METRO TEL CORP
DEF 14A, 1998-10-05
TELEPHONE & TELEGRAPH APPARATUS
Previous: MECHANICAL TECHNOLOGY INC, SC 13D, 1998-10-05
Next: CROWELL & CO INC /GA/, 10KSB40, 1998-10-05





                            SCHEDULE 14A INFORMATION

                Proxy Statement Pursuant to Section 14(a) of the
                         Securities Exchange Act of 1934

Filed by the Registrant [X]

Filed by a Party other than the Registrant [_]

Check the appropriate box:

[ ]   Preliminary Proxy Statement            [_]   Confidential, for Use of the
[X]   Definitive Proxy Statement                   Commission Only (as permitted
[_]   Definitive Additional Materials              by Rule 14a-6(e)(2))
[_]   Soliciting Material Pursuant
      to Rule 14a-11(c) or Rule 14a-12

                                 METRO-TEL CORP.
                ------------------------------------------------
                (Name of Registrant as Specified in Its Charter)


                ------------------------------------------------
                   (Name of Person(s) Filing Proxy Statement,
                          if other than the Registrant)

Payment of Filing Fee (Check the appropriate box):

[ ]   No fee required.

[ ]   Fee computed on table below per Exchange Act Rules 14a-6(i)(4) and 0-11.

      (1)   Title of each class of securities to which transaction applies:


      (2)   Aggregate number of securities to which transaction applies:
            
      (3)   Per unit price or other  underlying  value of  transaction  computed
            pursuant  to  Exchange  Act Rule 0-11 (Set forth the amount on which
            the filing fee is calculated and state how it was determined):
            
      (4)   Proposed maximum aggregate value of transaction:
            
      (5)   Total fee paid:
            
[X]   Fee paid previously with preliminary materials.

[_]   Check box if any part of the fee is offset as  provided  by  Exchange  Act
      Rule  0-11(a)(2)  and identify the filing for which the offsetting fee was
      paid  previously.  Identify the previous filing by registration  statement
      number, or the Form or Schedule and the date of its filing.

      (1)   Amount Previously Paid:

      (2)   Form, Schedule or Registration Statement No.:

      (3)   Filing Party:

      (4)   Date Filed:

<PAGE>

   
                           METRO-TEL CORP. LETTERHEAD



Dear Fellow Stockholder:                                         October 5, 1998

         The 1998 Annual Meeting of  Stockholders of our Company will be held at
the offices of Parker  Chapin  Flattau & Klimpl,  LLP,  Eighteenth  Floor,  1211
Avenue of the  Americas  (between  47th and 48th  Streets),  New York,  New York
commencing at 10:00 a.m. on October 29, 1998.

         The  principal  purpose  of the  Annual  Meeting,  in  addition  to the
customary election of directors,  is to consider and vote upon several proposals
related to a merger pursuant to which  Steiner-Atlantic  Corp ("Steiner")  would
become a wholly owned  subsidiary of the Company (the "Merger").  Details of the
proposed Merger are provided in the enclosed Proxy  Statement,  which you should
read carefully.

         Because the attached Proxy Statement contains all information  required
to be included in an Annual Report to Stockholders,  a separate Annual Report to
Stockholders is not included.

         Management  strongly  believes that the proposed  Merger is in the best
interests  of the Company and its  stockholders  to maximize  the  prospects  of
enhancing  stockholder value over the long term. Although we have reviewed other
business combinations,  we have concluded that they are not as beneficial to the
Company's  stockholders  as the  proposed  Merger  due,  in large  part,  to the
business that Steiner has established, its long-term potential and the Company's
prospects.

         There are, however,  several  significant  effects that the Merger will
have  on the  Company.  Among  other  things  discussed  in the  enclosed  Proxy
Statement,  upon  consummation  of the Merger,  the two  shareholders of Steiner
would  receive at least 69% of the shares of the  Company's  Common  Stock to be
outstanding  immediately  following  the  Merger.  In  addition,  the  Board  of
Directors of each of the Company and Steiner  will  consist of two  designees of
the Company and four  designees of Steiner,  including two directors who are not
officers,  directors  or  shareholders  of Steiner.  Also,  the Company has been
advised by the Staff of The Nasdaq Stock  Market,  Inc.  that it  considers  the
Merger to be a reverse  acquisition  and that,  since the combined entity is not
expected to meet all of the criteria that would be applicable to gain an initial
listing on the Nasdaq  SmallCap  Market,  the Company will be delisted  from the
Nasdaq SmallCap  Market on the date the Merger is  consummated.  At that time we
expect  that  quotations  regarding  the  Company's  Common  Stock  will  become
available through Nasdaq's Electronic Bulletin Board.

          In order to effectuate the Merger,  stockholders will also be asked to
consider  a  vote  upon  a  proposal  to  amend  the  Company's  Certificate  of
Incorporation to increase the number of shares of Common Stock which the Company
is authorized to issue from 6,000,000 shares to 15,000,000 shares and a proposal
to amend the  Company's  1991 Stock Option Plan to increase the number of shares
subject thereto from 250,000 shares to 850,000 shares. Approval of both of those
proposals is a condition to consummation of the Merger.  And,  stockholders will
be asked to elect four directors


<PAGE>


to hold  office  until the next  Annual  Meeting of  Stockholders,  two of which
nominees,  Michael  Epstein  and  Michael  Michaelson,  would  cease to serve as
directors if and when the Merger is completed.

         Because of the  importance of the  proposals,  it is important that you
complete,  sign,  date and return the  enclosed  proxy card.  If you are able to
attend  the  meeting,  you will  nevertheless  be able to vote in  person if you
desire to do so.

                                           Sincerely.

                                           /s/ Venerando J. Indelicato 

                                           Venerando J. Indelicato
                                            President



                             YOUR VOTE IS IMPORTANT.
               PLEASE COMPLETE, SIGN, DATE AND RETURN YOUR PROXY.

                                       -2-
    

<PAGE>
                                 METRO-TEL CORP.

   
                          250 South Milpitas Boulevard
                           Milpitas, California 95035
                                (408) (946-4600)
    

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


   
                    NOTICE OF ANNUAL MEETING OF STOCKHOLDERS
                         TO BE HELD ON OCTOBER 29, 1998
                              ---------------------


                              Milpitas, California
                                 October 5, 1998
    


To the Stockholders of
Metro-Tel Corp.

   
         NOTICE IS HEREBY  GIVEN that the 1998  Annual  Meeting of  Stockholders
(the "Meeting") of METRO-TEL CORP., a Delaware corporation (the "Company"), will
be held on Thursday,  October 29, 1998 at 10:00 A.M., New York City time, at the
offices of Parker Chapin Flattau & Klimpl, LLP, Eighteenth Floor, 1211 Avenue of
the  Americas  (between  47th and 48th  Streets),  New York,  New York,  for the
purpose of considering and acting upon the following matters:

         (1) A proposal  to approve and adopt an  Agreement  and Plan of Merger,
dated as of July 1,  1998,  among  the  Company,  Metro-Tel  Acquisition  Corp.,
Steiner-Atlantic Corp.  ("Steiner"),  William K. Steiner and Michael S. Steiner,
pursuant to which a newly formed wholly-owned  subsidiary of the Company will be
merged with and into  Steiner (the  "Merger") as a result of which,  among other
things,  Steiner  will become a  wholly-owned  subsidiary  of the  Company,  the
stockholders  of  Steiner  will  become  owners  of  approximately  69%  of  the
outstanding  shares of the Company's  Common Stock and a majority of the members
of the Company's Board of Directors will consist of designees of Steiner.
    

