c) Termination By the Company for Cause. Prior to the expiration of the term of
this Agreement,  the Company may discharge the Executive for cause and terminate
this  Agreement  immediately  upon written  notice to the Executive  without any
further liability hereunder to the Executive or his estate, except to the extent
set forth in Section 1.7(c) hereof. For purposes of this Agreement, a "discharge
for cause" shall mean  termination  of the Executive  upon written notice to the
Executive  limited,  however,  to one or  more  of the  following  reasons:  (1)
Misappropriation or embezzlement by the Executive in connection with the Company
as determined by the affirmative unanimous vote of the Board of Directors of the
Company other than the Executive;

(2) Gross mismanagement or gross neglect of the Executive's duties as determined
by the affirmative unanimous vote of the Board of Directors of the Company other
than the Executive after notice to the Executive of the

                                        7

<PAGE>



particular  details thereof and a period of thirty (30) days  thereafter  within
which to cure such act or acts of gross mismanagement or gross neglect,  and the
failure of the  Executive  to cure such act or acts  within such thirty (30) day
period;

(3)  Indictment for a felony; or

(4) Willful and unauthorized  disclosure of Trade Secrets (as defined in Section
1.8 hereof) of the Company as determined by the  affirmative  unanimous  vote of
the Board of Directors of the Company other than the Executive.

   (d)  Termination  by the Company with Notice.  The Company may terminate this
Agreement,  for a reason other than as set forth in subparagraphs  (a), (b), (c)
or (g) of this Section 1.6 at any time  immediately  upon written  notice to the
Executive without any further liability hereunder to the Executive except to the
extent set forth in Section 1.7(d) hereof.

   (e)  Termination  by the Executive  with Notice.  The Executive may terminate
this  Agreement  without  liability  to the  Company  arising  solely  from  the
resignation of the Executive at any time upon thirty (30) days written notice to
the Company in which event the Company shall have no further liability hereunder
to the Executive except to the extent set forth in Section 1.7(e) hereof.

   (f) Termination by the Executive for Good Reason. The Executive may terminate
this  Agreement  at any time for Good Reason (as  hereinafter  defined) in which
event the Company  shall have no further  liability  hereunder to the  Executive
except to the extent set forth in Section  1.7(f)  hereof.  For purposes of this
Agreement,  the term "Good Reason" shall mean,  without the Executive's  express
written  consent,  the  occurrence  of any the  following  circumstances  (which
changes shall constitute a "Change"):

(1) The assignment to the Executive of any duties  inconsistent  in any material
respect (unless in the nature of a promotion)  with the Executive's  position in
the Company immediately prior to such Change (including, but not limited to, the
Executive's status,  offices and titles), or a significant adverse alteration or
diminution  in the  nature  or status of the  Executive's  authority,  duties or
responsibilities  from those in effect  immediately prior to such change,  other
than an isolated,  insubstantial and inadvertent  action that is fully corrected
within five (5) days after receipt of written notice from the Executive;

(2) Any failure by the Company to comply with any of the  provisions  of Section
1.4 or 1.5  of  this  Agreement,  other  than  an  isolated,  insubstantial  and
inadvertent action that is fully corrected within five (5) days after receipt of
written notice from the Executive;

(3) The Company's requiring the Executive to be based anywhere other than at the
Company's  executive  office,  except  for  travel  reasonably  required  of the
Executive in the performance of the Executive's duties on behalf of the Company

                                        8

<PAGE>



to an extent substantially consistent with the Executive's present business
travel obligations;

(4) The  failure of the  Company  to obtain an  agreement,  satisfactory  to the
Executive,  from any and all  successors  to assume  and agree to  perform  this
Agreement, as contemplated in Section 1.9 hereof; or

(5) Any  failure by the Company to comply with any  material  provision  of this
Agreement  that has not been cured  within  ten (10) days  after  notice of such
noncompliance has been given by the Executive to the Company.

During a period of three (3) months  immediately  following any such termination
of this  Agreement  by the  Executive,  the  Executive  agrees to  provide  such
consulting services to the Company as it may reasonably request, at such time or
times within such period as may be mutually  agreed upon between the Company and
the  Executive.  The  Executive  shall be  compensated  for any such  consulting
services at a daily rate equal to one  thirtieth  (1/30) of the  monthly  Salary
paid to the  Executive  at the  time of the  Executive's  resignation  from  the
Company, plus reimbursement for any reasonable  out-of-pocket  expenses incurred
by the Executive in rendering such consulting service.

   (g)  Termination  Upon Chanqe in Control.  The  Company  may  terminate  this
Agreement  at any time within  twelve (12) months  after a Change in Control (as
hereinafter  defined)  immediately upon written notice to the Executive  without
any further Liability  hereunder to the Executive except to the extent set forth
in Section  1.7(g)  hereof.  In the event this  Agreement is  terminated  by the
Company  within twelve (12) months after the  occurrence of a Change of Control,
the provisions of this Section shall supersede the provisions of Sections 1.6(d)
hereof,  the  provisions of Section 1.6(d) shall not be available to the Company
and the payments due the Executive  hereunder  shall be determined in accordance
with the  provisions  of Section  1.7(g)  hereof and the  provisions  of Section
1.7(d) shall not be available. For purposes of this Agreement, the terms "Change
of Control" shall mean:

(1) The transfer,  through one transaction or a series of related  transactions,
either  directly  or  indirectly,  or  through  one or more  intermediaries,  of
beneficial  ownership  (within the meaning of Rule 13d-3  promulgated  under the
Securities  Exchange Act of 1934) of 25% or more of either the then  outstanding
shares  of common  stock or the  combined  voting  power of the  Company's  then
outstanding  voting  securities  entitled to vote  generally  in the election of
directors,  or the last of any series of transfers  that results in the transfer
of beneficial  ownership (within the meaning of Rule 13d-3 promulgated under the
Securities  Exchange Act of 1934) of 25% or more of either the then  outstanding
shares  of common  stock or the  combined  voting  power of the  Company's  then
outstanding  voting  securities  entitled to vote  generally  in the election of
directors;

(2) Approval by the  shareholders  of the Company of a merger or  consolidation,
with  respect  to  which  persons  who  were  the  shareholders  of the  Company
immediately   prior  to  such  merger  or  consolidation  do  not,   immediately
thereafter, own more than 50% of the combined voting power entitled to vote

                                        9

<PAGE>



generally in the election of directors of the merged or  consolidated  company's
then  outstanding  voting  securities,  or a liquidation  or  dissolution of the
Company or the sale of all or substantially all of the assets of the Company;

(3) The transfer,  through one transaction or a series of related  transactions,
of more than 50% of the  assets  of the  Company,  or the last of any  series of
transfers  that  results in the  transfer  of more than 50% of the assets of the
Company.  For purposes of this paragraph,  the determination of what constitutes
more than 50% of the assets of the Company shall be determined based on the most
recent financial statement prepared by the Company's independent accountants; or


(4) During any  calendar  year,  individuals  who at the  beginning of such year
constituted  the Board of the Company and any new  director or  directors  whose
election by the Board was approved by a vote of a majority of the directors then
still in office who either were  directors at the beginning of the year or whose
election or nomination  for election was  previously so approved,  cease for any
reason to constitute a majority thereof provided,  however,  that this provision
will  not be  triggered  in the  event  the  Executive  votes  or  causes  other
stockholders  to vote their shares to cause said change to the  directorship  of
the Company.


                                       10

<PAGE>




1.7  Compensation upon Termination.

   (a) Death.  In the event the Executive's  employment  hereunder is terminated
pursuant  to the  provisions  of Section  1.6(a)  hereof due to the death of the
Executive,  the Company shall have no further obligation to the Executive or his
estate,  except to pay to the Executive's  spouse, or if he leaves no spouse, to
the estate of the Executive  (provided,  however,  that the Executive,  with the
written consent of the Executive's spouse, if any, may affirmatively designate a
beneficiary  other than his spouse or  estate):  (i) any  accrued,  but  unpaid,
Salary, any authorized but unreimbursed  business expenses,  and any vacation or
sick leave benefits,  which have accrued as of the date of death,  but were then
unpaid or unused, (ii) any accrued, but unpaid, Earnings Annual Bonus, Net Sales
Annual  Bonus or other  bonuses  payable to the  Executive,  and (iii) an amount
equal to the difference between (a) the full monthly Salary payable hereunder as
of the date of death of the Executive for a period  consisting of that number of
months  equal to one (1) month  multiplied  by the number of full years that the
Executive  was an employee of the Company or a subsidiary  or a  predecessor  in
interest thereof,  and (b) the monthly payment, if any, payable to the Executive
under the Companys salary continuation plan, if any, for the corresponding month
during  the  period  set forth in clause  (iii)(a)  above.  Any  amount  due the
Executive under clause (i) of this paragraph shall be paid in a lump sum in cash
within thirty (30) days after the death of the  Executive,  any amount,  due the
Executive  under clause (ii) of this paragraph  shall be paid in accordance with
the Discretionary Bonus Resolution;  provided,  however,  that any unpaid Annual
Bonus shall be paid to the Executive within thirty (30) days after the Company's
audited  financial  statements  for the  fiscal  year is made  available  by the
Company's  auditors  for which such Annual  Bonus is due, and any amount due the
Executive  under clause (iii) of this paragraph shall be paid in accordance with
the Company's regular payroll periods during the period set forth in said clause
(iii).  For purposes of the  provision  "Salary"  shall  include any amounts due
under Section 1.5(f) hereof.

   (b)  Disability.  In  the  event  the  Executive's  employment  hereunder  is
terminated  pursuant  to the  provisions  of  Section  1.6(b)  hereof due to the
Disability  of the  Executive,  the  Company  shall  be  relieved  of all of its
obligations  under this Agreement,  except to pay the Executive (i) any accrued,
but unpaid Salary, any authorized but unreimbursed  business  expenses,  and any
vacation or sick leave  benefits which have accrued as of the date on which such
permanent  disability is determined,  but then remain unpaid,  (ii) any accrued,
but unpaid,  Earnings  Annual Bonus and Net Sales Annual Bonus and any declared,
but unpaid,  Discretionary Bonus Compensation but without accelerating the bonus
payment date, and (iii) an amount equal to the  difference  between (a) the full
monthly  Salary  payable  hereunder  as  of  the  date  of  termination  of  the
Executive's  employment  hereunder  for a period  consisting  of that  number of
months  equal to one (1) month  multiplied  by the number of full years that the
Executive  was an employee  of the Company or a  subsidiary  or  predecessor  in
interest  thereof,  subject to a minimum of six (6) months,  and (b) the monthly
payment,   if  any,   payable  to  the  Executive  under  the  Company's  salary
continuation plan and/or  disability plan, if any, for the  corresponding  month
during the period set forth in clause  (iii)(a)  above.  The  provisions  of the
preceding sentence shall not

                                       11

<PAGE>



affect the Executive's rights to receive payments under the Company's disability
insurance  plan, if any. Any amount due the  Executive  under clause (i) of this
paragraph  shall be paid in a lump sum in cash within thirty (30) days after the
termination  of  the  Executive's  employment  hereunder,  any  amount  due  the
Executive  under clause (ii) of this paragraph  shall be paid in accordance with
the Discretionary Bonus Resolution;  provided, however, that Bonus and Net Sales
Annual Bonus shall be paid to the  Executive  within  thirty (30) days after the
issuance of the Company's fiscal year audited  financial  results for which such
Earnings  Annual  Bonus is due,  and any amount due the  Executive  under clause
(iii) of this paragraph shall be paid in accordance  with the Company's  regular
payroll  periods  during the period set forth in clause  (iii).  For purposes of
this  provision  "salary"  shall  include any amounts due under  Section  1.5(f)
hereof.

     (c) Cause. In the event the Executive's  employment hereunder is terminated
by the Company for Cause  pursuant to the  provisions of Section  1.6(c) hereof,
the  Company  shall  have no  further  obligation  to the  Executive  under this
Agreement except to pay the Executive (i) any accrued,  but unpaid,  Salary, any
authorized but unreimbursed  business  expenses,  and any vacation or sick leave
benefits,  which have accrued as of the date of termination  of this  Agreement,
but were then  unpaid or unused,  and (ii) any  accrued,  but  unpaid,  Earnings
Annual  Bonus,  Net Sales  Annual  Bonus and other  bonus.  Any  amount  due the
Executive under clause (i) of this paragraph shall be paid in a lump sum in cash
within  thirty (30) days after the  termination  of the  Executive's  employment
hereunder,  and any amount due the Executive under clause (ii) of this Paragraph
shall be paid in accordance with the Discretionary  Bonus Resolution;  provided,
however,  that any unpaid  Earnings  Annual  Bonus or Net Sales Annual Bonus and
other bonus shall be paid to the Executive within thirty (30) days after the end
of the Company's  taxable year for which such Earnings or Net Sales Annual Bonus
is due.

   (d)  Termination  By the Company  with Notice.  In the event the  Executive's
employment  hereunder is terminated by the Company pursuant to the provisions of
Section  1.6(d)  hereof,  the  Executive  shall be  entitled  to receive (i) any
accrued, but unpaid,  Salary, any authorized but unreimbursed business expenses,
and any  vacation or sick leave  benefits  which have  accrued as of the date of
termination of the Agreement,  but were then unpaid or unused, (ii) any accrued,
but unpaid,  Earnings  Annual Bonus or Net Sales Annual Bonus and any  declared,
but  unpaid,  and  (iii)  the full  monthly  Salary  payable  hereunder  for the
unexpired  term of the  Agreement  whether  or not the  Executive  has sought or
obtained   employment   elsewhere  after  the  termination  of  the  Executive's
employment  pursuant to the provisions of section 1.6(d) hereof.  Any amount due
the Executive  under clauses (i), (ii) and (iii) of this  paragraph  (other than
for any Earnings  Annual  Bonus and Net Sales  Annual  Bonus) shall be paid in a
lump  sum  in  cash  within  thirty  (30)  days  after  the  termination  of the
Executive's employment thereunder;  provided,  however, that any unpaid Earnings
Annual Bonus and Net Sales Annual  Bonus shall be paid to the  Executive  within
ninety  (90) days  after the end of the  Company's  taxable  year for which such
Earnings  or Net Sales  Annual  Bonus is due.  In  addition,  in the event  this
Agreement is  terminated  by the Company  pursuant to the  provisions of Section
1.6(d)  hereof,  the  Company at its  expense  shall  continue  to  provide  the
Executive  with the benefits set forth in Sections  1.5(b),  1.5(c),  1.5(f) and
1.5(h)  above  for  the  unexpired  term of this  Agreement  whether  or not the
Executive has sought or obtained employment

                                       12

<PAGE>



elsewhere after the termination of the  Executive's  employment  pursuant to the
provisions of Section 1.6(d) hereof; provided, however, if the Executive obtains
employment  elsewhere  during  the  aforesaid  period,  then the  Company  shall
continue to provide the benefits set forth in Sections  1.5(b),  1.5(c),  1.5(f)
and 1.5(h)  hereof  only to the  extent  the  Executive  does not  receive  such
benefits in their entirety from the Executive's then current employer.

   (e)  Termination  by the Executive  with Notice.  In the event the Executives
employment  hereunder is terminated by the Executive  pursuant to the provisions
of Section  1.6(e)  hereof,  the Executive  shall be entitled to receive (i) any
accrued, but unpaid,  Salary, any authorized but unreimbursed business expenses,
and any  vacation or sick leave  benefits  which have  accrued as of the date of
termination  of this  Agreement,  but were then  unpaid or unused,  and (ii) any
accrued,  but unpaid,  Earnings  Annual  Bonus,  Net Sales  Annual Bonus and any
declared,  but  unpaid,  Discretionary  Bonus  Compensation.  Any amount due the
Executive under clause (i) of this paragraph shall be paid in a lump sum in cash
within  thirty (30) days after the  termination  of the  Executive's  employment
hereunder,  and any amount due the Executive under clause (ii) of this paragraph
shall be paid in accordance with the Discretionary  Bonus Resolution;  provided,
however,  that any unpaid Earnings Annual Bonus and Net Sales Annual Bonus shall
be paid to the Executive  within ninety (90) days after the end of the Company's
taxable year for which such Earnings and Net Sales Annual Bonus is due.

(f)  Termination by the Executive for Good Reason.