         (2) A proposal to amend the Company's  Certificate of  Incorporation to
increase the number of shares of Common Stock which the Company is authorized to
issue from 6,000,000 shares to 15,000,000 shares (the "Proposed Amendment").


<PAGE>



         (3) A proposal to amend the Company's 1991 Stock Option Plan (the "1991
Plan") to  increase  the number of shares of Common  Stock  which the Company is
authorized to issue thereunder from 250,000 shares to 850,000 shares.

   
         (4) The  election  of four  directors  to serve  until the next  Annual
Meeting  of  Stockholders  and until the  election  and  qualification  of their
respective  successors  (or,  in the  case of  Michael  Michaelson  and  Michael
Epstein, the consummation of the Merger, if earlier).

         (5) The  transaction  of such other business as may properly be brought
before the Meeting or any adjournments or postponements thereof.
    

                  The amendments to the Company's  Certificate of  Incorporation
and the 1991  Plan  are  subject  to and,  would  become  effective  only  upon,
consummation of the Merger.  It is a condition to the consummation of the Merger
that the amendments to Company's  Certificate of Incorporation and the 1991 Plan
be adopted.

                  The Board of  Directors  has fixed  the close of  business  on
September  29, 1998 as the Record  Date for the  determination  of  stockholders
entitled to notice of, and to vote at, the Meeting.

                                  By Order of the Board of Directors,

                                               /s/ Lloyd Frank
                                                   Secretary

THE RETURN OF YOUR SIGNED PROXY AS PROMPTLY AS POSSIBLE WILL GREATLY  FACILITATE
ARRANGEMENTS FOR THE MEETING. NO POSTAGE IS REQUIRED IF THE PROXY IS RETURNED IN
THE ENCLOSED ENVELOPE AND MAILED IN THE UNITED STATES.

                                       -2-

<PAGE>
   

                                 METRO-TEL CORP.
                                 PROXY STATEMENT
                                TABLE OF CONTENTS

                                                                            Page

INTRODUCTION..................................................................1

CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS....................2

SUMMARY.......................................................................3
         General Information..................................................3
                  Date, Time and Place of the Meeting.........................3
                  Purposes of the Meeting.....................................3
                  Record Date.................................................3
                  Votes Required..............................................3
                  Metro-Tel Corp..............................................4
                  Steiner-Atlantic Corp.......................................4
                  Merger Agreement............................................4
         The Merger...........................................................4
                  General.....................................................4
                  Shares to be Issued.........................................4
                  Opinion of the Company's Financial Advisor..................5
                  Recommendation of the Company's Board of Directors..........5
                  Risk Factors................................................5
                  Effective Date..............................................6
                  Management of the Company...................................6
                  Operations of the Company...................................7
                  Interests of Certain Directors and Officers of Steiner......7
                  Dissenter's Rights of Appraisal.............................7
                  Accounting Treatment of the Merger..........................7
                  Certain Federal Income Tax Consequences.....................7
                  Delisting of Securities from Nasdaq System..................7
         Financial Information................................................8
                  Summary Selected Historical and Pro Forma Combined 
                     Financial Data...........................................8
                  Summary Selected Historical Financial Data Metro-Tel Corp...9
                  Summary Selected Historical Financial Data
                     Steiner-Atlantic Corp...................................10
                  Pro Forma Combined Financial Data(1).......................11

MARKET PRICES OF COMMON STOCK; DIVIDENDS.....................................12

VOTING RIGHTS AND PROXY INFORMATION..........................................14

    

                                       -i-

<PAGE>
   

                                 METRO-TEL CORP.
                                 PROXY STATEMENT
                           TABLE OF CONTENTS (CONT'D)

                                                                             


RISK FACTORS.................................................................15
         Fluctuations in Demand for Dry-cleaning and Laundry Equipment.......15
         Reliance on Key Personnel...........................................15
         Highly Competitive Market...........................................15
         Control by Certain Stockholders; Potential for Conflicts of Interest,
                  Difficulty of Consummating Hostile Takeovers...............16
         Delisting of Securities from Nasdaq System..........................16
         Borrowings by Steiner...............................................16
         Dilution ...........................................................16
         No Assurance as to Market Price of the Company's Common Stock.......17
         No Present Intention to Pay Dividends...............................17

PROPOSAL NO. 1 - THE MERGER..................................................18
         General Description.................................................18
         Effective Date Of The Merger........................................18
         Background of Merger................................................18
                  Negotiations with Steiner..................................18
                  Opinion of the Company's Financial Advisor.................20
                  Comparable Company Analysis................................21
                  Selected Transaction Analysis..............................21
                  Trading History of the Common Stock........................21
                  Reasons for the Merger; Recommendation of the Company's
                           Board of Directors................................22
         Terms of the Merger Agreement.......................................24
                  The Merger.................................................24
                  Closing Date...............................................24
                  Articles of Merger.........................................24
                  Issuance of Shares.........................................24
                  Issuance of Stock Options..................................25
                  Management and Operations of the Company After the Merger..25
                  No Solicitations...........................................26
                  Representations and Warranties.............................27
                  Conduct of Business Prior to Closing.......................27
                  Certain Covenants..........................................27
                  Indemnification............................................28
                  Conditions Precedent.......................................28
                  Registration Rights........................................30

    
                                      -ii-

<PAGE>
   

                                 METRO-TEL CORP.
                                 PROXY STATEMENT
                           TABLE OF CONTENTS (CONT'D)

                                                                             


                  Termination................................................30
         Absence of Dissenter's Rights of Appraisal for the Company's
                  Stockholders...............................................31
         Additional Effects of the Merger....................................31
                  Accounting Treatment of the Merger.........................31
                  Certain Federal Income Tax Consequences of the Merger......31
                  Delisting of Securities from Nasdaq System.................32
                  Dividend Policy of the Company.............................32
                  Possibility that the Merger Will Not Be Consummated........32

FINANCIAL STATEMENTS.........................................................32

SELECTED HISTORICAL FINANCIAL DATA OF THE COMPANY............................33

SELECTED HISTORICAL FINANCIAL DATA OF STEINER-ATLANTIC CORP..................34

PRO FORMA COMBINED CONDENSED FINANCIAL STATEMENTS............................35
         Unaudited Pro Forma Combined Condensed Balance Sheet June 30, 1998..36
         Unaudited Pro Forma Combined Condensed Statements of Operations.....37