(1) Prior to Change of Control. In the event this Agreement is terminated by the
Executive  pursuant to the  provisions  of Section  1.6(f)  hereof  prior to the
occurrence of a Change of Control,  the  Executive  shall be entitled to receive
(i) any accrued,  but unpaid,  Salary, any authorized but unreimbursed  business
expenses,  and any vacation or sick leave  benefits which have accrued as of the
date of termination of the Agreement,  but were then unpaid or unused,  (ii) any
accrued,  but unpaid,  Earnings Annual Bonus, and Net Sales Annual Bonus and any
declared,  but  unpaid,  Discretionary  Bonus  Compensation,  and (iii) the full
monthly Salary payable hereunder for the unexpired term of the Agreement whether
or not the  Executive  has sought or  obtained  employment  elsewhere  after the
termination of the Executive's  employment pursuant of the provisions of Section
1.6(f) hereof. Any amount due the Executive under clauses (i), (ii) and (iii) of
this  paragraph  (other than for any Earnings  Annual Bonus and Net Sales Annual
Bonus)  shall be paid in a lump sum in cash  within  thirty  (30) days after the
termination of the Executive's employment hereunder; provided, however, that any
unpaid Earnings or Net Sales Annual Bonus shall be paid to the Executive  within
ninety  (90) days  after the end of the  Company's  taxable  year for which such
Minimum  Annual  Bonus is due.  In  addition,  in the event  this  Agreement  is
terminated by the Executive pursuant to the provisions of Section 1.6(f) hereof;
provided,  however,  if the Executive  obtains  employment  elsewhere during the
aforesaid  period,  then the Company shall  continue to provide the benefits set
forth in  Sections  1.5(b),  1.5(c)  and  1.5(h)  hereof  only to the extent the
Executive does not receive such benefits in their entirety from the  Executive's
then current employer.

In addition, in the event this Agreement is terminated by the Executive pursuant
to the provisions of Section  1.6(f),  the Company at its expense shall purchase
the  automobile  provided to the Executive  pursuant to Section 1.5(f) by paying
the total lease payments

                                       13

<PAGE>



due  pursuant  to  Section  1.5(f) and the  residual  value then due in order to
acquire title and transfer title on said  automobile to Executive  within ninety
(90) days after the termination of the Executive's employment thereunder.

2. After Change of Control.  In the event this  Agreement is  terminated  by the
Executive  pursuant  to the  provisions  of  Section  1.6(f)  hereof  after  the
occurrence of a Change of control,  the  executive  shall be entitled to receive
(i) any accrued,  but unpaid,  Salary, any authorized but unreimbursed  business
expenses,  and any vacation or sick leave  benefits which have accrued as of the
date of termination of the Agreement,  but were then unpaid or unused,  (ii) any
accrued,  but unpaid,  Earnings  Annual  Bonus,  Net Sales  Annual Bonus and any
declared,  but unpaid,  Discretionary  Bonus  Compensation,  and (iii) an amount
equal to the full monthly Salary payable hereunder for the unexpired term of the
Agreement  whether  or not the  Executive  has  sought  or  obtained  employment
elsewhere after the termination of the  Executive's  employment  pursuant to the
provisions of Section 1.6(f) hereof.  Any amount due the Executive under clauses
(i), (ii) and (iii) of this paragraph  (other than for any Earnings or Net Sales
Annual  Bonus) shall be paid in a lump sum in cash within thirty (30) days after
the termination of the Executive's employment hereunder; provided, however, than
any unpaid Earnings Annual Bonus and Net Sales Annual Bonus shall be paid to the
Executive  within ninety (90) days after the end of the  Company's  taxable year
for which such  Earnings or Net Sales Annual  Bonus is due. In addition,  in the
event this  Agreement is terminated by the Executive  pursuant to the provisions
of Section  1.6(f)  hereof  after the  occurrence  of a Change of  Control,  the
Company at its expense shall continue to provide the Executive with the benefits
set forth in Section  1.5(b),  1.5(c)  1.5(f) and 1.5(h) above for the unexpired
term of this  Agreement  whether or not the  Executive  has  sought or  obtained
employment  elsewhere  after  the  termination  of  the  Executive's  employment
pursuant to the provisions of Section 1.6(f) hereof;  provided,  however, if the
Executive obtains  employment  elsewhere during the aforesaid  period,  then the
Company  shall  continue to provide the benefits  set forth in Sections  1.5(b),
1.5(c),  1.5(f) and 1.5(h)  hereof  only to the  extent the  Executive  does not
receive such benefits in their entirety from the Executive's  current  employer.
In addition, in the event this Agreement is terminated by the Executive pursuant
to the provisions of Section  1.6(f),  the Company at its expense shall purchase
the  automobile  provided to the Executive  pursuant to Section 1.5(f) by paying
the total lease payments due Section 1.5(f) and residual value than due in order
to acquire  title and transfer  title on said  automobile  to  Executive  within
ninety (90) days after the termination of the Executive's employment thereunder.

     (g)  Termination by the Company After Change of Control.  In the event this
Agreement is  terminated  by the Company  pursuant to the  provisions of Section
1.6(g) hereof after the occurrence of a Change of Control,  the Executive  shall
be entitled to receive (i) any accrued,  but unpaid,  Salary, any authorized but
unreimbursed  business  expenses,  and any vacation or sick leave benefits which
have  accrued  as of the date of  termination  of the  Agreement,  but were then
unpaid or unused, (ii) any accrued, but unpaid, Earnings Annual Bonus, Net Sales
Annual Bonus and any declared, but unpaid, Discretionary Bonus Compensation, and
(iii) an amount  equal to the full  monthly  Salary  payable  hereunder  for the
unexpired  term of the  Agreement  whether  or not the  Executive  has sought or
obtained   employment   elsewhere  after  the  termination  of  the  Executive's
employment  pursuant to the provisions of Section l.6(g) hereof.  Any amount due
the Executive  under clauses (i) and (ii) of this  paragraph  shall be paid in a
lump  sum  in  cash  within  thirty  (30)  days  after  the  termination  of the
Executive's employment hereunder,  and any amount due the Executive under clause
(iii) of this paragraph shall

                                       14

<PAGE>



be paid in a lump sum in cash within ninety (90) days after the  termination  of
the Executive's employment hereunder. In additional, in the event this Agreement
is terminated by the Company pursuant to the provisions of Section 1.6(g) hereof
after the  occurrence  of a Change of Control,  the Company at its expense shall
continue  to provide  the  Executive  with the  benefits  set forth in  Sections
1.5(b),  1.5(c) 1.5(f) and 1.5(h) above for the unexpired term of this Agreement
whether or not the Executive has sought or obtained  employment  elsewhere after
the  termination  of the  Executive's  employment  pursuant to the provisions of
Section 1.6(g) hereof;  provided,  however,  if the Executive obtains employment
elsewhere  during the  aforesaid  period,  then the  Company  shall  continue to
provide the benefits  set forth in Sections  1.5(b),  1.5(c),  l.5(f) and 1.5(h)
hereof only to the extent the Executive  does not receive such benefits in their
entirety from the Executive's then current employer.

    (h) Termination of Obligations of the Company Upon Payment of  Compensation.
Upon payment of the amount, if any, due the Executive  pursuant to the preceding
provisions of this Section,  the Company shall have no further obligation to the
Executive under this Agreement.

   1.8 Protective Covenants. The Executive recognizes that his employment by the
Company is one of the highest  trust and  confidence  because (i) the  Executive
will become fully  familiar with all aspects of the Company's  business and that
of its subsidiaries  during the period of his employment with the Company,  (ii)
certain  information  of which the  Executive  will gain  knowledge  during  his
employment is proprietary and confidential  information  which is of special and
peculiar  value  to the  Company  or its  subsidiaries,  and  (iii)  if any such
proprietary and confidential information were imparted to or became known by any
person, including the Executive, engaging in a business in competition with that
of the Company or its subsidiaries,  hardship,  loss and irreparable  injury and
damage could result to the Company or its subsidiaries, the measurement of which
would be difficult if not  impossible to ascertain.  The Executive  acknowledges
that any and all inventions,  improvements,  discoveries,  formulae,  processes,
products or designs  developed by the  Executive  alone or in  conjunction  with
others  in  connection  with  the  Company's  business  during  the  term of the
Executive's employment with the Company ("Proprietary Information") shall be the
sole and  absolute  property of the Company in  perpetuity,  that the  Executive
shall promptly  disclose such  Proprietary  Information to the Company,  and the
Executive  shall  have  no  right,  title  or  interest  therein  or to  receive
additional monies therefor,  regardless of whether  development  occurred during
working  hours or any other time during the term of the  Executive's  employment
with the Company. The Executive shall assist the Company in obtaining patents on
all such  Proprietary  Information  deemed  patentable  by the Company and shall
execute all  documents  necessary to obtain such patents and to vest the Company
with full and extensive  title to the patents and to protect the patents against
infringement by others.  For purposes of this  Agreement,  an invention shall be
deemed to have been made  during the period of the  Executive's  employment  if,
during such period,  the invention was  conceived or first  actually  reduced to
practice,  and the  Executive  agrees that any patent  application  filed by the
Executive within one (1) year after a termination of the Executive's  employment
with the Company  shall be presumed  to relate to an  invention  made during the
term of the  Executive's  employment  with the Company  unless the Executive can
establish the contrary.  The Executive further  acknowledges that the Company or
its  subsidiaries has developed unique skills,  concepts,  sales  presentations,
marketing  programs,   marketing  strategy,   business  practices,   methods  of
operation, trademarks, licenses, technical information, Proprietary Information,
computer software programs,

                                       15

<PAGE>



tapes and discs  concerning its operations  systems,  customer  lists,  customer
leads,  documents  identifying past,  present and future  customers,  hiring and
training  methods,  investment  policies,  financial and other  confidential and
proprietary  information  concerning its operations and expansion  plans ("Trade
Secrets").  Therefore, the Executive agrees that it is necessary for the Company
to protect its business and that of its subsidiaries  from such damage,  and the
Executive  further agrees that the following  covenants  constitute a reasonable
and appropriate  means,  consistent with the best interest of both the Executive
and the Company, to protect the Company or its subsidiaries  against such damage
and shall apply to and be binding upon the Executive as provided herein:

                  (a) Trade Secrets.  The Executive recognizes that his position
with the Company is one of the  highest  trust and  confidence  by reason of the
Executive's  access to and contact with certain Trade Secrets of the Company and
its subsidiaries. The Executive agrees and covenants to use his best efforts and
exercise  utmost  diligence to protect and  safeguard  the Trade  Secrets of the
Company and its  subsidiaries.  The Executive further agrees and covenants that,
except as may be required by the Company in connection with this  Agreement,  or
with the prior written  consent of the Company,  the Executive shall not, either
during the term of this Agreement or thereafter, directly or indirectly, use for
the  Executive's  own  benefit  or for the  benefit  of  another,  or  disclose,
disseminate,  or  distribute  to  another,  any  Trade  Secret  (whether  or not
acquired,  learned,  obtained,  or  developed  by  the  Executive  alone  or  in
conjunction  with  others) of the Company or its  subsidiaries  or of other with
whom the Company or its subsidiaries has a business relationship. All memoranda,
notes,  records,  drawings,   documents,  or  other  writings  whatsoever  made,
compiled,  acquired,  or  received  by the  Executive  during  the  term of this
Agreement,  arising out of, in  connection  with,  or related to any activity or
business of the Company or its subsidiaries,  including, but not limited to, the
customers,  suppliers, or others with whom the Company or its subsidiaries has a
business relationship,  the arrangements of the Company or its subsidiaries with
such parties, and the pricing and expansion policies and strategy of the Company
or its  subsidiaries,  are,  and shall  continue  to be, the sole and  exclusive
property of the Company or its subsidiaries,  are, and shall continue to be, the
sole and exclusive  property of the Company or its subsidiaries,  as applicable,
and shall, together with all copies thereof and all advertising  literature,  to
returned and  delivered  to the Company by the  Executive  immediately,  without
demand,  upon  the  termination  of this  Agreement,  or at any  time  upon  the
Company's demand.

        (b) Restriction on Soliciting Customers of the Company and its
Subsidiaries.  The Executive  covenants  that for a period of  twenty-four  (24)
months following the termination of this Agreement, he will not, either directly
or indirectly,  (i) disclose or otherwise make known to any person or entity the
names and  addresses of any of the  customers  of the Company,  of (ii) call on,
solicit,  or take  away,  or  attempt to call on solicit or take away any of the
customers  of the  Company or its  subsidiaries  with whom he became  acquainted
during his  employment  with the  Company,  either for  himself or for any other
person, firm, corporation or other entity.

        (c) Covenant Not to Compete.  In the event this  Agreement is terminated
pursuant to the  provisions  of Section  1.6(c)  hereof,  the  Executive  hereby
covenants  and agrees  that for a period of twelve  (12)  months  following  the
termination  of his  employment  hereunder,  he will not directly or indirectly,
either  as  an  employee,  employer,   consultant,  agent,  principal,  partner,
shareholder (other than through

                                       16

<PAGE>



ownership of public traded capital stock of a corporation  which  represent less
than five percent (5%) of the  outstanding  capital stock of such  corporation),
corporate officer, director,  investor,  financier or in any other individual or
representative  capacity,  engage or  participate  in any business  located in a
county in which the Company or any of its  subsidiaries  is doing business as of
the  date of  termination  of the  Executive's  employment  hereunder  which  is
competitive  with the business of the Company or any of its  subsidiaries  as of
such  date.   Notwithstanding  the  foregoing,   the  Company  agrees  that  the
participation of the Executive in the current and currently proposed business of
Coastal Computers will not violate the provisions of this paragraph.

        (d) Survival of Covenants.  Each covenants of the Executive set forth in
this Section 1.8 shall survive the  termination  of this  Agreement and shall be
construed as an agreement  independent of any other provision of this Agreement,
and the existence of any claim or cause of action of the  Executive  against the
Company whether predicated on this Agreement or otherwise shall not constitute a
defense to the enforcement by the Company of said covenant.

        (e)  Remedies.  In the  event of  breach  or  threatened  breach  by the
Executive of any provision of this Section 1.8, the Company shall be entitled to
relief by  temporary  restraining  order,  temporary  injunction,  or  permanent
injunction  or  otherwise,  in addition to other legal and  equitable  relief to
which it may be  entitled,  including  any and all  monetary  damages  which the
Company may incur as a result of said breach,  violation or threatened breach or
violation.  The Company may pursue any remedy  available to it  concurrently  or
consecutively in any order as to any breach,  violation, or threatened breach or
violation,  and the  pursuit  of one of such  remedies  at any time  will not be
deemed an  election  of  remedies  or waiver of the right to pursue any other of
such remedies as to such breach,  violation,  or threatened breach or violation,
or as to any other breach, violation, or threatened breach or violation.

       The Executive hereby  acknowledges  that the Executive's  agreement to be
bound by the  protective  covenants set forth in this Section 1.8 was a material
inducement for the Company  entering into this Agreement and agreeing to pay the
Executive the compensation and benefits set forth herein.

  1.9 Merger or  Acquisition.  In the event the Company should  consolidate,  or
merge into  another  corporation,  or transfer all or  substantially  all of its
assets to another entity, or divide its assets among a number of entities,  this
Agreement shall continue in full force and effect.  The Company will require any
and  all  successors   (whether  direct  or  indirect,   by  purchase,   merger,
consolidation or otherwise) to all or  substantially  all of the business and/or
assets of the Company,  to expressly assume and agree pursuant to an appropriate
written assumption agreement to perform this Agreement in the same manner and to
the same  extent  that the  Company  would be  required to perform it if no such
succession  had taken  place.  Failure of the Company to obtain  such  agreement
prior to the  effectiveness  of any  such  successor  shall be a breach  of this
Agreement and shall entitle the Executive to terminate his  employment  and this
Agreement for Good Reason.  As used in this Agreement,  the term "Company" shall
mean the Company as  hereinbefore  defined  and any  successor  to its  business
and/or assets as aforesaid which executes and delivers the assumption  agreement
provided for in this  Section 1.9 or which  otherwise  becomes  bound by all the
terms and provisions of this Agreement by operation of law.


                                       17

<PAGE>



   1.10 Reimbursement of Employee Expenses. The Executive is authorized to incur
ordinary,  necessary and reasonable  expenses in connection with the performance
of his duties and responsibilities under this Agreement and for the promotion of
the business and  activities of the Company  during the term hereof,  including,
without  limitation,  expenses for  necessary  travel and  necessary  travel and
entertainment  and other  items of  expenses  required in the normal and routine
course of the Executive's  employment hereunder.  The Company will reimburse the
Executive from time to time for all such business  expenses incurred pursuant to
and in  conformity  with  the  provisions  of this  Section  provided  that  the
Executive presents to the Company:

      (a) An account  book in which the  Executive  recorded at or near the time
each  expenditure was made; (i) the amount of the  expenditures,  (ii) the time,
place and designation of the type of entertainment and travel or other expenses,
or the date and description of the gift (gifts made to one individual are not to
exceed a total of Twenty-Five and No/100 Dollars  ($25.00) in any taxable year);
(iii) the  business  reason for the  expenditure  and the nature of the business
benefit derived or expected to be derived as the result of the expenditure;  and
(iv) the names,  occupations,  addresses and other  information  concerning each
person who was  entertained or given a gift sufficient to establish the business
relationship to the Company; and

       (b)  Documentary  evidence  (such as receipts or paid bills)  which state
sufficient  information  to  establish  the amount,  date,  place and  essential
character of the expenditure, for such expenditure (i) of Twenty-Five and No/100
Dollars  ($25.00)  or more  except for  transportation  charges  if not  readily
available and (ii) for lodging or traveling away from home.

                               GENERAL PROVISIONS

 2.1  Notices.  All notices, requests, consents, and other communications under
this Agreement shall be in writing and shall be deemed to have been delivered on
the  date  personally  delivered  or  on  the  date  deposited  in a  receptacle
maintained  by the  United  States  Postal  Service  for such  purpose,  postage
prepaid,  by  certified  mail,  return  receipt  requested,   addressed  to  the
respective parties as follows:

If to the Executive:                            Dong W. Lew
                                                10 Monroe Blvd., apt. 6H
                                                Long Beach, New York 11561

If to the Company:                              Compu-Dawn, Inc.
                                                77 Spruce Street
                                                Cedarhurst, New York 11516

Either  party  hereto may  designate a different  address by  providing  written
notice of such new address to the other party hereto.

        2.2  Severability.  If any  provision  contained  in this  Agreement  is
determined to be void,  illegal or unenforceable,  in whole or in part, then the
other  provisions  contained  herein shall remain in full force and effect as if
the provision which was determined to be void, illegal, or unenforceable had not
been contained herein.


                                       18

<PAGE>



         2.3  Waiver,  Modification,  and  Integration.  The waiver by any party
hereto of a breach of any  provision of this  Agreement  shall not operate or be
construed as a waiver of any  subsequent  breach by any party.  This  instrument
contains  the  entire  agreement  of  the  parties  concerning   employment  and
supersedes all prior and  contemporaneous  representations,  understandings  and
agreements,  either oral or in writing,  between the parties hereto with respect
to the  employment  of the  Executive  by the  Company  and all  such  prior  or
contemporaneous  representations,  understandings and agreements,  both oral and
written, are hereby terminated. The terms of this Agreement may not be modified,
altered or amended except by written agreement of the Executive and the Company,
subject to the prior approval of the Board of Directors of the Company.

        2.4 Binding  Effect.  This Agreement shall be binding and effective Upon
the Company and its  successors and permitted  assigns,  and upon the Executive,
his heirs and  representatives;  provided,  however,  that the Company shall not
assign this Agreement without the written consent of the Executive.

        2.5 Choice of Law and Venue.  The parties  agree that this  Agreement is
made and entered  into in Nassau  County,  New York and shall be governed by and
construed  in  accordance  with the laws of the State of New York,  and that any
litigation,  special  proceeding or other proceeding as between the parties that
may be  brought,  or arise  out of,  in  connection  with or by  reason  of this
Agreement  shall be  brought  in the  applicable  state  court in and for Nassau
County,  New York which Courts shall be the exclusive courts or jurisdiction and
venue.

        2.6  Representation  of Executive.  The Executive hereby  represents and
warrants  to the Company  that he has not  previously  assumed  any  obligations
inconsistent  with those  contained in this  Agreement.  The  Executive  further
represents  and warrants to the Company that the Executive has entered into this
Agreement pursuant to his own initiative and that the Company did not induce the
Executive  to  execute  this   Agreement  in   contravention   of  any  existing
commitments.  The Executive  acknowledges that the Company has entered into this
Agreement in reliance Upon the foregoing representations of the Executive.

      2.7  Independent Counsel.  The Company has been presented by ROBERT H.
SOLOMON, ESQ.  The Executive has been represented by                     .Each
has made his or her its own determination with respect to counsel without
coercion from the other.  Each has thoroughly reviewed the provisions of this
Agreement and all matters concerning the consulting with the benefit of
independent counsel.

        2.8  Arbitration  Any controversy or claim arising out of or relating to
this Agreement  shall be settled by binding  arbitration  in Nassau County,  New
York under the rules of the American Arbitration Association.  Judgment Upon the
award may be entered in any court having  jurisdiction and the arbitrator(s) are
specifically  authorized to award the prevailing  party in such  arbitration all
reasonable attorney's fees, expenses and costs of arbitration.


                                       19

<PAGE>


        2.9  Counterpart Execution.  This Agreement may be executed in two or
more counterparts, each of which shall be deemed an original, but all of which
together shall constitute but one and the same instrument.

   IN WITNESS  WHEREOF,  the parties have executed this  Agreement as of the day
and year first above written effective as of the Effective Date.

                                                    COMPU-DAWN, INC.


                                                BY: /s/ Mark Honigsfeld
                                                -----------------------
                                                    MARK HONIGSFELD,
                                                    Secretary and Chairman
                                                    of the Board


                                                    EXECUTIVE:



                                                    /s/ Dong Lew
                                                    ------------
                                                    DONG LEW

Attest

/s/ Doris H. Abruzzo
- --------------------
Assistant Secretary

AGEMPCOAST



                                       20
<PAGE>


                                 PROMISSORY NOTE

$70,000            Long Beach, New York                        October 30, 1996
- -------            --------------------                        ----------------

         FOR VALUE  RECEIVED,  Dong W. Lew (the "Payor")  hereby promises to pay
Coastal Computer Systems,  Inc. (the "Payee"), or order at 166 West Park Avenue,
Long Beach, New York or at such other place that may be designated,  in writing,
by the Payee,  the  principal sum of  $70,000.00,  in lawful money of the United
States of America at the time of payment,  together  with interest on the unpaid
principal  hereof  from  time to time  outstanding  from the date  hereof  until
maturity  at the rate  hereinafter  provided,  upon  the  terms  and  conditions
hereinafter provided.

         The Note shall be payable  under the  following  terms:  the  principal
amount,  plus  interest,  at eight (8%) percent for 120 equal monthly  payments,
which shall be first applied to interest,  then to principal and the balance, if
any, to be due and payable at the end of the 120 month period.

         This  Note  shall  be due and  payable  at such  earlier  dates  if the
following  occurs: In the event there is a public offering of the Payee's Common
Stock  any time  after  three  (3) years  from the date  hereof  where the gross
proceeds to the Payor are equal or exceed  $4,500,000.00  then the Note shall be
due and payable upon the closing of the public offering.

         This Note is subject to the terms and conditions of that certain letter
agreement by and among the Payor, the Payee, Mark Honigsfeld Revocable Trust and
Robert Solomon dated October 16, 1996.

         This  Note may be  prepaid  in  whole  or in part at any  time  without
penalty, the first payments to be applied to interest and then to principal.  In
the event of any default on the payment of either  principal or interest on said
Note and said  default  remains  uncured  for ten (10) days after the sending of
written  notice by certified  mail,  return receipt  requested,  then the entire
balance of the Note,  including  unpaid  interest,  shall become due at once. If
there are at least  three (3)  defaults on the  payments  of either  interest or
principal where a notice to cure has been sent,  then on any subsequent  default
in either payment of principal or interest,  the Payee shall have absolute right
to accelerate the entire balance of the Note,  including unpaid interest with no
right to cure.


<PAGE>


         Demand  and  presentment  of this Note is  hereby  waived.  Failure  to
exercise  the  option of  acceleration  in any one case shall not  constitute  a
waiver of the right to exercise acceleration in any other event.

         If this  Note is placed in the  hands of an  attorney  for  collection,
Payor agrees to pay all expenses, including reasonable attorney's fees in regard
to collection of said Note.

         The invalidity, or unenforceability in particular circumstances, of any
provision  of  this  Note  shall  not  extend  beyond  such  provision  or  such
circumstances  and no other  provision  of this  instrument  shall  be  affected
thereby.

         This Note has been executed and delivered in the State of New York, and
the construction,  validity and performance hereof shall be governed by the laws
of the State of New York without regard to any principals of conflict of laws.

         Any  action  arising  out  of or  with  respect  to  this  Note  may be
instituted in the Supreme Court of the State of New York, County of Nassau,  and
Payors hereby consent to the  jurisdiction of such court and expressly waive any
and all objections they may have as to venue in such court.

         This  Note  may be  prepaid,  in whole  or in  part,  any time  without
penalty.  All prepayments  shall be applied first to accrued and unpaid interest
and then to principal.  All partial  prepayments shall be applied in the inverse
order of maturity.

         This  Note and all the  covenants,  promises  and  agreement  contained
herein  shall be binding upon and inure to the benefit of the  respective  legal
and personal representatives,  devisees, heirs, successors, and assigns of Payor
and the holder hereof.

         EXECUTED this 30th day of October 1996.

                                                   PAYOR:


                                                   By:/s/ Dong W. Lew
                                                   ------------------

PNCOASTAL

<PAGE>


                        STANDARD FORM OF STORE LEASE The
                       Real Estate Board of New York, Inc.

Agreement  of  Lease,  made  as  of  this  1st  day  of  October  1996,  between
INTERNATIONAL  SUMMIT EQUITIES CORP. 77 SPRUCE STREET,  CEDARHURST,  NY party of
the first part, hereinafter referred to as OWNER, and COMPU-DAWN, INC. 77 SPRUCE
STREET,  CEDARHURST,  NY party of the second  part,  hereinafter  referred to as
TENANT,

Witnesseth: Owner hereby leases to Tenant and Tenant hereby hires from Owner

THE ENTIRE TOP 3RD AS IS, PLUS NINE PARKING SPACES,
#9-15-16-17-18-19-20-21-22-12-8


in the building known as 77 SPRUCE STREET,  CEDARHURST,  NY 11516 in the Borough
of Town of Hempstead, City of New York, for the term of Five (5) Years (or until
such term shall sooner cease and expire as hereinafter  provided) to commence on
the
         1st day of October Nineteen Hundred and Ninety Six, and to end on the
        30th day of September Two Thousand One
both dates inclusive, at an annual rental rate of


                                 SEE RENT RIDER



which Tenant  agrees to pay in lawful money of the United  States which shall be
legal tender in payment of all debts and dues,  public and private,  at the time
of payment,  in equal monthly  installments  in advance on the first day of each
month during said term,  at the office of Owner or such other place as Owner may
designate, without any set off or deduction whatsoever, except that Tenant shall
pay the first monthly  installment(s) on the execution hereof (unless this lease
be a renewal).

     The parties hereto, for themselves,  their heirs, distributees,  executors,
administrators, legal representatives,  successors and assigns, hereby convenant
as follows:

Rent        1.   Tenant shall pay the rent as above and as hereinafter provided
                 6,375 per month basement.
Occupancy   2.   Tenant shall use and occupy demised premises for Furniture
                 offices, Date Processing, Training and for no other purpose,
                 what-so-ever

and for no other  purpose  Tenant  shall at all times  conduct its business in a
high grade and reputable manner,  shall not violate Article 37 hereof, and shall
keep show windows and signs in a neat and clean condition.


                                        1

<PAGE>



Alterations:  3. Tenant  shall make no changes in or to the demised  premises of
any nature  without  Owner's  prior  written  consent  which consent will not be
unreasonably withheld or delayed. Subject to the prior written consent of Owner,
and to the  provisions of this  article,  Tenant at Tenant's  expense,  may make
alterations,  installations,  additions or improvements which are non-structural
and which do not affect utility services or plumbing and electrical lines, in or
to the interior of the demised premises by using  contractors or mechanics first
approved by Owner.  Tenant  shall,  before  making any  alterations,  additions,
installations or improvements, at its expense, obtain all permits, approvals and
certificates required by any governmental or quasi-governmental bodies and (upon
completion)  certificates of final approval  thereof and shall deliver  promptly
duplicates of all such permits,  approvals and  certificates to Owner and Tenant
agrees to carry and will cause Tenant's contractors and sub-contractors to carry
such workman's  compensation,  general  liability,  personal and property damage
insurance  as Owner may require.  If any  mechanic's  lien is filed  against the
demised  premises,  or the  building  of which the same  forms a part,  for work
claimed to have done for, or materials furnished to, Tenant, whether or not done
pursuant to this article, the same shall be discharged by Tenant within ten days
thereafter,  at  Tenant's  expense,  by filing  the bond  required  by law.  All
fixtures  and  all  paneling,  partitions,   railings  and  like  installations,
installed in the premises at any time,  either by Tenant or by Owner in Tenant's
behalf, shall, upon installation,  become the property of Owner and shall remain
upon and be sur rendered with the demised  premises  unless Owner,  by notice to
Tenant no later than twenty days prior to the date fixed as the  termination  of
this lease, elects to relinquish Owner's rights thereto and to have them removed
by Tenant, in which event, the same shall be removed from the premises by Tenant
prior to the  expiration  of the lease,  at  Tenant's  expense.  Nothing in this
article shall be construed to give Owner title to or to prevent Tenant's removal
of trade fixtures,  moveable office furniture and equipment, but upon removal of
any such from the  premises  or upon  removal of other  installations  as may be
required by Owner,  Tenant  shall  immediately  and at its  expense,  repair and
restore the premises to the condition  existing prior to installation and repair
any damage to the demised  premises or the  building  due to such  removal.  All
property  permitted  or  required to be removed by Tenant at the end of the term
remaining in the premises after Tenant's  removal shall be deemed  abandoned and
may, at the election of Owner,  either be retained as Owner's property or may be
removed from the premises by Owner at Tenant's expense.


         Repairs 4. Tenant shall maintain and repair the interior and shall make
         all repairs thereto necessary to keep same in good order and condition,
         at  Tenant's  own cost and  expense,  and  shall  cause  the same to be
         covered by the  insurance  provided for  hereafter in Article 8. Tenant
         shall, throughout the term of this lease, take good care of the demised
         premises and the fixtures and appurtenances  therein,  and thereto, and
         at its sole cost and expense,  make all non-structural  repairs thereto
         as and  when  needed  to  preserve  them  in  good  working  order  and
         condition,  reasonable wear and tear,  obsolescence and damage from the
         elements, fire or other casualty,  excepted. If the demised premises be
         or become infested with vermin, Tenant shall at Tenant's expense, cause
         the same to be  exterminated  from time to time to the  satisfaction of
         Owner.  Except as  specifically  provided in Article 9 or  elsewhere in
         this lease, there shall be no allowance to the

                                        2

<PAGE>



         Tenant for the diminuation of rental value and no liability on the part
         of Owner by reason of  inconvenience,  annoyance  or injury to business
         arising  from  Owner,  Tenant or others  making or  failing to make any
         repairs, alterations, additions or improvements in or to any portion of
         the building including the erection or operation of any crane,  derrick
         or sidewalk  shed,  or in or to the demised  premises or the  fixtures,
         appurtenances  or equipment  thereof.  The provisions of this article 4
         with  respect to the  making of repairs  shall not apply in the case of
         fire or other  casualty  which  are  dealt  with in  article  9 hereof.
         Landlord shall be  responsible  for the  maintenance  and repair of the
         roof of the building of which the demised premises forms a part.

Window Cleaning:  5. Tenant will not clean nor require,  permit, suffer or allow
any window in the demised  premises to be cleaned  from the outside in violation
of Section 202 of the New York State Labor Law or any other applicable law or of
the Rules of the Board of Standards  and Appeals,  or of any other Board or body
having or asserting jurisdiction.

Requirements  of Law, Fire Insurance 6. Prior to the  commencement  of the lease
term, if Tenant is then in possession,  and at all times  thereafter,  Tenant at
Tenant's  sole cost and  expense,  shall  promptly  comply  with all present and
future laws, orders and regulations of all state,  federal,  municipal and local
governments. departments, commissions and boards and any direction of any public
officer  pursuant to law, and all orders,  rules and regulations of the New York
Board of Fire Underwriters or the Insurance Services Office, or any similar body
which  shall  impose  any  violation,  order or duty upon  Owner or Tenant  with
respect to the demised premises, and with respect to the portion of the sidewalk
adjacent to the premises,  if the premises are on the street  level,  whether or
not arising out of Tenant's use or manner of use thereof, or with respect to the
building if arising out of Tenant's  use or manner of use of the premises or the
building  (including the use permitted  under the lease).  Except as provided in
Article  29 hereof,  nothing  herein  shall  require  Tenant to make  structural
repairs or  alterations  unless  Tenant has by its manner of use of the  demised
premises or method of operation  therein,  violated  any such laws,  ordinances,
orders,  rules,  regulations or requirements with respect thereto.  Tenant shall
not do or permit any act or thing to be done in or to the demised premises which
is  contrary  to law, or which will  invalidate  or be in  conflict  with public
liability, fire or other policies of insurance at any time carried by or for the
benefit of Owner.  Tenant  shall pay all costs,  expenses,  fines,  penalties or
damages, which may be imposed upon Owner by reason of Tenant's failure to comply
with the provisions of this article.  If the fire  insurance rate shall,  at the
beginning  of the lease or at any time  thereafter,  be higher than it otherwise
would be, then Tenant shall reimburse  Owner, as additional rent hereunder,  for
that portion of all fire insurance premiums thereafter paid by Owner which shall
have been charged because of such failure by Tenant, to comply with the terms of
this article.  In any action or proceeding wherein Owner and Tenant are parties,
a schedule or "make-up" of rate for the building or demised premises issued by a
body making fire insurance rates applicable to said premises shall be conclusive
evidence of the facts therein stated and of the several items and charges in the
fire insurance rate then applicable to said premises.