COMPARATIVE PER SHARE DATA (UNAUDITED).......................................39

MANAGEMENT'S DISCUSSION AND ANALYSIS OF STEINER'S FINANCIAL
CONDITION AND RESULTS OF OPERATIONS..........................................40
         Results of Operations...............................................40
                  Comparison of Years Ended December 31, 1997 and
                   December 31, 1996.........................................40
         Financial Position and Liquidity....................................41

STEINER'S BUSINESS...........................................................42
         General  ...........................................................42
         History.............................................................42
         Product Lines.......................................................42
         Business Strategy...................................................42
         Geographical Expansion..............................................43
         Pursue Strategic Acquisitions.......................................43
         Develop and Market Advanced Technology Dry Cleaning Systems Under
                  the Aero-Tech Brand Name...................................43
         Expand Steiner's High Margin Parts Business.........................44


    
                                      -iii-

<PAGE>
   

                                 METRO-TEL CORP.
                                 PROXY STATEMENT
                           TABLE OF CONTENTS (CONT'D)

                                                                             


                  Sources of Supply..........................................44
                  Customers and Markets......................................45
                  Sales, Marketing and Customer Support......................45
                  Facilities.................................................46
                  Trademarks.................................................46
                  Competition................................................47
                  Environmental Regulations..................................47
                  Product Liability and Insurance............................47
                  Employees..................................................47
                  Weissco Development, Inc...................................48
         Executive Compensation.  ...........................................48

MANAGEMENT'S DISCUSSION AND ANALYSIS OF THE COMPANY'S
FINANCIAL CONDITION AND RESULTS OF OPERATIONS................................49
         Results of Operations...............................................49
         Financial Position and Liquidity....................................50
         Year 2000 Compliance................................................50

THE COMPANY'S BUSINESS.......................................................51
         General  ...........................................................51
         Product Lines.......................................................51
         Methods of Distribution.  ..........................................52
         Competition.........................................................52
         Raw Materials.......................................................52
         Patents and Trademarks..............................................52
         Principal Customers.................................................53
         Research and Development............................................53
         Compliance with Environmental and Other Governmental Laws and
             Regulations.....................................................53
         Employees...........................................................53
         Foreign and Government Sales........................................53
         Properties..........................................................53

PROPOSAL NO. 2 - AMENDMENT OF THE COMPANY'S CERTIFICATE
OF INCORPORATION.............................................................54

    

                                      -iv-

<PAGE>
   

                                 METRO-TEL CORP.
                                 PROXY STATEMENT
                           TABLE OF CONTENTS (CONT'D)

                                                                             


PROPOSAL NO. 3 - AMENDMENT OF THE 1991 PLAN..................................55
         Description of the 1991 Plan........................................56
         Federal Income Tax Treatment........................................57
         New Plan Benefits...................................................58

PROPOSAL NO. 4 - ELECTION OF DIRECTORS.......................................58
         Nominees for Election as Directors..................................58
         Meetings of the Board of Directors..................................59
         Executive Compensation..............................................60
         1998 Fiscal Year-End Option Values..................................61
         Compensation of Directors...........................................62

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
MANAGEMENT ..................................................................62

VOTING REQUIREMENTS..........................................................64

INDEPENDENT ACCOUNTANTS......................................................65

STOCKHOLDER PROPOSALS........................................................65

OTHER MATTERS................................................................65

INDEX TO FINANCIAL STATEMENTS................................................67


Exhibits

A    -  Agreement and Plan of Merger.
B    -  Fairness Opinion of Slusser Associates, Inc.
C    -  Proposed Amendment of Certificate of Incorporation of Metro-Tel Corp.

    


                                       -v-

<PAGE>



                                 METRO-TEL CORP.
                          250 SOUTH MILPITAS BOULEVARD
                           MILPITAS, CALIFORNIA 95035
                                 (408) 946-4600
                            ------------------------

                                 PROXY STATEMENT
                            ------------------------

                         ANNUAL MEETING OF STOCKHOLDERS
                           TO BE HELD OCTOBER 29, 1998
                            ------------------------

                                  INTRODUCTION

   
         This Proxy Statement,  to be mailed to stockholders on or about October
5, 1998,  is  furnished  in  connection  with the  solicitation  by the Board of
Directors of Metro-Tel Corp., a Delaware corporation (the "Company"), of proxies
in the  accompanying  form (the "Proxy" or "Proxies") for use at the 1998 Annual
Meeting of  Stockholders  of the Company (the "Meeting") to be held on Thursday,
October 29, 1998, and at any adjournments or postponements  thereof. The Meeting
will be held at the place and time stated in the notice attached hereto.
    

         All   Proxies   received   will  be  voted  in   accordance   with  the
specifications  made  thereon or, in the absence of any  specification,  for the
election of all of the nominees  named herein to serve as directors and in favor
of each of the other  matters  proposed in this Proxy  Statement by the Board of
Directors.  Any Proxy given pursuant to this  solicitation may be revoked by the
person  giving it at any time  prior to the  exercise  of the  powers  conferred
thereby by (i) notice in writing or by  submitting  a later  dated  proxy to the
Company at 250 South Milpitas Boulevard,  Milpitas, California 95035, Attention:
Lloyd Frank,  Secretary,  (ii) by  submitting  a later dated proxy,  or (iii) by
voting in person at the Meeting.

   
         At the  Meeting,  the holders of shares of Common  Stock of the Company
("Common  Stock")  will be asked to consider and vote upon a proposal to approve
and  adopt an  Agreement  and  Plan of  Merger,  dated as of July 1,  1998 ( the
"Merger Agreement"),  pursuant to which, upon the terms and conditions set forth
in  the  Merger  Agreement,   Metro-Tel   Acquisition   Corp.,  a  newly  formed
wholly-owned   subsidiary  of  the  Company,   will  be  merged  with  and  into
Steiner-Atlantic   Corp.   ("Steiner"),   Steiner  will  become  a  wholly-owned
subsidiary  of the  Company,  William K.  Steiner  and Michael S.  Steiner,  the
stockholders of Steiner, will become owners of approximately 4,720,954 shares of
Common Stock of the Company  (representing  approximately 69% of the outstanding
shares of Common Stock of the Company  immediately  following  the Merger) and a
majority of the members of the  Company's  Board of  Directors  will  consist of
designees of Steiner. In addition,  100,000 shares of the Company's Common Stock
would be issued to the Company's financial advisor.  The 2,054,046 shares of the
Company's Common Stock that are currently  outstanding would remain  outstanding
upon  consummation  of  the  Merger  and  would  represent,  in  the  aggregate,
approximately 30% of the
    

<PAGE>

   
Company's  Common  Stock to be  outstanding  upon  consummation  of the  Merger.
Steiner's  shareholders  may also  receive  additional  shares of the  Company's
Common Stock depending on the number of shares of the Company's  Common Stock to
be subject to options to be granted to key  employees  of Steiner on the date of
consummation  of the Merger.  (See "THE MERGER - Terms of the Merger  Agreement;
THE MERGER - Terms of the Merger  Agreement  - Issuance  of Shares;  Issuance of
Stock Options".) At the Meeting, the stockholders will also be asked to consider
and vote upon (i) a proposal to amend the Company's Certificate of Incorporation
to increase the number of shares of Common Stock which the Company is authorized
to issue from 6,000,000 shares to 15,000,000 shares (the "Proposed  Amendment");
(ii) a proposal to amend the Company's  1991 Stock Option Plan (the "1991 Plan")
to increase the number of shares of Common Stock which the Company is authorized
to issue  pursuant to the 1991 Plan from 250,000 shares to 850,000  shares;  and
(iii) the election of four  directors to serve until the next Annual  Meeting of
Stockholders  or until  the  election  and  qualification  of  their  respective
successors  (or,  in the case of Michael  Michaelson  and  Michael  Epstein  the
consummation of the Merger, if earlier).
    

CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS

         The information herein contains  forward-looking  statements within the
meaning of the Private  Securities  Litigation Reform Act of 1995 that involve a
number  of risks and  uncertainties.  When used  herein,  the words  "believes,"
"expects,"  "may,"  "will,"  "should,"   "seeks,"   "anticipates,"   "estimate,"
"project,"   "intends"  and  similar   expressions   are  intended  to  identify
forward-looking  statements  regarding  events,  conditions and financial trends
that may affect the Company's  future plans of  operations,  business  strategy,
operating results and financial  position.  Prospective  investors are cautioned
that any forward-looking statements are not guarantees of future performance and
are subject to risks and significant  uncertainties  and that actual results may
differ materially from those included within the forward-looking statements as a
result of various  factors.  Certain of those  factors are  described  under the
heading "Risk Factors."


                                       -2-

<PAGE>

                                     SUMMARY

         Certain  significant  matters  discussed  in the  Proxy  Statement  are
summarized  below.  This Summary is not intended to be complete and is qualified
in all respects by reference to the more detailed information  appearing in this
Proxy  Statement,  including the financial  statements  and copies of the Merger
Agreement,   Proposed  Amendment  and  Fairness  Opinion  (as  defined  herein).
Stockholders are urged to review carefully the entire Proxy Statement (including
such financial statements and other documents).

GENERAL INFORMATION

   
         Date, Time and Place of the Meeting. The Annual Meeting of Stockholders
of the Company is to be held on Thursday,  October 29,  1998,  at the offices of
Parker  Chapin  Flattau & Klimpl,  LLP,  Eighteenth  Floor,  1211  Avenue of the
Americas, (between 47th and 48th Streets), New York, New York at 10:00 A.M., New
York City Time (the "Meeting"). See "VOTING RIGHTS AND PROXY INFORMATION."

         Purposes of the  Meeting.  The  purposes of the Meeting are to consider
and vote upon: (i) a proposal to approve and adopt the Merger Agreement;  (ii) a
proposal to amend the Company's  Certificate  of  Incorporation  to increase the
number of shares of Common Stock which the Company is  authorized  to issue from
6,000,000 shares to 15,000,000  shares;  (iii) a proposal to amend the 1991 Plan
to increase the number of shares of Common Stock which the Company is authorized
to issue  from  250,000  shares to 850,000  shares;  (iv) the  election  of four
directors to serve until the next Annual  Meeting of  Stockholders  or until the
election and  qualification of their  respective  successors (or, in the case of
Michael  Michaelson and Michael  Epstein,  the  consummation  of the Merger,  if
earlier); and (v) such other business as may properly come before the Meeting or
any  adjournments  or  postponements  thereof.  See  "VOTING  RIGHTS  AND  PROXY
INFORMATION."
    

         Record Date.  The Board of Directors has fixed the close of business on
September 29, 1998, as the record date (the "Record Date") for the determination
of  stockholders  entitled  to notice of, and to vote at, the  Meeting.  On that
date,  2,054,046  shares of the  Company's  Common Stock were  outstanding.  See
"VOTING RIGHTS AND PROXY INFORMATION."

   
         Votes  Required.  While not  required by Delaware  Law, the Company has
determined  to require the  affirmative  vote of a majority of the shares of the
Company's  Common Stock  outstanding on the Record Date to approve and adopt the
Merger  Agreement.  With  respect to the  approval  of the  Merger by  Steiner's
shareholders,  the  affirmative  vote  of  100%  of the  outstanding  shares  of
Steiner's common stock, $.50 par value per share ("Steiner's Common Stock"),  is
required in order for  Steiner to approve the  Proposed  Merger.  Steiner's  two
shareholders have agreed in the Merger Agreement to vote in favor of the Merger.
The affirmative  vote of a majority of the shares of the Company's  Common Stock
outstanding  on the Record Date is  required  to approve and adopt the  Proposed
Amendment.  The  affirmative  vote of a majority of the shares of the  Company's
Common  Stock  present  in person or  represented  by proxy at the  Meeting  and
entitled to vote thereon is
    


                                       -3-

<PAGE>


   
required to amend the 1991 Plan. A plurality of the votes of the shares  present
in person or represented by proxy at the Meeting and entitled to vote thereon is
required with respect to the election of directors. See "VOTING RIGHTS AND PROXY
INFORMATION AND VOTING REQUIREMENTS."
    

         PROPOSAL 1:   APPROVAL AND ADOPTION OF THE AGREEMENT AND PLAN OF MERGER

PARTIES TO THE MERGER

         Metro-Tel  Corp. The Company is a manufacturer  and seller of telephone
test  and  customer  premise  equipment  utilized  by  telephone  and  telephone
interconnect   companies  in  the  installation  and  maintenance  of  telephone
equipment. See "THE COMPANY'S BUSINESS - General."

         Steiner-Atlantic Corp. Steiner is a supplier of dry cleaning equipment,
industrial  laundry  equipment  and  steam  boilers,  offering  over 30 lines of
commercial systems to customers in South Florida,  the Caribbean and Central and
South American markets. See "THE MERGER - Steiner's Business."

MERGER AGREEMENT.

         On July 6, 1998, the Company and Steiner  signed the Merger  Agreement,
dated as of July 1, 1998,  pursuant to which a  wholly-owned  subsidiary  of the
Company would be merged with and into Steiner. A copy of the Merger Agreement is
attached to this Proxy Statement as Exhibit A. See "THE MERGER."

THE MERGER

         General. The Merger Agreement provides for a wholly-owned subsidiary of
the Company to be merged with and into Steiner, with Steiner being the surviving
corporation of the Merger and therefore  becoming a  wholly-owned  subsidiary of
the Company. See "THE MERGER - General."