                                        3

<PAGE>



Subordination:  7.  This  lease is  subject  and  subordinate  to all  ground or
underlying  leases and to all mortgages  which may now or hereafter  affect such
leases or the real  property  of which  demised  premises  are a part and to all
renewals, modifications, consolidations, replacements and extensions of any such
underlying  leases and  mortgages.  This clause shall be self  operative  and no
further  instrument  of  subordination  shall  be  required  by  any  ground  or
underlying lessor or by any mortgagee,  affecting any lease or the real property
of which the demised premises are a part. In confirmation of such subordination,
Tenant shall execute promptly any certificate that Owner may request.

Tenant's Liability Insurance Property Loss, Damage,  Indemnity:  8. Owner or its
agents  shall not be liable  for any damage to  property  of Tenant or of others
entrusted  to  employees  of the  building,  nor for  loss of or  damage  to any
property  of  Tenant  by theft or  otherwise,  nor for any  injury  or damage to
persons or property resulting from any cause of whatsoever nature, unless caused
by or due to the negligence of Owner, its agents,  servants or employees.  Owner
or its agents will not be liable for any such damage  caused by other tenants or
persons in, upon or about said building or caused by operations in  construction
of any private,  public or quasi public work.  Tenant  agrees,  at Tenant's sole
cost and expense,  to maintain  general public  liability  insurance in standard
form in favor of Owner and Tenant  against  claims for bodily injury or death or
property damage  occurring in or upon the demised  premises,  effective from the
date Tenant  enters  into  possession  and during the term of this  lease.  Such
insurance shall be in an amount and with carriers  acceptable to the Owner. Such
policy or policies  shall be  delivered  to the Owner.  On  Tenant's  default in
obtaining  or  delivering  any such  policy or  policies  or  failure to pay the
charges  therefor,  Owner may secure or pay the  charges  for any such policy or
policies  and  charge the  Tenant as  additional  rent  therefor.  Tenant  shall
indemnify and save harmless Owner against and from all liabilities, obligations,
damages,  penalties,  claims,  costs and  expenses  for which Owner shall not be
reimbursed by insurance,  including reasonable attorneys fees, paid, suffered or
incurred  as a result of any  breach by  Tenant,  Tenant's  agent,  contractors,
employees,  invitees, or licensees,  or any covenant on condition of this lease,
or the  carelessness,  negligence  or improper  conduct of the Tenant,  Tenant's
agents, contractors,  employees, invitees or licensees. Tenant's liability under
this lease  extends to the acts and omissions of any  subtenant,  and any agent,
contractor,  employee,  invitee or licensee of any subtenant. In case any action
or proceeding is brought against Owner by reason of any such claim, Tenant, upon
written  notice from Owner,  will,  at Tenant's  expense,  resist or defend such
action or proceeding by Counsel approved by Owner in writing,  such approval not
to be unreasonably withheld.

Destruction, Fire and Other Casualty: 9. (a) If the demised premises or any part
thereof shall be damaged by fire or other casualty,  Tenant shall give immediate
notice  thereof to Owner and this lease shall  continue in full force and effect
except as  hereinafter  set forth.  (b) If the demised  premises  are  partially
damaged or rendered  partially  unusable by fire or other casualty,  the damages
thereto  shall be repaired  by and at the  expense of Owner and the rent,  until
such repair shall be substantially completed,  shall be apportioned from the day
following  the casualty  according to the part of the premises  which is usable.
(c) If the demised  premises are totally  damaged or rendered wholly unusable by
fire or other casualty, then the rent shall be proportionately paid up to the

                                        4

<PAGE>



time of the  casualty  and  thenceforth  shall  cease  until  the date  when the
premises  shall have been  repaired  and  restored by Owner,  subject to Owner's
right to elect  not to  restore  the same as  hereinafter  provided.  (d) If the
demised  premises  are rendered  wholly  unusable or (whether or not the demised
premises  are damaged in whole or in part) if the  building  shall be so damaged
that Owner shall  decide to demolish it or to rebuild it,  then,  in any of such
events.  Owner may elect to  terminate  this lease by  written  notice to Tenant
given  within 90 days  after  such fire or  casualty  specifying  a date for the
expiration  of the  lease,  which  date shall not be more than 60 days after the
giving of such  notice,  and upon the date  specified in such notice the term of
this lease shall  expire as fully and  completely  as if such date were the date
set forth above for the  termination  of this lease and Tenant  shall  forthwith
quit,  surrender and vacate the premises without prejudice  however,  to Owner's
rights and remedies against Tenant under the lease provisions in effect prior to
such  termination,  and any rent  owing  shall  be paid up to such  date and any
payments of rent made by Tenant  which were on account of any period  subsequent
to such date shall be returned to Tenant. Unless Owner shall serve a termination
notice as  provided  for herein,  Owner shall make the repairs and  restorations
under the  conditions  of (b) and (c)  hereof,  with all  reasonable  expedition
subject to delays due to  adjustment  of insurance  claims,  labor  troubles and
causes beyond Owner's control.  After any such casualty,  Tenant shall cooperate
with Owner's restoration by removing from the premises as promptly as reasonably
possible,   all  of  Tenant's  salvageable   inventory  and  movable  equipment,
furniture, and other property. Tenant's liability for rent shall resume five (5)
days after written notice from Owner that the premises are  substantially  ready
for Tenant's occupancy.  (e) Nothing contained  hereinabove shall relieve Tenant
from liability that may exist as a result of damage from fire or other casualty.
Notwithstanding  the foregoing,  each party shall look first to any insurance in
its favor before  making any claim against the other party for recovery for loss
or damage  resulting  from fire or other  casualty,  and to the extent that such
insurance is in force and collectible and to the extent  permitted by law, Owner
and Tenant each  hereby  releases  and waives all right of recovery  against the
other or any one claiming through or under each of them by way of subrogation or
otherwise.  The  foregoing  release  and  waiver  shall be in force only if both
releasors'  insurance policies contain a clause providing that such a release or
waiver shall not invalidate the insurance and also,  provided that such a policy
can be obtained without additional premiums. Tenant acknowledges that Owner will
not carry insurance on Tenant's  furniture and/or furnishings or any fixtures or
equipment,  improvements,  or ap purtenances removable by Tenant and agrees that
Owner will not be  obligated  to repair any damage  thereto or replace the same.
(f) Tenant hereby waives the  provisions of Section 227 of the Real Property Law
and agrees that the  provisions of this article shall govern and control in lieu
thereof.

Eminent  Domain:  10. If the whole or any part of the demised  premises shall be
acquired or  condemned  by Eminent  Domain for any public or quasi public use or
purpose,  then  and in that  event,  the  term of this  lease  shall  cease  and
terminate  from the date of title  vesting in such  proceeding  and Tenant shall
have no claim for the value of any unexpired term of said lease.

Assignment, Mortgage, Etc. 11. Tenant, for itself, its heirs, distributees,
executors, administrators,  legal representatives, successors and assigns

                                        5

<PAGE>



expressly  covenants  that it  shall  not  assign,  mortgage  or  encumber  this
agreement,  nor underlet,  or suffer or permit the demised  premises or any part
thereof to be used by others, without the prior written consent of Owner in each
instance.  If this lease be  assigned,  or if the  demised  premises or any part
thereof be underlet or occupied by anybody other than Tenant,  Owner may,  after
default by Tenant, collect rent from the assignee, under-tenant or occupant, and
apply  the  net  amount  collected  to the  rent  herein  reserved,  but no such
assignment,  underletting,  occupancy or collection  shall be deemed a waiver of
the covenant,  or the  acceptance of the assignee,  under-tenant  or occupant as
tenant,  or a  release  of  Tenant  from the  further  performance  by Tenant of
covenants  on the part of Tenant  herein  contained.  The consent by Owner to an
assignment or underletting  shall not in any wise be construed to relieve Tenant
from obtaining the express consent in writing of Owner to any further assignment
or underletting.

Electric  Current:  12.  Tenant is to pay own  utilities.  Tenant  covenants and
agrees that at all times its use of electric  current shall not exceed the capac
ity of existing feeders to the building or the risers or wiring installation and
Tenant  may  not  use  any  electrical  equipment  which,  in  Owner's  opinion,
reasonably exercised, will overload such installations or interfere with the use
thereof  by  other  tenants  of the  building.  The  change  at any  time of the
character of electric  service shall in no wise make Owner liable or responsible
to Tenant, for any loss, damages or expenses which Tenant may sustain.

Access to Premises:  13. Owner or Owner's agents shall have the right (but shall
not be  obligated)  to enter the demised  premises in any emergency at any time,
and, at other  reasonable  times,  to examine the same and to make such repairs,
replacements  and  improvements  as Owner  may  deem  necessary  and  reasonably
desirable to any portion of the building or which Owner may elect to perform, in
the  premises,  following  Tenant's  failure to make repairs or perform any work
which  Tenant is obligated  to perform  under this lease,  or for the purpose of
complying  with  laws,   regulations   and  other   directions  of  governmental
authorities. Tenant shall permit Owner to use and maintain and replace pipes and
conduits in and through the demised premises and to erect new pipes and conduits
therein,  provided they are within the walls,  Owner may, during the progress of
any work in the demised  premises,  take all  necessary  materials and equipment
into said  premises  without the same  constituting  an  eviction  nor shall the
Tenant be entitled to any  abatement  of rent while such work is in progress nor
to any  damages by reason of loss or  interruption  of  business  or  otherwise.
Throughout  the term  hereof  Owner  shall  have the right to enter the  demised
premises at reasonable  hours for the purpose of showing the same to prospective
purchasers or mortgages of the  building,  and during the last six months of the
term for the purpose of showing the same to prospective  tenants and may, during
said six months  period,  place upon the  premises the usual notice "To Let" and
"For  Sale"  which  notices  Tenant  shall  permit  to  remain  thereon  without
molestation.  If  Tenant is not  present  to open and  permit an entry  into the
premises,  Owner or Owner's agents may enter the same whenever such entry may be
necessary or per missible by master key or forcibly and provided reasonable care
is  exercised  to  safeguard  Tenant's  property and such entry shall not render
Owner or its agents liable  therefor,  nor in any event shall the obligations of
Tenant hereunder be affected. If during the last month of term Tenant shall have
removed all or

                                        6

<PAGE>



substantially all of Tenant's property  therefrom,  Owner may immediately enter,
alter,  renovate  or  redecorate  the demised  premises  without  limitation  or
abatement of rent,  or incurring  liability to Tenant for any  compensation  and
such act shall have no effect on this lease or Tenant's  obligations  hereunder.
Owner  shall  have the  right at any  time,  without  the same  constituting  an
eviction  and  without  incurring  liability  to Tenant  therefor  to change the
arrangement and/or location of public entrances,  passageways,  doors, doorways,
corridors, elevators, stairs, toilets, or other public parts of the building and
to change the name, number or designation by which the building may be known.

Vault,  Vault Space,  Area: 14. No vaults,  vault space or area,  whether or not
enclosed  or covered,  not within the  property  line of the  building is leased
hereunder, anything contained in or indicated on any sketch, blue print or plan,
or anything contained  elsewhere in this lease to the contrary  notwithstanding.
Owner makes no  representation  as to the location of the  property  line of the
building.  All vaults and vault space and all such areas not within the property
line of the building,  which Tenant may be permitted to use and/or occupy, is to
be used and/or  occupied under a revocable  license,  and if any such license be
revoked, or if the amount of such space or area be diminished or required by any
federal,  state or  municipal  authority or public  utility,  Owner shall not be
subject to any  liability  nor shall Tenant be entitled to any  compensation  or
diminution  or  abatement  of rent,  nor shall such  revocation,  diminution  or
requisition be deemed constructive or actual eviction. Any tax, fee or charge of
municipal authorities for such vault or area shall be paid by Tenant.

                           Occupancy:  15.  Tenant  will  not at any time use or
                           occupy the demised premises in violation of, Articles
                           2 or 37 hereof,  or of, the  certificate of occupancy
                           issued for the building of which the demised premises
                           are a part.  Tenant has  inspected  the  premises and
                           accepts  them as is,  subject to the  riders  annexed
                           hereto with respect to Owner's  work,  if any. In any
                           event,  Owner  makes  no  representation  as  to  the
                           condition of the premises and Tenant agrees to accept
                           the same  subject  to  violations  whether  or not of
                           record.

                           Bankruptcy: 16(a) Anything elsewhere in this lease to
                           the  contrary  notwithstanding,  this  lease  may  be
                           canceled  by  Landlord  by the  sending  of a written
                           notice to Tenant  within a reasonable  time after the
                           happening of any one or more of the following events:
                           (I) the commencement of a case in bankruptcy or under
                           the laws of any state naming Tenant as the debtor; or
                           (2) the  making  by Tenant  of an  assignment  or any
                           other  arrangement for the benefit of creditors under
                           any state  statute.  Neither  Tenant  nor any  person
                           claiming through or under Tenant, or by reason of any
                           statute  or  order  of  court,  shall  thereafter  be
                           entitled to  possession  of the premises  demised but
                           shall  forthwith quit and surrender the premises.  If
                           this lease shall be assigned in  accordance  with its
                           terms,  the  provisions  of this  Article 16 shall be
                           applicable  only to the party  then  owning  Tenant's
                           interest in this lease.

         (b) It is stipulated and agreed that in the event of the termination of
this lease pursuant to (a) hereof,  Owner shall forthwith,  notwithstanding  any
other  provisions  of this lease to the  contrary,  be entitled to recover  from
Tenant as and for liquidated  damages an amount equal to the difference  between
the rent reserved  hereunder  for the unexpired  portion of the term demised and
the

                                        7

<PAGE>



fair and reasonable  rental value of the demise premises for the same period. In
the  computation of such damages the difference  between any installment of rent
becoming due hereunder after the date of termination and the fair and reasonable
rental value of the demised  premises for the period for which such  installment
was payable shall be discounted to the date of  termination  at the rate of four
per cent (4%) per annum.  If such  premises or any part thereof be re-let by the
Owner  for the  unexpired  term of  said  lease,  or any  part  thereof,  before
presentation  of proof of such  liquidated  damages to any court,  commission or
tribunal,  the amount of rent reserved upon such reletting shall be deemed to be
the fair and  reasonable  rental value for the part or the whole of the premises
so re-let during the term of the  re-letting.  Nothing  herein  contained  shall
limit or prejudice  the right of the Owner to prove for and obtain as liquidated
damages by reason of such termination, an amount equal to the maximum allowed by
any  statute  or rule of law in  effect  at the time  when,  and  governing  the
proceedings in which, such damages are to be proved,  whether or not such amount
be  greater,  equal to, or less than the amount of the  difference  referred  to
above.


         Default:  17. (1) If Tenant defaults in fulfilling any of the covenants
         of this  lease  other  than the  covenants  for the  payment of rent or
         additional  rent; or if the demised premises become vacant or deserted;
         or if any execution or attachment shall be issued against Tenant or any
         of Tenant's  property  whereupon the demised premises shall be taken or
         occupied  by someone  other than  Tenant;  or if this lease be rejected
         under Section 365 of Title 11 of the U.S. Code (Bankruptcy Code); or if
         Tenant  shall  fail to move  into or take  possession  of the  premises
         within  fifteen  (15) days after the  commencement  of the term of this
         lease, of which fact Owner shall be the sole judge; then, in any one or
         more of such events,  upon Owner serving a written five (5) days notice
         upon  Tenant  specifying  the  nature  of said  default  and  upon  the
         expiration of said five (5) days, if Tenant shall have failed to comply
         with or  remedy  such  default,  or if the  said  default  or  omission
         complained  of shall be of a nature that the same cannot be  completely
         cured or remedied within said five (5) day period,  and if Tenant shall
         not have diligently  commenced curing such default within such five (5)
         day period,  and shall not thereafter with reasonable  diligence and in
         good faith proceed to remedy or cure such default, then Owner may serve
         a written  three (3) days  notice of  cancellation  of this  lease upon
         Tenant,  and upon the expiration of said three (3) days, this lease and
         the term thereunder  shall end and expire as fully and completely as if
         the  expiration  of such  three  (3) day  period  were  the day  herein
         definitely  fixed for the end and expiration of this lease and the term
         thereof and Tenant shall then quit and surrender  the demised  premises
         to Owner but Tenant shall remain liable as hereinafter provided.

         (2) If the notice provided for in (I) hereof shall have been given, and
the term shall  expire as  aforesaid;  or if Tenant  shall  make  default in the
payment  of the rent  reserved  herein  or any item of  additional  rent  herein
mentioned or any pan of either or in making any other payment  herein  required;
then and in any of such events  Owner may without  notice,  re-enter the demised
premises  either  by  force or  otherwise,  and  dispossess  Tenant  by  summary
proceedings  or  otherwise,  and the  legal  representative  of  Tenant or other
occupant of demised  premises and remove their  effects and hold the premises as
if this lease had not been made,

                                        8

<PAGE>



and Tenant  hereby  waives the service of notice of  intention to re-enter or to
institute legal proceedings to that end.


Remedies  of Owner and Waiver of  Redemption:  18. In case of any such  default,
re-entry,  expiration and/or dispossess by summary  proceedings or otherwise,(a)
the rent, and additional  rent, shall become due thereupon and be paid up to the
time of such reentry,  dispossess  and/or  expiration.  (b) Owner may re-let the
premises or any part or parts thereof, either in the name of Owner or otherwise,
for a term or terms,  which  may at  Owner's  option be less than or exceed  the
period which would  otherwise have  constituted  the balance of the term of this
lease and may grant concessions or free rent or charge a higher rental than that
in this lease,  and/or (c) Tenant or the legal  representatives  of Tenant shall
also pay Owner as  liquidated  damages  for the failure of Tenant to observe and
perform said Tenant's  covenants herein  contained,  any deficiency  between the
rent hereby reserved and/or  convenanted to be paid and the net amount,  if any,
of the rents  collected  on  account  of the  subsequent  lease or leases of the
demised  premises  for each  month of the  period  which  would  otherwise  have
constituted  the  balance  of the term of this  lease.  The  failure of Owner to
re-let the  premises  or any part or parts  thereof  shall not release or affect
Tenant's liability for damages. In computing such liquidated damages there shall
be added to the said  deficiency  such expenses as Owner may incur in connection
with re-letting, such as legal expenses, attorneys' fees, brokerage, advertising
and for keeping the demised premises in good order or for preparing the same for
re-letting. Any such liquidated damages shall be paid in monthly installments by
Tenant on the rent day  specified in this lease.  Owner,  in putting the demised
premises  in good order or  preparing  the same for  re-rental  may,  at Owner's
option, make such alterations,  repairs, replacements, and/or decorations in the
demised  premises as Owner, in Owner's sole judgement,  considers  advisable and
necessary for the purpose of re-letting the demised premises,  and the making of
such alterations, repairs, replacements, and/or decorations shall not operate or
be construed to release Tenant from liability. Owner shall in no event be liable
in any way  whatsoever  for  failure to re-let the demised  premises,  or in the
event that the  demised  premises  are  re-let,  for failure to collect the rent
thereof  under such  re-letting,  and in no event  shall  Tenant be  entitled to
receive any excess,  if any, of such net rent collected over the sums payable by
Tenant to Owner  hereunder.  In the event of a breach  or  threatened  breach by
Tenant or any of the covenants or provisions hereof,  Owner shall have the right
of injunction  and the right to invoke any remedy allowed at law or in equity as
if re-entry,  summary  proceedings  and other remedies were not herein  provided
for.  Mention in this lease of any particular  remedy,  shall not preclude Owner
from any other remedy,  in law or in equity.  Tenant hereby expressly waives any
and all rights of redemption granted by or under any present or future laws.

Fees and Expenses:  19. If Tenant shall default in the observance or performance
of any term or covenant on Tenant's part to be observed or performed under or by
virtue of any of the terms or  provisions  in any article of this  lease,  then,
unless otherwise  provided  elsewhere in this lease, Owner may immediately or at
any time  thereafter  and  without  notice  perform  the  obligation  of  Tenant
thereunder,  and if Owner,  in connection  therewith or in  connection  with any
default by Tenant in the covenant to pay rent hereunder, makes any expenditures

                                        9

<PAGE>



or incurs any obligations for the payment of money, including but not limited to
attorney's  fees, in  instituting,  prosecuting  or defending any actions or pro
ceeding, such sums so paid or obligations incurred with interest and costs shall
be deemed to be additional  rent  hereunder and shall be paid by Tenant to Owner
within five (5) days of rendition  of any bill or statement to Tenant  therefor,
and if  Tenant's  lease term  shall  have  expired at the time of making of such
expenditures or incurring of such obligations, such sums shall be recoverable by
Owner as damages.

No  Representations by Owner: 20. Neither Owner nor Owner's agents have made any
representations  or  promises  with  respect to the  physical  condition  of the
building,  the land upon which it is erected or the demised premises, the rents,
leases, expenses of operation, or any other matter or thing affecting or related
to the premises except as herein expressly set forth and no rights, easements or
licenses are acquired by Tenant by implication or otherwise  except as expressly
set forth in the provisions of this lease. Tenant has inspected the building and
the demised  premises and is thoroughly  acquainted  with their  condition,  and
agrees to take the same "as is" and  acknowledges  that the taking of possession
of the demised  premises by Tenant shall be  conclusive  evidence  that the said
premises  and the  building  of  which  the  same  form a part  were in good and
satisfactory  condition at the time such  possession was so taken,  except as to
latent defects.  All understandings  and agreements  heretofore made between the
parties  hereto are merged in this  contract,  which alone fully and  completely
expresses  the agreement  between  Owner and Tenant and any executory  agreement
hereafter made shall be ineffective  to change,  modify,  discharge or effect an
abandonment  of it in whole or in part,  unless such  executory  agreement is in
writing  and  signed  by the  party  against  whom  enforcement  of the  change,
modification, discharge or abandonment is sought.

End of Term:  21. Upon the  expiration or other  termination of the term of this
lease,  Tenant  shall quit and  surrender to Owner the demised  premises,  broom
clean,  in good order and condition,  ordinary wear  excepted,  and Tenant shall
remove all its property. Tenant's obligation to observe or perform this covenant
shall survive the expiration or other termination of this lease. If the last day
of the term of this lease or any renewal  thereof,  falls on Sunday,  this lease
shall expire at noon on the preceding  Saturday  unless it be a legal holdiay in
which case it shall expire at noon on the preceding business day.

Quiet  Enjoyment:  22. Owner  covenants  and agrees with Tenant that upon Tenant
paying the rent and additional  rent and observing and performing all the terms,
covenants and conditions, on Tenant's part to be observed and performed,  Tenant
may  peaceably  and  quietly  enjoy  the  premises  hereby   demised,   subject,
nevertheless,  to the terms and  conditions  of this  lease  including,  but not
limited to,  Article 33 hereof and to the ground leases,  underlying  leases and
mortgages hereinbefore mentioned.

Failure to Give  Possession:  23. If Owner is unable to give  possession  of the
demised premises on the date of the commencement of the term hereof,  because of
the  holding-over  or  retention of  possession  of any tenant,  undertenant  or
occupants,  or if the  premises  are  located in a building  being  constructed,
because such building has not been sufficiently completed to make the premises

                                       10

<PAGE>



ready for occupancy or because of the fact that a  certificate  of occupancy has
not been  procured  or for any other  reason,  Owner shall not be subject to any
liability  for failure to give  possession  on said date and the validity of the
lease  shall not be  impaired  under such  circumstances,  nor shall the same be
construed  in any wise to extend the term of this  lease,  but the rent  payable
hereunder shall be abated  (provided Tenant is not responsible for the inability
to obtain  possession)  until after Owner shall have given Tenant written notice
that the premises are substantially ready for Tenant's occupancy.  If permission
is given to Tenant to enter into the  possession  of the demised  premises or to
occupy  premises other than the demised  premises prior to the date specified as
the  commencement  of the term of this lease.  Tenant  covenants and agrees that
such occupancy shall be deemed to be under all the terms, covenants,  conditions
and  provisions  of this  lease,  except as to the  covenant  to pay  rent.  The
provisions of this article are intended to constitute  "an express  provision to
the contrary"  within the meaning of Section 223-a of the New York Real Property
Law.


                         No Waiver: 24. The failure of Owner to seek redress for
                         violation of, or to insist upon the strict  performance
                         of any covenant or condition of this lease or of any of
                         the Rules or Regulations set forth or hereafter adopted
                         by Owner,  shall not  prevent  a  subsequent  act which
                         would have  originally  constituted  a  violation  from
                         having  all  the  force  and  effect  of  an   original
                         violation.  The receipt by owner of rent with knowledge
                         of the breach of any  covenant  of this lease shall not
                         be deemed a waiver of such breach and no  provision  of
                         this lease shall be deemed to have been waived by Owner
                         unless  such waiver be in writing  signed by Owner.  No
                         payment  by  Tenant  or  receipt  by  Owner of a lesser
                         amount than the monthly rent herein stipulated shall be
                         deemed  to be other  than on  account  of the  earliest
                         stipulated rent, nor shall any endorsement or statement
                         of any check or any  letter  accompanying  any check or
                         payment as rent be deemed an accord  and  satisfaction,
                         and Owner may  accept  such  check or  payment  without
                         prejudice  to Owner's  right to recover  the balance of
                         such rent or  pursue  any  other  remedy in this  lease
                         provided.  No act or thing  done by  Owner  or  Owner's
                         agents  during the term hereby  demised shall be deemed
                         in  acceptance  of a surrender of said  premises and no
                         agreement  to  accept  such  surrender  shall  be valid
                         unless in writing signed by Owner. No employee of Owner
                         or  Owner's  agent  shall  have any power to accept the
                         keys of said premises  prior to the  termination of the
                         lease  and the  delivery  of keys to any such  agent or
                         employee  shall not  operate  as a  termination  of the
                         lease or a surrender of the premises.

Waiver of Trial by Jury:  25. It is  mutually  agreed by and  between  Owner and
Tenant that the  respective  parties hereto shall and they hereby do waive trial
by jury in any  action,  proceeding  or  counterclaim  brought  by either of the
parties hereto against the other (except for personal injury or property damage)
on any  matters  whatsoever  arising  out of or in any way  connected  with this
lease,  the  relationship  of Owner and Tenant,  Tenant's use of or occupancy of
said premises,  and any emergency statutory or any other statutory remedy. It is
further mutually agreed that in the event Owner commences any summary proceeding
for possession of the premises,  Tenant will not interpose any  counterclaim  of
whatever nature or description in any such proceeding.


                                       11

<PAGE>



Inability to Perform:  26. This lease and the  obligation  of Tenant to pay rent
hereunder  and perform all of the other  covenants and  agreements  hereunder on
part of Tenant to be performed shall in no wise be affected, impaired or excused
because Owner is unable to fulfill any of its obligations under this lease or to
supply or is delayed in  supplying  any service  expressly  or  impliedly  to be
supplied or is unable to make,  or is delayed in making any  repair,  additions,
alterations or decorations or is unable to supply or is delayed in supplying any
equipment  or fixtures or Owner is  prevented or delayed from so doing by reason
of strike or labor troubles, government preemption in connection with a National
Emergency or by reason of any rule,  order or  regulation  of any  department or
subdivision  thereof of any government  agency or by reason of the conditions of
supply and demand which have been or are affected by war or other emergency,  or
when,  in the  judgement of Owner,  temporary  interruption  of such services is
necessary  by reason of  accident,  mechanical  breakdown,  or to make  repairs,
alterations or improvements.

Bills and  Notices:  27.  Except as otherwise  in this lease  provided,  a bill,
statement, notice or communication which Owner may desire or be required to give
to  Tenant,  shall be deemed  sufficiently  given or  rendered  if, in  writing,
delivered to Tenant personally or sent by registered or certified mail addressed
to Tenant at the  building of which the demised  premises  form a part or at the
last known residence address or business address of Tenant or left at any of the
aforesaid  premises  addressed to Tenant,  and the time of the rendition of such
bill or  statement  and of the giving of such notice or  communication  shall be
deemed to be the time when the same is delivered to Tenant,  mailed,  or left at
the premises as herein provided. Any notice by Tenant to Owner must be served by
registered or certified mail addressed to Owner at the address first hereinabove
given or at such other address as Owner shall designate by written notice.

Water:  28. If Tenant  requires,  uses or  consumes  water  for any  purpose  in
addition to ordinary lavatory  purposes (of which fact Tenant  constitutes Owner
to be the sole  judge)  Owner may  install a water  meter and  thereby  measures
Tenant's water consumption for all purposes. Tenant shall pay Owner for the cost
of the  meter  and the  cost of the  installation  thereof  and  throughout  the
duration of Tenant's  occupancy  Tenant  shall keep said meter and  installation
equipment  in good  working  order and repair at Tenant's  own cost and expense.
Tenant  agrees to pay for  water  consumed,  as shown on said  meter as and when
bills are rendered. Tenant covenants and agrees to pay the sewer rent, charge or
any other tax, rent, levy or charge which now or hereafter is assessed,  imposed
or a lien  upon the  demised  premises  or the  realty  of  which  they are part
pursuant to law, order or regulation  made or issued in connection with the use,
consumption,  maintenance  or supply of water,  water system or sewage or sewage
connection  or system.  The bill rendered by Owner shall be payable by Tenant as
additional  rent. If the building or the demised premises or any part thereof be
supplied  with water  through a meter  through  which water is also  supplied to
other premises Tenant shall pay to Owner as additional rent, on the first day of
each  month,  39 % ($ )  of  the  total  meter  charges,  as  Tenant's  portion.
Independently  of and in  addition  to any of the  remedies  reserved  to  Owner
hereinabove or elsewhere in this lease, Owner may sue for and collect any monies
to be paid  by  Tenant  or paid by  Owner  for any of the  reasons  or  purposes
hereinabove set forth.


                                       12

<PAGE>




Sprinklers: 29. Anything elsewhere in this lease to the contrary not with-
standing,  if the New York  Board of Fire Underwriters or the Insurance Services
Office or any bureau,  department  or  official  of the  federal, state  or city
government  require  or  recommend  the installation of a sprinkler system or
that any changes, modifications,  alterations,  or  additional  sprinkler
heads  or other  equipment  be made or  supplied in an existing sprinkler system
by  reason  of  Tenant's business,   or  the  location  of   partitions,   trade
fixtures, or other contents of the demised premises, or for any other reason, or
if any such sprinkler  system installations,  changes,  modifications,  
alterations, additional  sprinkler  heads or other  such  equipment, become
necessary to prevent the imposition of a penalty or charge  against the full
allowance  for a sprinkler system  in the  fire  insurance  rate set by any said
Exchange  or by  any  fire  insurance  company.  Tenant shall,   at  Tenant's
expense,   promptly  make  such sprinkler system installations, changes, 
modifications, alterations,  and supply additional  sprinkler heads or other
equipment as required  whether the work involved shall be structural or non-
structural in nature. Tenant shall pay to Owner as additional rent the sum of
$ , on the first  day of each  month  during the term of this lease, as Tenant's
portion of the contract  price for sprinkler supervisory service.

[Paragraph 30 deleted]

Security:  31. Tenant has deposited with Owner the sum of S12,750.00 as security
for the faithful  performance and observance by Tenant of the terms,  provisions
and conditions of this lease;  it is agreed that in the event Tenant defaults in
respect of any of the terms, provisions and conditions of this lease, including,
but not  limited  to, the payment of rent and  additional  rent.  Owner may use,
apply or retain the whole or any part of the security so deposited to the extent
required for the payment of any rent and additional  rent or any other sum as to
which  Tenant  is in  default  or for any sum which  Owner may  expend or may be
required to expend by reason of Tenant's default in respect of any of the terms,
covenants  and  conditions  of this  lease,  including  but not  limited to, any
damages or deficiency in the re-letting of the premises, whether such damages or
deficiency  accrued  before or after summary  proceedings  or other  re-entry by
Owner.  In the event that Tenant shall fully and  faithfully  comply with all of
the terms,  provisions,  covenants and  conditions  of this lease,  the security
shall be  returned  to Tenant  after the date  fixed as the end of the Lease and
after  delivery of entire  possession of the demised  premises to Owner.  In the
event of a sale of the land and  building or leasing of the  building,  of which
the demised  premises  form a part,  Owner shall have the right to transfer  the
security to the vendee or lessee and Owner shall thereupon be released by Tenant
from all liability for the return of such security, and Tenant agrees to look to
the new Owner solely for the return of said security;  and it is agreed that the
provisions  hereof  shall  apply to every  transfer  or  assignment  made of the
security to a new Owner.  Tenant  further  covenants  that it will not assign or
encumber  or  attempt  to assign or  encumber  the  monies  deposited  herein as
security and that neither Owner nor its  successors or assigns shall be bound by
any such assignment, encumbrance, attempted assignment or attempted encumbrance.
SECURITY DEPOSIT SHALL NOT BEAR INTEREST.