         Shares  to  be  Issued.  Each  share  of  the  Company's  Common  Stock
outstanding  prior to the  consummation  of the Merger will  remain  outstanding
following the  consummation of the Merger.  Each share of Steiner's Common Stock
outstanding  prior to the  consummation  of the Merger  will be  converted  into
13.90561 shares of the Company's Common Stock.  Steiner's  shareholders may also
receive  additional shares of the Company's Common Stock depending on the number
of shares of the  Company's  Common Stock to be subject to options to be granted
to key employees of Steiner on the date of consummation of the Merger.  Assuming
no such  additional  shares are issued,  upon  consummation  of the Merger,  the
holders of the Company's Common Stock  immediately prior to the Merger would own
2,054,046,  or approximately 30%, of the shares of the Company's Common Stock to
be  outstanding  immediately  following  the Merger and the holders of Steiner's
Common Stock  immediately  prior to the Merger would own at least 4,720,954,  or
approximately 69%, of the shares of the Company's Common Stock to be outstanding
immediately following the Merger. The


                                       -4-

<PAGE>



   
remaining  100,000  shares  of the  Company's  Common  Stock  to be  outstanding
immediately  following  the Merger  would be issued to the  Company's  financial
advisor. See "THE MERGER - Background of the Proposed Merger - Negotiations with
Steiner  and "THE MERGER - Terms of the Merger  Agreement  - The Merger;  Shares
Issued."

         Opinion of the Company's Financial Advisor.  Slusser  Associates,  Inc.
("Slusser") is acting as the Company's  financial advisor in connection with the
Merger and has rendered an opinion to the Company's  Board of Directors that, as
of June 25,  1998,  the date the Board of  Directors  authorized  the Company to
enter into the Merger  Agreement,  as of August 12, 1998,  the date of Slusser's
confirming  written  opinion,  and as of the date of this Proxy  Statement,  the
consideration  to be paid by the Company in connection  with the Merger was fair
to the  Company  and its  shareholders  from a  financial  point  of  view  (the
"Fairness Opinion"). The full text of Slusser's Fairness Opinion is set forth as
Exhibit B to this Proxy  Statement.  For its  services  in  connection  with the
proposed Merger, Slusser will receive its reasonable out-of-pocket expenses and,
upon the completion of the Merger, a fee of (i) $100,000 and (ii) 100,000 shares
of the Company's Common Stock. See "THE MERGER - Opinion of Financial Advisor".

         Recommendation of the Company's Board of Directors. The Company's Board
of Directors believes the Merger is in the best interests of the Company and its
stockholders  and  has  unanimously   approved  the  Merger  Agreement  and  the
consummation of the transactions  contemplated  thereby.  The Board  unanimously
recommends that its stockholders approve and adopt the Merger Agreement, as well
as the related  Proposed  Amendment  to increase  the number of shares of Common
Stock which the Company is authorized to issue and the related  amendment to the
1991 Plan which  increases  the number of shares  subject to the 1991 Plan.  The
Board of Directors'  recommendation  is based upon a number of factors discussed
in this Proxy Statement,  including the Board's determination that the Merger is
in the best  interests  of the  Company  and its  stockholders,  and the Board's
belief that the way to maximize the  prospects of  enhancing  stockholder  value
over  the  long-term  is to  merge  the  Company  with  another  entity  that is
profitable.  The Company's  directors and executive officers  beneficially owned
314,675 shares of the Company's Common Stock as of the Record Date, representing
approximately 15.3% of the Company's Common Stock outstanding,  and have advised
the  Company  that they  intend  to vote in favor of the  Merger,  the  Proposed
Amendment,  the Amendment to the 1991 Plan and each of management's nominees for
director.  In addition,  the spouses of the  Company's  directors  and executive
officers  owned 198,645 shares of the Company's  Common Stock  outstanding as of
the  Record  Date.  See  "THE  MERGER  -  Background  of the  Proposed  Merger -
Recommendation of the Company's Board of Directors; Reasons for the Merger."

         Risk  Factors.  By  voting  in  favor  of  the  Merger,  the  Company's
stockholders  will, in effect,  be approving a transaction  which will alter the
investment of the Company's stockholders to an investment in the combined assets
and  operations of Steiner and the Company,  which will be controlled by Michael
S. Steiner,  Steiner's  President and Chief Executive  Officer,  and his father,
William  K.  Steiner,  the  Chairman  of  Steiner's  Board  of  Directors.  Such
investment will, therefore, be subject to the risks of an investment in Steiner,
as well as in the Company,  such as dependence upon Michael S. Steiner and other
members of the management group of Steiner for its success, the
    


                                       -5-
<PAGE>


   
control of a majority of the Company's  Common Stock subsequent to the Merger by
Michael S.  Steiner and  William K.  Steiner  which  enables  them,  if they act
together,  to elect the entire Board of Directors,  approve or  disapprove  most
actions requiring stockholder approval,  including amendments to the Certificate
of  Incorporation  and  bylaws  of  the  Company,  certain  mergers  or  similar
transactions,  sales of all or  substantially  all of the  Company's  assets and
"going  private"  transactions,  and the power to  prevent  or cause a change in
control of the Company.  In addition,  prior to the Merger,  Steiner  intends to
refinance  and  increase  its  indebtedness  by  approximately   $1,000,000,  by
borrowing  up to  $2,400,000  from a bank  to  fund a cash  distribution  to its
shareholders  prior to the Merger and to repay its line of credit. The bank loan
will be  guaranteed  by the  Company  and  collateralized  by a  first  security
interest in the assets of the  Company,  and is  expected  to contain  financial
covenants  with respect to debt service  coverage and  leverage,  the failure to
comply with which could result in a  foreclosure  by the lender on the assets of
Steiner  and/or the  Company.  The Merger will also cause a dilution in tangible
net book value per share of the  Company's  Common  Stock  (based  upon  certain
assumptions)  from  $1.00  per  share to $.55  per  share.  For a more  detailed
discussion  of these  and  other  factors  which  should  be  considered  by the
Company's  stockholders  in determining  whether to approve and adopt the Merger
Agreement, see "THE MERGER - Risk Factors."
    

         Effective Date. The Merger will become effective (the "Effective Date")
upon the  filing of  Articles  of Merger  and Plan of Merger  ("Certificates  of
Merger")  with the  Department  of State of the  State of  Florida.  The  Merger
Agreement  provides that the  Certificates of Merger will be filed on a mutually
agreed-upon  date  within  five  business  days of the date on which  all of the
conditions  precedent to the Merger have been either satisfied or waived.  It is
anticipated  that the Effective Date will be on or as soon after the date of the
Meeting as is practicable. See "THE MERGER - Terms of the Merger Agreement - The
Effective Date."

   
         Management of the Company.  Upon consummation of the Merger,  the Board
of Directors of each of the Company and Steiner will consist of two designees of
the Company  (Messrs.  Venerando J.  Indelicato  and Lloyd Frank  assuming their
election as directors at the Meeting) and four  designees of Steiner,  including
Michael S. Steiner,  Steiner's President and Chief Executive Officer, William K.
Steiner, the Chairman of Steiner's Board of Directors, and two directors, Stuart
Wagner and David Blyer,  who were  selected by Michael S. Steiner and William K.
Steiner, but are not officers,  directors or shareholders of Steiner. William K.
Steiner  will be the  Chairman of the Board of  Directors of each of the Company
and  Steiner,  Michael S.  Steiner  will be the  President  and Chief  Executive
Officer of each of the Company and Steiner, and Mr. Indelicato, who is currently
the President and Treasurer of the Company,  will be the Chief Financial Officer
of each of the Company and  Steiner.  All of the other  current  officers of the
Company and Steiner will maintain their offices.  See "THE MERGER - Terms of the
Merger  Agreement - Management  and  Operations of the Company After the Merger"
and "THE MERGER - Steiner's Business - Executive Officers and Directors."
    