                                       13

<PAGE>




Captions:  32. The Captions are inserted only as a matter of convenience and for
reference and in no way define, limit or describe the scope of this lease nor
the intent of any provision thereof.

Definitions: 33. The term "Owner" as used in this lease means only the Owner, or
the mortgagee in possession, for the time being of the land and building (or the
Owner of a lease of the  building  or of the land  and  building)  of which  the
demised  premises form a part, so that in the event of any sale or sales of said
land and building or of said lease, or in the event of a lease of said building,
or of the land and  building,  the said Owner  shall be and  hereby is  entirely
freed and relieved of all covenants and obligations of Owner  hereunder,  and it
shall be deemed and construed  without further  agreement between the parties of
their successors in interest,  or between the parties and the purchaser,  at any
such sale, or the said lessee of the building, or of the land and building, that
the  purchaser or the lessee of the building has assumed and agreed to carry out
any and all covenants and obligations of Owner  hereunder.  The words "re-enter"
and "re-entry" as used in this lease are not restricted to their technical legal
meaning.  The term "business days" as used in this lease shall exclude Saturdays
(except  such  portion  thereof as is covered  by  specific  hours in Article 30
hereof),  Sundays and all days designated as holidays by the applicable building
service  union  employees  service  contract  or  by  the  applicable  Operating
Engineers contract with respect to H V A C service.

Adjacent  Excavation -- Shoring:  34. If an  excavation  shall be made upon land
adjacent to the demised premises, or shall be authorized to be made Tenant shall
afford to the person causing or authorized to cause such excavation,  license to
enter  upon the  demised  premises  for the  purpose  of doing such work as said
person  shall deem  necessary  to  preserve  the wall or the  building  of which
demised  premises  form a part from  injury or damage and to support the same by
proper foundations  without any claim for damages or indemnity against Owner, or
diminution or abatement of rent.

Rules and  Regulations:  35. Tenant and Tenant's  servants,  employees,  agents,
visitors,  and licensees shall observe faithfully,  and comply strictly with the
Rules  and  Regulations  and  such  other  and  further   reasonable  Rules  and
Regulations  as Owner or Owner's  agents may from time to time adopt.  Notice of
any additional  rules or regulations  shall be given in such manner as Owner may
elect.  In case Tenant  disputes the  reasonableness  of any additional  Rule or
Regulation  hereafter  made or adopted by Owner or Owner's  agents,  the parties
hereto  agree to  submit  the  question  of the  reasonableness  of such Rule or
Regulation  for  decision  to the New York  office of the  American  Arbitration
Association,  whose determination shall be final and conclusive upon the parties
hereto.  The right to  dispute  the  reasonableness  of any  additional  Rule or
Regulation  upon  Tenant's  part shall be deemed waived unless the same shall be
asserted  by service of a notice,  in  writing  upon Owner  within ten (10) days
after the giving of notice  thereof.  Nothing in this lease  contained  shall be
construed to impose upon Owner any duty or  obligation  to enforce the Rules and
Regulations or terms, covenants or conditions in any other lease, as against any
other  tenant and Owner shall not be liable to Tenant for  violation of the same
by any other tenant, its servants, employees, agents, visitors or licensees.

                                       14

<PAGE>





Glass:  36.  Owner  shall  replace,  at the  expense of Tenant,  any and all 
plate and other  glass  damaged or broken  from any  cause  whatsoever  in and
about  the demised premises.  Owner may insure,  and keep insured, at Tenant's
expense,  all plate and other glass in the demised  premises for and in the name
of Owner.  Pills for the premiums therefor shall be rendered by Owner to
Tenant at such times as Owner may  elect, and shall be due from, and payable by,
Tenant when rendered, and the amount  thereof  shall be deemed to be, and be 
paid as, additional rent.


Pornographic  uses  Prohibited  37.  Tenant agrees that the value of the demised
premises  and the  reputation  of the Owner  will be  seriously  injured  if the
premises  are used  for any  obscene  or  pornographic  purposes  or any sort of
commercial sex establishment. Tenant agrees that Tenant will not bring or permit
any obscene or  pornographic  material on the premises,  and shall not permit or
conduct any obscene,  nude, or semi-nude live performances on the premises,  nor
permit use of the  premises for nude  modeling,  rap  sessions,  or as so-called
rubber  goods  shops,  or as a sex club of any sort,  or as a "massage  parlor."
Tenant  agrees  further  that  Tenant  will not  permit any of these uses by any
sublessee or assignee of the  premises.  This Article  shall  directly  bind any
successors  in interest to the Tenant.  Tenant agrees that if at any time Tenant
violates any of the provisions of this Article, such violation shall be deemed a
breach of a substantial  obligation of the terms of this lease and objectionable
conduct.  Pornographic  material is defined for  purposes of this Article as any
written or pictorial  matter with  prurient  appeal or any objects of instrument
that are primarily  concerned  with lewd or prurient  sexual  activity.  Obscene
material is defined here as it is in Penal Law Section 235.00.

Estoppel  Certificate  38. Tenant,  at any time, and from time to time,  upon at
least 10 days prior notice by Owner,  shall execute,  acknowledge and deliver to
Owner,  and/or to any other person,  firm or  corporation  specified by Owner, a
statement  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), stating the dates which the rent and
additional  rent have been paid,  and  stating  whether or not there  exists any
defaults by Owner under this lease, and, if so, specifying each such default.

Successors and Assigns 39. The covenants, conditions and agreements contained in
this lease shall bind and inure to the benefit of Owner and Tenant and their
respective heirs, distributees, executors, administrators, successors, and 
except as otherwise provided in this lease. their assigns.
- -----------------

      Space to be filled in or deleted.

(16) SIXTEEN PAGES OF RIDERS ARE MADE APART HEREOF. PLUS RENT RIDER.





                                       15

<PAGE>



 In Witness Whereof,  owner and Tenant have respectively  signed and sealed this
lease as of the day and year first above written.


Witness for Owner:


/s/ Illegible                  INTERNATIONAL SUMMIT EQUITIES, CORP. Corp. Seal

                               /s/ Michael Gedell                [L.S.]
                               MICHAEL GEDELL, PRESIDENT

Witness for Tenant:


                               COMPU-DAWN, INC.                  Corp. Seal

                               /s/ Dong W. Lew                    [L.S.]
                               DONG W. LEW, PRESIDENT




                                       16

<PAGE>



                                 ACKNOWLEDGMENTS

CORPORATE OWNER
STATE OF NEW YORK,                   ss.:
County of


On this    day of            , 19   , before me

personally came to me known, who being by me duly sworn, did depose and say that
he resides in


that he is the             of

the  corporation  described in and which executed the foregoing  instrument,  as
OWNER: that he knows the seal of said corporation; that the seal affixed to said
instrument is such corporate  seal; that it was so affixed by order of The Board
of  Directors of said  corporation,  and that he signed his name thereto by like
order.


                                     ...........................................

INDIVIDUAL OWNER
STATE OF NEW YORK,                ss.:
County of

   On this        day of                  . 19   , before me personally came

to me known and known to me to be the individual described in and who, as OWNER,
executed the foregoing  instrument and  acknowledged  to me that he executed the
same.


                                     ...........................................


CORPORATE TENANT
STATE OF NEW YORK     ss.:
County of


      On this      day of                   , 19   , before me personally came
to me known, who being by me duly sworn, did depose and say that he resides in

that he is the                         of

the  corporation  described in and which executed the foregoing  instrument,  as
TENANT;  that he knows the seal of said  corporation;  that the seal  affixed to
said  instrument is such corporate  seal; that it was so affixed by order of the
Board

                                       17

<PAGE>



of Directors of said corporation, and that he signed his name thereto by like
order.

                                     ...........................................

INDIVIDUAL TENANT
State of New York     ss.:
County of

   On this    day of                       , 19   , before me personally came

to me known and known to me to be the individual
described in and who, as TENANT, executed the foregoing instrument and
acknowledged to me that                             he executed the same.


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

                      RULES AND REGULATIONS ATTACHED TO AND
                            MADE A PART OF THIS LEASE
                         IN ACCORDANCE WITH ARTICLE 35.

         1. The sidewalks,  entrances,  driveways,  passages, courts, elevators,
vestibules,  stairways, corridors or halls shall not be obstructed or encumbered
by any Tenant or used for any purpose  other than for ingress to and egress from
the demised  premises and for delivery of merchandise  and equipment in a prompt
and  efficient  manner  using  elevators  and  passageways  designated  for such
delivery by Owner.  There shall not be used in any space,  or in the public hall
of the building,  either by any tenant or by jobbers,  or others in the delivery
or receipt of  merchandise,  any hand trucks  except those  equipped with rubber
tires and safeguards.
         2. If the premises  are  situated on the ground floor of the  building,
Tenant thereof shall further,  at Tenant's expense,  keep the sidewalks and curb
in front of said premises clean and free from ice, snow, etc.
         3. The water and wash closets and plumbing  fixtures  shall not be used
for any purposes other than those for which they were designed or constructed.
         4. Tenant shall not use,  keep or permit to be used or kept any foul or
noxious  gas or  substance  in the  demised  premises,  or permit or suffer  the
demised  premises to be occupied or used in a manner  offensive or objectionable
to Owner or other  occupants  of the  building by reason of noise,  odors and/or
vibrations or interfere in any way with other  Tenants or those having  business
therein.
         5.  No  sign,  advertisement,   notice  or  other  lettering  shall  be
exhibited,  inscribed,  painted  or  affixed  by any  Tenant  on any part of the
outside of the demised  premises or the building or on the inside of the demised
premises  if the same is visible  from the outside of the  premises  without the
prior written consent of Owner, except that the name of Tenant may appear on the
entrance door of the premises. In the event of the violation of the foregoing by
any Tenant,  Owner may remove  same  without  any  liability  and may charge the
expense incurred by such removal to Tenant or Tenants violating this rule. Signs
on interior doors and directory tablet shall be inscribed painted or affixed for
each  Tenant by Owner at the  expense  of such  Tenant,  and shall be of a size,
color and style acceptable to Owner.

                                       18

<PAGE>



         6. No Tenant shall mark,  paint,  drill into,  or in any way deface any
part of the  demised  premises  or the  Building  of which they form a part.  No
boring, cutting or stringing of wires shall be permitted,  except with the prior
written consent of Owner, and as Owner may direct.  No Tenant shall lay linoleum
or other similar floor  covering,  so that the same shall come in direct contact
with the floor of the demised premises,  and, if linoleum or other similar floor
covering is desired to be used an interlining of builder's  deadening felt shall
be first affixed to the floor, by a paste or other  material,  soluble in water,
the use of cement or other similar adhesive material being expressly prohibited.
         7. Freight, furniture, business equipment, merchandise and bulky matter
of any  description  shall be delivered to and removed from the premises only on
the freight elevators and through the service entrances and corridors,  and only
during  hours and in a manner  approved by Owner.  Owner  reserves  the right to
inspect  all freight to be brought  into the  building  and to exclude  from the
building all freight which  violates any of these Rules and  Regulations  or the
lease of which these Rules and Regulations
         8. Owner  reserves the right to exclude  from the building  between the
hours of 6 P.M. and 8 A.M. and at all hours on Sundays, and holidays all persons
who do not present a pass to the building signed by Owner will furnish passes to
persons  for whom any Tenant  requests  same in writing.  Each  Tenant  shall be
responsible  for all persons for whom he requests  such pass and shall be liable
to Owner for all acts of such person.
         9. Owner shall have the right to prohibit any advertising by any Tenant
which,  in  Owner's  opinion,  tends to impair  the  reputation  of Owner or its
desirability  as a building for stores or offices,  and upon written notice from
Owner, Tenant shall refrain from or discontinue such advertising.
         10. Tenant shall not bring or permit to be brought or kept in or on the
demised  premises,  any inflammable,  combustible or explosive fluid,  material,
chemical  or  substance,  or cause or  permit  any  odors  of  cooking  or other
processes, or any unusual or other objectionable odors to permeate in or emanate
from the demised premises.
         11. Tenant shall not place a load on any floor of the demised  premises
exceeding the floor load per square foot area which it was designed to carry and
which is allowed by law.  Owner  reserves the right to prescribe  the weight and
position  of  all  safes,  business  machines  and  mechanical  equipment.  Such
installations  shall be placed and  maintained by Tenant at Tenant's  expense in
setting sufficient in Owner's judgement to absorb and prevent  vibration,  noise
and annoyance.

                                    GUARANTY

 The undersigned  guarantees to Owner,  Owner's successors and assigns, the full
performance and observance of all the agreements to be performed and observed by
Tenant In the attached Lease,  including the "Rules and  Regulations" as therein
provided,   without   requiring  any  notice  to  Guarantor  of  nonpayment  or,
nonperformance,  or  proof,  or  notice  of  demand,  to  hold  the  undersigned
responsible under this guaranty,  all of which the undersigned  hereby expressly
waives  and  expressly  agrees  that  the  legality  of this  agreement  and the
agreements of the Guarantor  under this agreement shall not be ended, or changed
by reason of the claims to Owner against Tenant of any of the rights or remedies
given to Owner as agreed in the attached  Lease.  The Guarantor  further  agrees
that

                                       19

<PAGE>



this guaranty shall remain and continue in full force and effect as any renewal,
change or extension of the Lease.  As a further  inducement to Owner to make the
Lease  Owner and  Guarantor  agree that in any action or  proceeding  brought by
either owner or the Guarantor  against the other on any matters  concerning  the
Lease of the guaranty that Owner and the undersigned shall and do waive trial by
jury.


                                           ------------------------------------
                                           Guarantor




                                       20

<PAGE>



                    RENT RIDER TO LEASE DATED OCTOBER 1, 1996
                  BETWEEN INTERNATIONAL SUMMIT EQUITIES CORP. &
                                COMPU-DAWN, INC.

1st year                   November 1, 1996 to September 30, 1997
(Partial)
                           $ 4,781.25 Base Rent Per Month
                           $57,375.00 Base Rent Per Year


2nd year                   October l, 1997 to September 30, 1998


                           $ 6,800.00 Base Rent Per Month
                           $81,600.00 Base Rent Per Year


3rd year                   October l, 1998 to September 30, 1999

                           S 7,225.00 Base Rent Per Month
                           $86,700.00 Base Rent Per Year


4th year                   October l, 1999 to September 30, 2000


                           $ 7,650.00 Base Rent Per Month
                           $91,800.00 Base Rent Per Year


5th year                   October 1, 2000 to September 30, 2001

                           $ 8,075.00 Base Rent Per Month
                           $96,900.00 Base Rent Per Year


          It is understood that International Summit Equities Corp. has
            reduced the first year rent from $76,500.00 to $57,375.00
                              as a rent concession.

                                      INTERNATIONAL SUMMIT EQUITIES CORP

                                      By: /s/ Michael Gedell
                                         Michael Gedell, President

                                      COMPU-DAWN, INC.

                                      By: /s/ Dong W. Lew
                                         Dong W. Lew, President

                                   page l of 2

                                       21

<PAGE>



                                 Option to Renew



     Landlord agrees so long as Tenant does not default hereunder,  Tenant shall
have the option to renew and extend the term of this lease for one (1) period of
five (5) years (the "Option  Term")  covering the period  commencing  October 1,
2001 up through and  including  September  30, 2006.  Tenant may  exercise  said
option only by serving  written  notices sent by  registered  or certified  mail
(return  receipt  requested)  upon  Landlord of its  agreement to exercise  said
option,  at least six (6) months prior to the  commencement  date of said option
period. For purposes of this paragraph time shall be of the essence.  The option
term shall be upon all the same terms and conditions; as are herein contained in
this lease  agreement,  except that the basic  annual rent shall be increased as
follows:




1st year                   October 1, 2001 to September 30, 2002


                           $ 8,478.75 Base Rent Per Month
                           $ 101,745.00 Base Rent Per Year


2nd year                   October 1, 2002 to September 30, 2003


                           $ 8,902.66 Base Rent Per Month
                           $106,832.00 Base Rent Per Year


3rd year                   October 1, 2003 to September 30, 2004


                           $ 9,347.75 Base Rent Per Month
                           $ 112,173.00 Base Rent Per Year


4th year                   October 1, 2004 to September 30, 2005


                           $ 9, 815.08 Base Rent Per Month
                           $ 117,781.00 Base Rent Per Year




                                       22

<PAGE>




5th year                   October 1, 2005 to September 30, 2006


                           $ 10,305.83 Base Rent Per Month
                           $123,670.00 Base Rent Per Year


                                    INTERNATIONAL SUMMIT EQUITIES CORP.


                                    By:/s/ Michael Gedell
                                       Michael Gedell, President

                                    COMPU-DAWN, INC.


                                    By:/s/ Dong W. Lew
                                       Dong Lew, President







 page 2 of 2


                                       23

<PAGE>



Rider to Lease dated: OCTOBER 1st, 1996

Between INTERNATIONAL SUMMIT EQUITIES CORP., as Landlord, and COMPU-DAWN, INC.,
as Tenant

1. Wherever the printed form of the lease  conflicts  with any provision of this
rider,  then the  provisions of this rider shall  supersede the printed form and
shall control.

2.       Tenant shall pay as additional rent in addition to all other rents
specified in this lease the following:

         (A)      Thirty-nine  percent (39%) of all tax increases over and above
                  the below listed base tax years:

                                                        Total Tax for Indicated
                                                                Base Year

                  General 1996 (1/1/96-12/31/96):               $12,851.63
                  School 1996/97 (7/1/96-6/30/97):              $30,690.84
                  Village 1996/97 (6/1/96-5/31/97):             $ 7,996.96

         (B)      Thirty-nine  percent (39%) of any special assessments that may
                  be  levied  or  assessed  against  the  premises  of which the
                  demised premises form a part.

3. In addition to the above listed  payments and as additional  rent, the Tenant
will pay to the Landlord,  promptly  upon receipt of the  Landlord's  bill,  all
water charges for water consumed in the demised premises. The amount due will be
based upon the rate charged to the Landlord  for water by the  municipal  agency
having  jurisdiction and upon the water meter reading on the water meter for the
demised premises, for water consumed in the billing period by the Tenant.

4.  Tenant  agrees to  procure,  provide,  and keep in force at its own cost and
expense  throughout  the term of this lease,  for the  benefit of the  Landlord,
liability insurance in standard form, written by good and solvent companies duly
licensed to do  business in the State of New York.  In an amount of at least One
Million ($1,000,000) Dollars in respect to any one accident and in the amount of
Five  Hundred  Thousand  ($500,000)  Dollars in respect to any one person.  Said
policies and renewals  thereof  shall be delivered by the Tenant to the Landlord
on the Issuance of same and at least fifteen (15) days before the  expiration of
any expiring policy, and if not so delivered, the Landlord may procure the same,
pay the  premium  thereon  and add  the  amount  to the  fixed  rentals  payable
hereunder.

5.  Tenant  agrees to keep all its own cost and  expense  the plate glass in the
demised  premises insured for the benefit of the Landlord during the entire term
hereof,  and to furnish the policies  therefore to the  Landlord  together  with
receipts  showing  payment of the premium.  Said  policies and renewals  thereof
shall be  delivered by the tenant to the Landlord on the issuance of same and at
least Fifteen (15) days before the expiration of any expiring policy, and if not

                                       24

<PAGE>



so delivered, the Landlord may procure the same, pay the premium thereon and add
the amount to the fixed rentals payable hereunder.

6.  Tenant  shall,  at its sole  expense,  comply  with  any and all  reasonable
recommendations to reduce risk of loss made by an insurance company insuring the
building of which the demises premises are a part.

7. This lease does not include any air  conditioning.  The Landlord  will permit
the Tenant to use and  maintain,  at the Tenants own cost and  expense,  the air
conditioning  equipment  now  installed  within  or  connected  to  the  demised
premises.  Landlord represents that such air conditioning equipment is presently
in good working order.

8. This lease does not include any heating.  The Landlord will permit the Tenant
to use and maintain, at the Tenant's own cost and expense, the heating equipment
now installed and/or connected to the demised premises. Landlord represents that
such heating equipment is presently in good working order.

9. Tenant shall not paint over,  black out, or in any other  manner  obscure the
windows without first obtaining the written consent of the Landlord.

10.  Tenant may not install and gates,  bars, or other such  protective  devices
outside or inside the  demised  premises  where such  protective  devices  maybe
visible  from  outside the  office,  without  the prior  written  consent of the
Landlord.

11. The use and  occupance of the demised  premises are limited as in accordance
with the occupancy  clause of this lease and shall not conflict with that of any
other Tenant in the building.

12. Tenant shall, at its own cost and expense,  make adequate  provision for and
supply all gas,  electricity,  light,  heat,  power and all meter  installations
connected therewith, in the demised premises.

13. Tenant shall not do anything in or about the demised  premises which will in
any way tend to increase the insurance rates on said premises and/or building of
which they are apart.  Tenant agrees to pay, as additional rent, any increase in
premiums for insurance  against loss by fire and/or public  liability that maybe
charged during the term of this lease on the amount of insurance  carried by the
Landlord on said premises  and/or  building of which they are a part,  resulting
from the business  carried on in the leased  premises by the Tenant,  whether or
not  the  Landlord  has  consented  to the  same.  If the  Tenant  installs  any
electrical  equipment that  over-loads the lines in the herein leased  premises,
the  Tenant  shall,  at its own cost  and  expense  make  whatever  changes  are
necessary to comply with the  requirements of all agencies having  jurisdiction,
public or private.

14. This lease does not include any heating, ventilation, air conditioning,  hot
water,  or  sanitation  service.  The Tenant  shall  maintain  and  replace,  if
necessary,  at its own cost and  expense,  all  heating,  electrical,  and other
equipment and systems  which service the demised  premises on the day the Tenant
took occupancy.

                                       25

<PAGE>



15. The Tenant shall keep the office  window and the are visible from the street
in a neat and  orderly  condition,  and  will  not  permit  anything  that  will
downgrade the property.

16.      The Tenant must, at its own cost and expense, provide for sanitation
service.

17. The Tenant  expressly  covenants and agrees that Tenant will retain,  at its
own cost and expense, a professional  exterminating service who will service the
demised premises at least once every month.

18. The  plumbing  facilities  shall not be used for any other  purpose than for
which they are constructed, and no foreign substance of any kind shall be thrown
therein, and the expense of any breakage,  stoppage,  or damage resulting from a
violation of this provision  shall be borne by the Tenant,  who shall,  or whose
employees,  or agents  shall not mark,  paint,  drill,  or in any way deface any
walls,  ceilings,  floors,  windows,  wood, stone or iron work without the prior
written consent of the Landlord which consent will not be unreasonably  withheld
or delayed.

19. At Landlord's option,  Tenant shall pay a "Late Charge" of four (4%) percent
per month from the due date of any  installment  of rental (fixed  minimum,  and
additional  rent)  together  with a late  charge of $250.00  for the  purpose of
defraying expenses incident to the handling of such delinquent  account, if said
rental  payments is made after its due date (time being of the essence).  But in
no event shall the late charge exceed legal maximums for the same.

20. In the event any check  made by Tenant in the  payment  of rent,  additional
rent or  otherwise,  made payable to the Landlord is returned to the Landlord by
the bank for insufficient  funds,  uncollectible  funds, or for any other reason
what-so-ever (except due to Landlord's actions), this shall constitute a default
and Tenant must replace such check with either cash or certified  funds only. If
Landlord elects to redeposit such check,  Tenant will not be required to replace
check with cash or certified  funds, as above;  provided the  redeposited  check
then  "clears";  and such  action  by  landlord  shall  not be  deemed to be, or
constitute  a  waiver  of  this  paragraph  or of the  default.  Nothing  herein
contained shall be deemed to limit any right or recovery which Landlord may have
under this lease, at law or in equity.

21.  Tenant may, at its option,  install  machinery and equipment in the demised
premises for the usual and normal  practices and progress of its business,  with
the following exceptions:

         (A)      Where an install is in violation of the covering codes of the
                  several agencies, public or private, having jurisdiction;

         (B)      Where such an installation creates a hazard or a nuisance;

         (C)      Where the quiet enjoyment (of their premises) of the 
                  neighboring tenants is disturbed; and


                                       26

<PAGE>



         (D)      Where  such  an  installation  impairs  the  integrity  of the
                  demised  premises,  or of the  structure  of which the demised
                  premises is a part.

22. All  machinery  and  equipment  installed by the Tenant shall be filled with
shock mounts or vibration  eliminators,  where  necessary,  so that  neighboring
tenants may not be disturbed  when such  machinery or equipment is in operation.
If a question  arises as to the Tenants  proper  performance,  as slated in this
paragraph,   the  burden  of  proof  lies  expressly  with  the  Tenant  to  the
satisfaction of the Landlord.

23.    The security deposit as set forth in the printed part of this lease shall
not bear interest.

24. Should any plumbing  facilities be required for commercial  use, such piping
as may be  required  shall  be  installed  by the  Tenant,  at his own  cost and
expense,  and in a manner  which  conforms to the Codes of the several  agencies
having  jurisdiction.  The maintenance of such an installation shall be borne by
the Tenant  only.  The entire  installation  shall be such as to not disturb the
quiet  enjoyment  of any other  tenant in their  premises.  Should  there by any
complaint of a leak, which appears as if its origin is in the demised  premises,
the Tenant shall, without objection, immediately investigate. Should it be found
that  such a leak had been  caused as a result  of some  defect in the  plumbing
system belonging to the demised premises,  the Tenant shall immediately  perform
all  remedial  measures  necessary  to repair  the  defect,  at his own cost and
expense.
 If the  necessary  repairs  are not made by the  Tenant  with all due speed and
without  unreasonable  delay, the Landlord may effect the necessary  repairs and
will  charge the Tenant for all costs for such work.  The amount may be added to
the fixed rentals payable hereunder.

25.  The demised premises must be available for inspection, meter reading, etc.,
by authorized persons having jurisdiction, without any harassment.

26. All additions,  improvements,  and  installations  made by Tenant to, in, or
about the demised premises shall  immediately  become and be part of the demised
premises and the sole  property of the  Landlord,  and shall under no conditions
be, or be permitted to be,  removed,  encumbered,  or damaged,  but shall at all
times be kept  and  maintained  in good and  proper  functioning  condition  and
repair,  and upon the  termination  hereof  they  shall  be  surrendered  to the
Landlord in good condition and repair, reasonable wear and tear excepted.

27.   Tenant shall make all repairs to premises at Tenants own cost and expense.

28. In the event that the Landlord expends any reasonable amounts for attorney's
fees for the enforcement of any provisions of this  agreement,  the Tenant shall
promptly  reimburse  the  Landlord for the cost  thereof,  and the same shall be
considered as additional rent.

29.      [INTENTIONALLY DELETED]

30.      Alterations; Improvements and Modifications

                                       27

<PAGE>



         (A)      Tenant  shall not perform  any  alteration,  improvements,  or
                  modifications  to the demised  premises,  whether  interior or
                  exterior,  without the prior written  consent of the Landlord,
                  which consent will not be unreasonably withheld or delayed.

         (B)      Should the Tenant obtain the Landlord's consent as provided in
                  subparagraph  (A)   hereinabove,   any  and  all  alterations,
                  improvements or modifications required or desired by Tenant in
                  the demised premises shall be done by Tenant, at its sole cost
                  and  expense,  but  in  accordance  with  all  the  terms  and
                  conditions of the lease and subject to the following:

                     (1)    Tenant  will,  prior to the  performance  of
                            such work, deliver to the Landlord plans for
                            such work, prepared by an Architect or store
                            designer,    reasonably    satisfactory   to
                            Landlord  for   Landlord's   prior   written
                            approval (not to be unreasonably withheld or
                            delayed).  Tenant shall, before commencement
                            of any work,  deliver  waivers of liens from
                            contractors and subcontractors and shall:

                            (a)     Obtain the necessary consents, authorization
                                    and licenses from all federal, state and/or
                                    municipal authorities having jurisdiction 
                                    over such work; and

                            (b)     Enter  into  a  contract   with  the
                                    contractors  and/or  other person or
                                    persons  who will  perform  Tenant's
                                    work.

                                    (i)    That the work will be done in 
                                           acceptance with the approval plans 
                                           and specifications and the consents,
                                           authorizations and licenses obtained;
                                           and

                                    (ii)   That  the   contractor   or
                                           other  persons   performing
                                           the work will  look  solely
                                           to the Tenant  for  payment
                                           and will hold  Landlord and
                                           the demised  premises,  and
                                           the building containing the
                                           demised premises, free from
                                           all liens and claims of all
                                           persons furnishing labor or
                                           materials therefore.

         (C)      Tenant shall  perform all such work in a good and workman like
                  manner  and  shall  obtain  and  deliver  to  the  Landlord  a
                  certificate of completion for all alterations and improvements
                  performed to the demised premises,  by the municipality having
                  jurisdiction thereof.

         (D)      All additions,  improvements and installations  made by Tenant
                  to,  in,  or about the  demised  premises,  shall  immediately
                  become  and be  part of the  demised  premises  and  the  sole
                  property of the Landlord, and shall under no conditions be, or
                  be permitted to be, removed,

                                       28

<PAGE>



                  encumbered,  or  damaged,  but  shall at all times be kept and
                  maintained  in  good  and  proper  functioning  condition  and
                  repair,   and  upon  the  termination  hereof  they  shall  be
                  surrendered  to the  Landlord  in good  condition  and repair,
                  reasonable wear and tear excepted.

         (E)      Furnish to Landlord a certificate, or certificates, of 
                  Worker's Compensation Insurance covering all persons who will
                  perform Tenant's work for Tenant or any contractor, 
                  subcontractor or other person. Tenant agrees to indemnify and
                  save harmless the Landlord from and against any and all bills
                  for labor performed and equipment, fixtures and material 
                  furnished to Tenant and from and against any and all liens 
                  bills or claims therefor or against the demised premises or 
                  the building containing the same and from and against all 
                  losses, damages, costs, expenses, suits and claims whatsoever
                  in connection with Tenant's work.  The demised premises shall
                  at all times be free of liens for labor and materials supplied
                  or claimed to have been supplied except with respect to 
                  Tenants trade fixtures, equipment and inventory.  No financing
                  statements or other security instruments shall be filed 
                  against the demised premises or their contents.

31. Landlord shall have the sole right to commence tax reduction  proceedings on
the premises.  If recovery is made, and refund received from taxing authorities,
the Tenant  will be paid its  prorata  share of same,  less the actual  expenses
expended for securing  such refund.  No tax  reduction  will reduce the Base Tax
Year for purposes of the Paragraph two (2) in the rider hereof.

32. Tenant waives all right to make repairs at the expense of Landlord as may be
provided by any law presently in effect,  or which may be enacted in the future,
which authorizes a Tenant to make repairs at the expense of the Landlord.

33.  No  Broker:  Tenant  warrants  and  represents  that  there  was no  broker
instrumental  in consummating  this lease,  and that no  conversations  or prior
negotiations  were had with any broker  concerning  the renting of the premises.
Tenant  agrees to hold  Landlord  harmless  against  any  claims  for  brokerage
commission  arising out of any  conversations or negotiations had by Tenant with
any broker.

34.  Landlord  may, at its sole  discretion  from time to time,  modify,  alter,
redesign or change the size and location of the common area, as long as adequate
common area facilities are made available to Tenant.

35. Landlord may make temporary installations,  and move or remove the same, and
may temporarily close the common area, or any part thereof, for repair, changes,
installations, construction or to prevent the acquisition of public rights or to
prevent or discourage non Tenant parking, provided same does not have a material
adverse affect on the ongoing operations of the Tenant's business.

36.    Changes and Additions: Tenants consent shall not be required for Landlord
to make changes, revisions, additions, reductions or modifications to the

                                       29

<PAGE>



premises.  Landlord shall provide adequate common facilities in the event any
changes are made by landlord.

37.      [INTENTIONALLY DELETED]

38.      Additional Rent and Charges:  [INTENTIONALLY DELETED]

39. Additional Payments:  Any additional moneys to be paid by Tenant to Landlord
under  this  lease  shall  be  deemed  to be  additional  rent  (whether  or not
specifically designated additional rent), and shall be collectable with the next
monthly  installment  of basic rent  unless  payable  sooner  under any  express
provision of this lease.

40.    Mechanic's Liens:

       (A)  Tenant shall not permit any  mechanics or other lien to exist,
            be  placed or filed  against  the  premises,  for any labor or
            material   furnished  on  behalf  of,  or  to  Tenant,  or  in
            connection with work of any character performed,  or materials
            furnished  Tenant for the premises,  by or at the direction of
            Tenant, or as a result of any act or failure to act by Tenant.

       (B)  Tenant shall indemnify and save harmless Landlord against all loss,
            liability, costs (including reasonable attorney's fees), damages or
            interest charges, as a result of any such mechanic's lien or any
            other lien caused to be filled on account of Tenant's or its agent's
            acts or omissions, and Tenant shall, within ten (10) days of the
            filing of any such lien and notice given to Tenant, remove, pay or
            cancel said lien or secure the payment of any such lien or liens by
            bond or other acceptable security.