                                       -6-

<PAGE>



         Operations  of the Company.  The Company and Steiner  will  continue to
operate their respective present  businesses as they are presently  constituted.
See "THE MERGER - Management and Operations of the Company After the Merger."

   
         Interests  of Certain  Directors  and  Officers of Steiner.  Steiner is
wholly-owned  by Michael S. Steiner and William K. Steiner,  each of whom,  when
the Merger is consummated,  will receive  approximately  2,360,477 shares of the
Company's  Common Stock for his Steiner Common Stock, and each of whom will then
own  approximately  34.3% of the issued and outstanding  shares of the Company's
Common Stock to be outstanding immediately following the Merger. Pursuant to the
Merger  Agreement,  Michael S.  Steiner and William K. Steiner will have certain
rights to cause the Company to register  under the  Securities  Act of 1933,  as
amended,  the shares of the  Company's  Common Stock they will be receiving  for
potential resale.  William K. Steiner owns and leases to Steiner,  and following
the  consummation  of the Merger will continue to own and lease to Steiner,  the
facilities in which Steiner's executive offices and main distribution center are
housed. See "THE MERGER - Steiner's  Business- Executive Officers and Directors;
Business - Facilities; Terms of the Merger Agreement - Registration Rights."
    

         Dissenter's Rights of Appraisal. Under the Delaware General Corporation
Law (the "DGCL"),  holders of the Company's Common Stock will not be entitled to
rights of  appraisal  in  connection  with the Merger.  The holders of Steiner's
shares of capital stock have executed the Merger  Agreement in which they agreed
to vote their  shares of Common  Stock in  Steiner  in favor of the Merger  and,
accordingly,  will not have  appraisal  rights.  See "THE  MERGER -  Absence  of
Dissenter's Rights of Appraisal for the Company's Stockholders."

         Accounting  Treatment of the Merger.  The Merger will,  for  accounting
purposes,  be treated as a reverse acquisition,  with Steiner being deemed to be
the acquiring party and the Company being deemed to be the acquired  party.  The
Merger will be accounted for using the purchase  method of accounting.  See "THE
MERGER - Additional Effects of the Merger - Accounting Treatment of the Merger."

         Certain  Federal Income Tax  Consequences.  The Company has received an
opinion from counsel to the effect that the Merger will not constitute a taxable
event  for  federal   income  tax   purposes  for  either  the  Company  or  its
stockholders.  For a discussion of the federal  income tax  consequences  of the
Merger to the Company and its stockholders, see "THE MERGER - Additional Effects
of the Merger - Certain Federal Income Tax Consequences of the Merger."

   
         Delisting  of  Securities  from  Nasdaq  System.  The  Company has been
advised by the Staff of the Nasdaq Stock  Market,  Inc.  (the  "Staff") that the
Staff  considers  the  Merger to be a reverse  acquisition  and that,  since the
combined  entity  is not  expected  to meet all of the  criteria  that  would be
applicable to gain an initial listing on the Nasdaq SmallCap Market, the Company
will be  delisted  from the Nasdaq  SmallCap  Market  effective  on the date the
Merger is consummated.  At that time the Company  expects that price  quotations
for its Common Stock will become available through
    


                                       -7-

<PAGE>


   
Nasdaq's  Electronic Bulletin Board. See "Risk Factors - Delisting of Securities
from Nasdaq System."
    

FINANCIAL INFORMATION

   
         Summary Selected  Historical and Pro Forma Combined Financial Data. The
following tables set forth summary selected  historical  financial data for each
of the Company and Steiner and pro forma  combined  financial data giving effect
to the proposed Merger. The summary selected  historical  financial data for the
Company  as of June 30,  1997 and 1998 and for the  years  then  ended,  and for
Steiner  as of  December  31,  1997 and June 30,  1998 and for the  years  ended
December 31, 1996 and 1997 and for the six month periods ended June 30, 1997 and
1998,  has been  obtained  from the  financial  statements  of the  Company  and
Steiner,  respectively,  appearing  elsewhere in this Proxy  Statement.  The pro
forma data is presented for  illustrative  purposes only and is not  necessarily
indicative of the  operating  results that would have occurred if the Merger had
been consummated at January 1, 1997 or the financial  position if the Merger had
been  consummated at June 30, 1998,  nor is it necessarily  indicative of future
operating results or financial position. See the notes to "THE MERGER - Selected
Pro Forma  Combined  Condensed  Financial  Data."  THIS  DATA  SHOULD BE READ IN
CONJUNCTION WITH THE MORE COMPLETE  FINANCIAL  INFORMATION AND THE NOTES THERETO
CONTAINED ELSEWHERE IN THIS PROXY STATEMENT.
    



                                       -8-

<PAGE>
<TABLE>
<CAPTION>
   



                   SUMMARY SELECTED HISTORICAL FINANCIAL DATA
                                 METRO-TEL CORP.


                                                           Fiscal Year Ended June 30,
                                          -------------------------------------------------------------

                                                   1997                               1998
                                          -----------------------        ------------------------------
<S>                                     <C>                           <C>       
OPERATING DATA (HISTORICAL):

    Net sales                                 $3,882,818                    $3,839,077

    Operating income (loss)                       18,867                      (509,851) (1)

    Interest and other income                    (6,254)                       (10,181)

    Provision for income taxes                    13,000                      (150,000)

    Net income (loss)                         $   12,121                    $ (349,670) (1)

PER SHARE DATA:
                                               2,025,711                     2,054,046
    Weighted average shares
       outstanding
      Basic and diluted
      earnings (loss) per share                     $.01                         $(.17)



</TABLE>

BALANCE SHEET DATA (HISTORICAL):         June 30,1997           June 30,1998
                                       --------------------   -----------------

   Working capital                     $2,225,056              $ 1,761,305
   Total assets                         3,554,676                3,532,215
   Long-term debt                               -                        -
   Stockholders' equity                 3,163,625                2,813,955


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


(1)      Includes a $300,000  charge to  earnings  to  establish  a reserve  for
         estimated  professional fees in connection with the proposed Merger and
         a  one  time-write  off  of  $105,917  for  obsolete  and  discontinued
         inventory.
    

                                       -9-

<PAGE>
<TABLE>
<CAPTION>
   
                   SUMMARY SELECTED HISTORICAL FINANCIAL DATA
                             STEINER-ATLANTIC CORP.