41. Indemnification by Tenant. Tenant shall indemnify and save Landlord harmless
from legal action,  damages, loss, liability and expense in connection with loss
of life, bodily or personal injury or property damage arising from or out of the
use or occupancy by Tenant of the premise or the premises,  occasioned wholly or
in  part  by  any  negligent  act  or  omission  of  Tenant,   Tenant's  agents,
contractors, employees, or persons claiming through Tenant.

42. Waiver of Subrogation. Each party hereby release the other party (which term
as used in this section includes the employees,  agents,  officers and directors
of the other party) from all liability,  whether for negligence or otherwise, in
connection  with loss  covered  by any  insurance  policies  which the  releaser
carries  with  respect to the  premises or any  interest or property  therein or
thereon  (whether or not such  insurance  is  required to be carried  under this
lease),  but only to the extent that such loss is collected under said insurance
policies.  Such release is also  conditioned upon the inclusion in the policy or
policies of a provision whereby any such release shall not adversely affect said
policies or  prejudice  any right of the  releaser to recover  thereunder.  Each
party  agrees  that its  insurance  policies,  aforesaid,  will  include  such a
provision  so long as the same shall be  obtainable  without  extra cost,  or if
extra cost shall be  chargeable  therefore,  each party  shall  advise the other
thereof the

                                       30

<PAGE>



amount of the extra cost, and the other party, at its election, may pay the 
same, but shall not be obligated to do so.

43.  No  failure  by  Landlord  to insist  upon the  strict  performance  of any
covenant, agreement, term or condition of this lease or to exercise any right or
remedy  consequent upon a breach  thereof,  and no acceptance of full or partial
rent or  additional  rent  during  the  continuance  of any such  breach,  shall
constitute a waiver of any such breach or of such covenant,  agreement,  term or
condition.  No  covenant,  agreement,  term or  condition  of this  lease  to be
performed or complied with by Tenant,  and no breach  thereof,  shall be waived,
altered or modified  except by a written  instrument  executed by  Landlord.  No
waiver of any  breach  shall  affect  or alter  this  lease,  but each and every
covenant,  agreement,  term and  condition of this lease shall  continue in full
force and effect with respect to any other then  existing or  subsequent  breach
thereof. The specified remedies to which the Landlord may resort under the terms
of this lease are  cumulative  and are not intended to be exclusive of any other
remedies or means of redress to which the Landlord  may be lawfully  entitled in
case of any breach or threatened  breach by the Tenant of any provisions of this
lease.

44. In the  event of any  breach  or  threatened  breach by Tenant of any of the
covenants,  agreements,  terms of conditions  contained in this lease,  Landlord
shall be entitled to enjoin such breach,  or threatened  breach,  and shall have
the right to invoke  any right and remedy  allowed  at law or in  equity,  or by
statute  or  otherwise,  as  though  re-entry,  summary  proceedings,  and other
remedies that were not provided for in this lease.

45.      [INTENTIONALLY DELETED]

46.      [INTENTIONALLY DELETED]

47.      Signs:  No signs or lettering of any nature maybe put on or in any 
window nor in the exterior of the Building or elsewhere within the Demised 
Premises such as will be visible from the street.

47A.     Directory:  Landlord will furnish in the lobby of the Building a 
directory which will contain the name of Tenant and suite number.

48.  Assignment and  Subletting:  Tenant shall not assign,  mortgage or encumber
this  lease,  in whole  or in part,  or  sublet  all or any part of the  demised
premises  without the prior written consent of Landlord,  which consent will not
be unreasonably  withheld or delayed.  The consent of landlord to any assignment
or subletting shall not constitute a waiver of the necessity for such consent to
any subsequent  assignment or subletting.  The prohibition against any assigning
or subletting shall be construed to include a prohibition against any assignment
or  subletting  by operation of law. If this lease be assigned or if the demised
premises or any part thereof be occupied by anybody other than Tenant,  Landlord
may collect to the  assignee or occupant  and apply the net amount  collected to
the rent herein  reserved,  but no such assignment,  underletting,  occupancy or
collection  shall be deemed a waiver of this  provision or the acceptance of the
assignee, undertenant or occupant as Tenant, or as a release of Tenant from the

                                       31

<PAGE>



further  performance  by Tenant of the covenants and provisions of this lease on
its  part  to be  observed  or  performed.  Notwithstanding  any  assignment  or
sublease,  whether or not approved by Landlord, Tenant shall remain fully liable
and shall not be released  from  performing  any of the terms of this lease.  If
Tenant is a corporation and if any transfer,  sale,  pledge or other disposition
of its  common  stock  shall  occur,  or  power  to  vote  the  majority  of its
outstanding  capital  stock be changed,  such change shall  constitute a default
hereunder and Landlord  shall have the right,  at its option,  to terminate this
lease upon  five(5)  days'  notice to Tenant,  but Tenant  shall  continue to be
liable  hereunder as in the case of a default.  Notwithstanding  the  foregoing,
Tenant may, upon prior written  notice to Landlord,  assign this Lease or sublet
the  whole of the  demised  premises,  for the  uses  permitted  herein,  to any
affiliate,  subsidiary or parent of Tenant, provided that,  notwithstanding said
assignment,  Tenant  hereunder  shall continue to remain liable for the full and
complete performance of all of the terms, provisions and covenants hereof.

49. Laws,  Waste or nuisance:  Tenant  shall,  at its own cost and expense:  (a)
comply with the certificate of occupancy and all governmental laws,  ordinances,
orders and regulations  affecting the demised premises how or hereafter in force
including,  without  limitation,  all  environmental  and health laws, rules and
regulations; (b) comply with and execute all rules, regulations and requirements
of the board of fire  Underwriters,  Landlord's  insurance  companies  and other
organizations  establishing rates; (c) not suffer, permit or commit any waste or
nuisance  and (d) not store or dispose of any toxic or  hazardous  wastes in the
demised premises or the premises.

50. Intentionally deleted.

51. Indemnity:

         (A) Tenant does hereby indemnify, and will defend and hold harmless the
             Landlord, its agents, officers and employees, from and against any
             and all liability, claims, demands, damages, expenses, fees, fines,
             penalties, suits, proceedings, actions, and causes of action of any
             and every kind or nature, and for all liability and all expenses in
             connection with loss of life, bodily or personal injury or property
             damage of every kind arising from or out of any occurrence in, 
             upon, at or from the demised premises or the occupancy or use by
             Tenant of said premises or any part thereof, or occasioned wholly
             or in part by any act or omission or Tenant, its agents, 
             contractors, employees, servants, invitees, licensees or 
             concessionaires.

         (B) Tenant  shall  store  its  property  in and shall  occupy  the
             demised premises and all other portions of the premises at its
             own risk, and releases Landlord,  to the full extent permitted
             by law,  from all  claims of every kind  resulting  in loss of
             life, personal or bodily injury or properly damage.

         (C) Landlord  shall not be  responsible  or liable at any time for
             any  loss  or  damage  to  Tenant's  merchandise,   equipment,
             fixtures or other personal  property or for any loss or damage
             to either the person or

                                       32

<PAGE>



           property  of Tenant that may be  occasioned  by or through the
           acts of omissions of persons occupying adjacent, connecting or
           adjoining premises.

       (D) Landlord shall not be responsible or liable for any defects, latent
           or otherwise, in any building in the premises or any of the
           equipment, machinery, utilities, appliances or apparatus therein, 
           nor shall it be responsible or liable for any injury, loss or damage
           to any person or to any property of Tenant or other persons caused
           by or resulting from bursting, breakage, or by or from plumbing,
           sprinkler or other leakage, steam or snow or ice, running, backing
           up, seepage, or the overflow of water or sewerage in any part of the
           premises, nor for any injury or damage caused by or resulting from
           acts of God or the elements, nor for any injury or damage caused by
           or resulting from any defect or negligence in the occupancy,
           construction, operation, or of use of any portion of the premises or
           the building, machinery, apparatus, or equipment therein by any
           person or by or from the act of or any negligence of any occupant of
           the premises.

       (E) Tenant shall give prompt notice to Landlord in case of fire or
           accident in the demised  premises or in the  building of which
           the demised premises are a part or of any defect therein or in
           any fixture or equipment.

       (F) In case Landlord  shall,  without fault on its part, be made a
           party to any litigation  commenced by or against Tenant,  then
           Tenant shall protect and hold Landlord  harmless and shall pay
           all costs, expenses and reasonable attorneys' fees.

       (G) Tenant  shall  also pay all  costs,  expenses  and  reasonable
           attorneys'  fees that may be  incurred  or paid by Landlord in
           enforcing  the terms of this  Lease.  The  provisions  of this
           paragraph  shall  also  apply  to  the  period  prior  to  the
           commencement of the term in the event that permission is given
           to Tenant to do  Tenant's  construction  work and  install its
           fixtures prior to the commencement of the term hereof.

52. Default:
         (A) If Tenant falls with the exception of the covenant for the payment
             of rent or additional rent hereunder to perform any other of the
             terms of this lease to be observed or performed by Tenant, or it
             Tenant shall be come bankrupt or insolvent, or file any debtor
             proceedings or take or have taken against Tenant in any court
             (pursuant to any statute either of the United States or of any
             state) a petition in bankruptcy or insolvency or for reorganization
             or for the appointment of a receiver or trustee of all or a portion
             of Tenant's property, or if Tenant makes an assignment for the
             benefit of creditors, or petitions for or enters into an
             arrangement, or suffers this lease to be taken under any writ of
             execution or attachment or if this lease shall pass to or devolve
             upon, by law or otherwise, one other than Tenant except as herein

                                       33

<PAGE>



            provided,  then,  in any  one or more  of  such  events,  upon
            Landlord  serving a written five(5) day notice of default upon
            Tenant  specifying  the nature of said  default and if, at the
            expiration  of said five (5) day  period,  Tenant  shall  have
            failed to comply with or remedy such  default  then,  Landlord
            may give Tenant a three (3) day notice of cancellation of this
            lease and at the expiration of such three (3) day period, this
            lease and the term  hereunder  shall  terminate and come to an
            end, and Tenant shall quit and surrender, the demised premises
            to Landlord as if the term  hereunder  ended by the expiration
            of the time fixed  herein,  but Tenant shall remain  liable as
            hereafter provided.

        (B) Tenant shall at all times remain liable to Landlord for all rents
            and additional rents becoming due to the expiration of the term
            regardless of whether Landlord shall have terminated this Lease for
            Tenant's default.  Tenant shall pay to landlord any deficiency
            between the rent hereby reserved and the net amounts received by
            landlord on account of rent for the demised premises for each month
            of the period which would otherwise have constituted the balance of
            the term of hits lease.  The failure of landlord to relet shall not
            release or otherwise affect Tenant's liability for damages,
            provided, however that Landlord has a duty to mitigate damages by
            making reasonable efforts to relet.  The damages shall be paid in
            monthly installments by Tenant on the rent day specified in this
            lease, unless Landlord shall elect to proceed in any other manner
            afforded or provided for hereunder.  Upon any reletting all rentals
            received by Landlord from such reletting shall be applied, first, to
            the payment of any indebtedness other than rent due hereunder from
            Tenant to Landlord; second, to the payment of any reasonable costs
            and expenses actually incurred of such reletting all rentals
            received by Landlord from such reletting including reasonable
            brokerage fees and reasonable attorneys' fees and of costs of such
            alterations and repairs; third, to the payment of rent due and
            unpaid hereunder, and the residue, if any, shall be held by Landlord
            and applied in payment of future rent as the same may become due and
            payable hereunder.  If such rentals received from any reletting
            during any months be less than that which was to be paid during that
            month by Tenant hereunder, Tenant shall pay an amount equal to any
            such deficiency to landlord.  Such deficiency shall be calculated
            and paid monthly.  Landlord may recover from Tenant all damages it
            may incur by reason of Tenant's default, including the excess, if
            any, of the amount of rent and charges equivalent to rent reserved
            in this lease for the remainder of the stated term over the then
            reasonable rental value of the demised premises for the remainder of
            the state term, all of which amounts shall be immediately due and
            payable from Tenant to Landlord.  In determining the rent which
            would be payable by Tenant subsequent to default, the annual rent
            for each year of the unexpired term shall be equal to the average
            annual minimum and additional rents payable by Tenant from the
            commencement of the term to the time of default, or during the
            preceding three full calendar years, whichever period is shorter.

                                       34

<PAGE>


53. Intentionally deleted.

54. Waiver of  Counterclaim  and Jury Trail:  In the event that  Landlord  shall
commence any summary  proceedings  or action for  non-payment  of minimum annual
rent,  percentage rent or additional rent hereunder,  Tenant shall not interpose
any Counterclaim of any nature or description in such proceeding or action.  The
parties hereto waive a trial by jury on any and all issues arising in any action
or  proceeding  between them or their  successors  under or connected  with this
lease or any of its provisions, any negotiations in connection therewith, or the
use of occupancy of the premises.

55.  Tenant must provide to Landlord all insurance  policies as hereby  provided
for under this lease no later than ten (10) days after the commencement  date of
this lease. If insurance certificate and policies are not provided by the Tenant
it shall be considered a substantial  breach of this lease,  and the lease shall
be terminated.

56.  Compliance with law:  Tenant shall,  at its sole cost and expense,  use the
premises in  compliance  with the  certificate  of occupancy and comply with all
federal, state, county and municipal statutes, laws, rules, orders,  regulations
and  ordinances  affecting  the premises and the use thereof  which  require the
making of any  unforeseen  or  extraordinary  changes  (whether  or not any such
statutes, laws, rules, orders, regulations and ordinances which may be hereafter
enacted involve a change of policy on the part of the governmental body enacting
the  same),  and with all other  rules,  orders  and  regulations  which must be
complied  with by Tenant in order to keep in full force and effect all insurance
required to be kept in force by Tenant Tenant shall comply with the requirements
of all  policies of public  liability,  fire and other  insurance at any time in
force and effect with respect to the  premises.  If Tenant  fails to comply,  it
shall be considered a substantial  breach of this lease,  and the lease shall be
terminated.


                                      INTERNATIONAL SUMMIT EQUITIES CORP


                                      By /s/ Michael Gedell
                                      ---------------------
                                      Michael Gedell, President


                                      COMPU-DAWN, INC.


                                      By: /s Dong W. Lew
                                      ------------------
                                      Dong W. Lew, President


K:\WPDOC\CORP\LEASE.WP5




                                       35

<PAGE>


              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANT





We hereby consent to the use in this Registration  Statement on Form SB-2 of our
report  dated  November  14,  1996  relating  to  the  financial  statements  of
Compu-DAWN, Inc. and to the reference to our Firm under the caption "Experts" in
the Prospectus.




                                       /s/ Lazar, Levine & Company LLP
                                       -------------------------------
                                       LAZAR, LEVINE & COMPANY LLP




New York, New York
December 23, 1996

<PAGE>


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     (Replace this text with the legend)
</LEGEND>
<CURRENCY>                                     1
       
<S>                             <C>                           <C>
<PERIOD-TYPE>                   9-MOS                         YEAR
<FISCAL-YEAR-END>                           Dec-31-1996              Dec-31-1995
<PERIOD-START>                              Jan-01-1996              Jan-01-1995
<PERIOD-END>                                Sep-30-1996              Dec-31-1995
<EXCHANGE-RATE>                             1                        1       
<CASH>                                      57,172                   105,962
<SECURITIES>                                0                        0
<RECEIVABLES>                               353,449                  236,466
<ALLOWANCES>                                21,000                   18,000
<INVENTORY>                                 0                        0
<CURRENT-ASSETS>                            389,621                  326,995
<PP&E>                                      135,977                  149,733 
<DEPRECIATION>                              108,981                  104,468
<TOTAL-ASSETS>                              458,057                  385,240
<CURRENT-LIABILITIES>                       306,331                  186,816
<BONDS>                                     0                        0
                       0                        0
                                 0                        0
<COMMON>                                    10,517                   11,570
<OTHER-SE>                                  122,088                  153,275
<TOTAL-LIABILITY-AND-EQUITY>                458,057                  385,240
<SALES>                                     478,714                  1,040,181
<TOTAL-REVENUES>                            478,714                  1,040,181
<CGS>                                       0                        0
<TOTAL-COSTS>                               142,679                  404,165
<OTHER-EXPENSES>                            0                        0 
<LOSS-PROVISION>                            3,000                    13,000
<INTEREST-EXPENSE>                          814                      913
<INCOME-PRETAX>                             (42,517)                 130,355
<INCOME-TAX>                                (10,277)                 51,695
<INCOME-CONTINUING>                         (52,240)                 78,660
<DISCONTINUED>                              0                        0
<EXTRAORDINARY>                             0                        0
<CHANGES>                                   0                        0
<NET-INCOME>                                (32,240)                 78,660
<EPS-PRIMARY>                               (.02)                    .04
<EPS-DILUTED>                               (.02)                    .04
        


</TABLE>


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