                                             Fiscal Year Ended December 31,             Six Months Ended June 30,
                                          ------------------------------------    --------------------------------------

                                                1996               1997                 1997                 1998
                                          ----------------   -----------------    -----------------    -----------------
<S>                                        <C>                 <C>                   <C>                  <C>       
OPERATING DATA (HISTORICAL):

    Total revenues                             $14,015,717         $14,249,441           $6,584,160           $7,834,709

    Operating income                               664,331             430,907              359,243              280,312

    Interest income                                138,426             100,158               55,591               40,390
    Management fee income                          145,000              40,000                    -              150,000
    Interest expense                               (83,543)            (80,940)             (35,740)             (26,509)

    Net income                                    $864,214            $510,125             $379,094             $444,193

    Pro forma amounts:

    Net income before
      income taxes                                $864,214            $510,125             $379,094             $444,193
    Provision for income taxes(1)                  329,935             195,555              144,722              170,939

    Pro forma net income                          $534,279            $314,570             $234,372             $273,254

PER SHARE DATA:

    Weighted average shares
      outstanding, basic and
      diluted                                      339,500             339,500              339,500              339,500

    Basic and diluted earnings                       $1.57               $.93                 $.69                 $.80
      per share

</TABLE>

                                       December 31,1997          June 30,1998
                                       ------------------   --------------------
BALANCE SHEET DATA (HISTORICAL):

    Working capital                       $3,392,059             $1,864,879
    Total assets                           5,626,588              5,140,584
    Long-term debt                           316,613             216,613(2)

Shareholders' equity                       3,436,662              1,943,378

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

(1)      The pro forma  provision  for  income  taxes have been  computed  as if
         Steiner-Atlantic   Corp.  were  a  Subchapter  C  corporation  for  tax
         purposes.

(2)      Does not include borrowing subsequent to June 30, 1998.
    


                                      -10-

<PAGE>
<TABLE>
<CAPTION>

   

                      PRO FORMA COMBINED FINANCIAL DATA(1)


                                                               Fiscal Year                           Six Months
                                                           Ended December 31,                      Ended June 30,
                                                  -------------------------------------   ---------------------------------

                                                               1997                                 1998
                                                          --------------------                  ------------------


<S>                                                        <C>                                   <C>      
OPERATING DATA (PRO FORMA):

    Net sales                                                 $18,242,562                           9,567,356

    Cost of goods sold                                         13,035,080                           7,177,122
                                                               ----------                           ---------
    Gross Profit                                                5,207,482                           2,390,234

    Selling, general and
      administrative expenses                                   3,951,873                           1,929,966

    Research and development                                      218,155                             116,566

    Interest expense                                              223,106                              95,799

    Interest and other income                                     304,906                             282,604
                                                             ------------                        ------------

    Income before income taxes                                  1,119,254                             530,507

    Provision for income taxes                                    429,063                             204,155
                                                             ------------                        ------------

    Net income                                                   $690,191                            $326,352

PER SHARE DATA:
    Weighted average shares
      outstanding:                                              6,872,222                           6,875,000
    Basic                                                       6,895,622                           6,923,600
    Diluted                                                          $.10                                $.05
    Basic earning per share                                          $.10                                $.05
    Diluted earnings per share

</TABLE>

                                               June 30,1998
                                            --------------------
BALANCE SHEET DATA (PRO FORMA):

    Working capital                           $4,627,240
    Total assets                               8,326,402
    Long-term debt                             1,393,033
    Stockholders' equity                       4,086,258

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

(1)   See Notes to Unaudited Pro Forma Combined Condensed  Financial  Statements
      included  in this Proxy  Statement  for a listing of the  assumptions  and
      adjustments applied in the preparation of this information.

    

                                      -11-

<PAGE>

   
                    MARKET PRICES OF COMMON STOCK; DIVIDENDS

         The Company's Common Stock is traded in the over-the-counter market and
is quoted on the Nasdaq Stock Market-Small Cap Market under the symbol MTRO. The
following table sets forth the high and low bid prices for the Company's  Common
Stock for each quarterly  period during fiscal 1998 and fiscal 1997, as reported
by Nasdaq.  The quotations are without retail markups,  markdowns or commissions
and may not represent actual transactions.

                                            HIGH                 LOW
                                            ----                 ---
                    Fiscal 1997
                    -----------

                    First Quarter           $1 1/4               $1
                    Second Quarter           1 1/4                1
                    Third Quarter            1 1/4                1  1/16
                    Fourth Quarter           1 1/8                   5/8


                    Fiscal 1998
                    -----------

                    First Quarter            1 3/8                 1 1/16
                    Second Quarter           1 1/2                   7/8
                    Third Quarter            1 3/8                   5/8
                    Fourth Quarter           1 3/4                  25/32

         On  May  14,  1998,  the  trading  day  preceding  the  initial  public
announcement by the Company of the proposed Merger, the high and low sale prices
of the  Company's  Common  stock on the  NASDAQ  were  $11/8 and $7/8 per share,
respectively.  On  September  25,  1998,  the high and low  sale  prices  of the
Company's Common Stock on the NASDAQ were 1 and 7/8 per share, respectively.

         The Company has been advised by the Staff of the Nasdaq  Stock  Market,
Inc. that the Staff  considers the Merger to be a reverse  acquisition and that,
since the combined entity is not expected to meet all of the criteria that would
be  applicable to gain an initial  listing on the Nasdaq  SmallCap  Market,  the
Company will be delisted from the Nasdaq SmallCap  Market  effective on the date
the Merger is  consummated.  At that time the Company  expects  that  quotations
regarding its Common Stock will become  available  through  Nasdaq's  Electronic
Bulletin Board.

         The  number of  record  holders  of the  Company's  Common  Stock as of
September 15, 1998 was 966.

         No cash  dividends  were  declared or paid by the Company for more than
the past five years. The Merger  Agreement  prohibits the Company from declaring
or paying any dividends prior to the consummation of the Merger. See "THE MERGER
- - Terms of the Merger Agreement - Certain Covenants Prior to Closing".
    


                                      -12-

<PAGE>

   

         Steiner's  Common  Stock is owned by two  holders of record and has not
been  publicly  traded.  Steiner,  which is a  Subchapter  S  Corporation,  made
distributions  to its  shareholders  during the five year period  preceeding the
proposed Merger.

         It is not the intention of the Company upon  consummation of the Merger
to pay  dividends  in the  immediate  future.  Rather,  it is  anticipated  that
earnings  will,  for some period of time, be retained to help finance the growth
of the Company and its  business.  In addition,  the proposed  Steiner bank loan
will contain  financial  covenants  with  respect to debt  service  coverage and
leverage which may limit the Company's ability to pay dividends. See "THE MERGER
- - Additional Effects of the Merger - Dividend Policy of the Company."
    

         PROPOSAL 2:  AMENDMENT  TO  CERTIFICATE  OF  INCORPORATION  TO INCREASE
                      AUTHORIZED COMMON STOCK

   
         In order to have a  sufficient  number of shares  of its  Common  Stock
authorized and available for issuance to complete the Merger in accordance  with
its terms,  the Company has agreed to amend its Certificate of  Incorporation to
increase  the  authorized  number of shares of the  Company's  Common Stock from
6,000,000  to  15,000,000.  The  text of the  proposed  amended  section  of the
Company's  Certificate of  Incorporation  is attached to this Proxy Statement in
the form of Exhibit C (the "Proposed  Amendment").  The adoption of the Proposed
Amendment is a condition  precedent to Steiner's  obligation to  consummate  the
Merger  and the Board of  Directors  recommends  a vote  "FOR"  approval  of the
Proposed Amendment.  The amendment of the Company's Certificate of Incorporation
is subject to, and would become effective only upon, consummation of the Merger.
See "PROPOSAL NO. 2 - AMENDMENT OF THE COMPANY'S CERTIFICATE OF
INCORPORATION."
    

         PROPOSAL 3:       AMENDMENT OF THE 1991 PLAN

   
         The Merger  Agreement  provides  for the  Company  to grant  options to
purchase up to 500,000 shares of the Company's Common Stock to current employees
of Steiner, other than Steiner's shareholders, upon completion of the Merger, at
an exercise price equal to the greater of the fair market value per share on the
Closing Date or $1.00 per share. In order to have a sufficient  number of shares
of Common Stock  reserved and  available  for issuance upon the exercise of such
options,  the Company's Board of Directors has approved an amendment to the 1991
Plan,  in order to  increase  the  number of shares  of Common  Stock  which the
Company  is  authorized  to issue  under the 1991 Plan from  250,000  to 850,000
Shares.  The  adoption  of the  amendment  to the  1991  Plan  by the  Company's
stockholders is a condition precedent to the consummation of the Merger, and the
Board of Directors recommends a vote "FOR" approval of the amendment to the 1991
Plan.  The amendment of the 1991 Plan is subject to, and would become  effective
only upon,  consummation  of the Merger.  See "PROPOSAL NO. 3 - AMENDMENT OF THE
1991 PLAN."
    

         PROPOSAL 4:       ELECTION OF DIRECTORS

   
         Stockholders  will also be asked to elect four directors to serve until
the Company's next Annual Meeting of Stockholders and until their successors are
elected and qualified (or, in the case
    


                                      -13-

<PAGE>


of Michael  Michaelson and Michael Epstein,  the consummation of the Merger,  if
earlier).  Michael  Epstein,  Lloyd Frank,  Venerando J.  Indelicato and Michael
Michaelson are the Board's nominees for director.  However,  Messrs.  Michaelson
and Epstein, if elected,  would cease to serve as directors upon consummation of
the Merger. See "PROPOSAL 4 - ELECTION OF DIRECTORS."

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

                       VOTING RIGHTS AND PROXY INFORMATION

   
         Proxies in the  accompanying  form are solicited on behalf,  and at the
direction  of the  Board  of  Directors.  With  respect  to  each  matter,  each
stockholder  is entitled to one vote,  exercisable  in person or  represented by
proxy at the Meeting, and entitled to vote at the Meeting, for each share of the
Company's  Common Stock held of record on the Record Date. While not required by
Delaware law, the Company has  determined to require the  affirmative  vote of a
majority of the shares of the Company's  Common Stock  outstanding on the Record
Date to  approve  and adopt the  Merger  Agreement.  The  affirmative  vote of a
majority of the shares of Common  Stock  outstanding  on the Record Date will be
required to approve and adopt the Proposed Amendment.  The affirmative vote of a
majority of the shares present in person or represented by proxy at the Meeting,
and entitled to vote at the Meeting,  will be required to amend the 1991 Plan. A
plurality of the votes of the shares of the  Company's  Common Stock  present in
person or  represented  by proxy at the  Meeting,  and  entitled  to vote at the
Meeting, is required with respect to the election of directors.  Abstentions are
considered as shares  entitled to vote and,  therefore,  are  effectively  votes
against the Merger Agreement, Proposed Amendment and amendment to the 1991 Plan.
Broker nonvotes with respect to any matter are not considered as shares entitled
to vote.  However,  because an affirmative vote of a majority of the outstanding
shares of the Company's Common Stock is required to approve and adopt the Merger
Agreement and the Proposed Amendment,  broker nonvotes will have the same effect
as a vote "against" the Merger Agreement and Proposed Amendment. Broker nonvotes
will have no effect on the outcome of the  amendment  of the 1991 Plan or on the
election of directors.
    

         All   Proxies   received   will  be  voted  in   accordance   with  the
specifications  made  thereon or, in the absence of any  specification,  for the
election of all of the nominees  named herein to serve as directors and in favor
of each of the other  matters  proposed in this Proxy  Statement by the Board of
Directors.  Any Proxy given pursuant to this  solicitation may be revoked by the
person  giving it at any time  prior to the  exercise  of the  powers  conferred
thereby by (i) notice in writing or by  submitting  a later  dated  proxy to the
Company at 250 South Milpitas Boulevard,  Milpitas, California 95035, Attention:
Lloyd Frank, Secretary, or (ii) by voting in person, at the Meeting.

   
         If any other matters are properly  presented at the Meeting for action,
including a question of  adjourning  the meeting from time to time,  the persons
named in the Proxies and acting  thereunder will have discretion to vote on such
matters in accordance  with their best  judgment.  The Meeting may be adjourned,
and  additional  Proxies  solicited,  if at the time of the  Meeting  the  votes
necessary to approve and adopt the Merger Agreement,  the Proposed Amendment and
amend the 1991 Plan have not been obtained. Any adjournment of the Meeting would
require the affirmative vote of the holders of at least a majority of the shares
of the Company's Common Stock represented at the Meeting  (regardless of whether
such shares constituted a quorum).
    

                                      -14-
<PAGE>
                                  RISK FACTORS

   
         After giving effect to the Merger, the Company's stockholders will hold
approximately 30% of the issued and outstanding  Company's Common Stock. See "--
Terms of the Merger  Agreement  The  Merger;  Issuance  of Shares." By voting in
favor of the Merger the  Company's  stockholders  will in effect be  approving a
transaction which will alter the investment of the Company's  stockholders to an
investment  in the combined  business of Steiner and the Company,  which will be
controlled by Michael S. Steiner and William K. Steiner. The Company, therefore,
believes  that it is  important  that  its  stockholders  recognize  that  their
existing  investment in the Company will, if the Merger is consummated,  also be
subject to the following  risks.  The  considerations  set forth below should be
read in conjunction  with the full discussion of Steiner's  business and results
of operations set forth elsewhere herein. See "--STEINER'S  BUSINESS," "SELECTED
HISTORICAL FINANCIAL DATA OF STEINER-ATLANTIC  CORP.," "MANAGEMENT'S  DISCUSSION
AND ANALYSIS OF STEINER'S  FINANCIAL  CONDITION AND RESULTS OF OPERATIONS," "THE
COMPANY'S  BUSINESS,"  "SELECTED  HISTORICAL  FINANCIAL  DATA  OF THE  COMPANY,"
"MANAGEMENT'S  DISCUSSION AND ANALYSIS OF THE COMPANY'S  FINANCIAL CONDITION AND
RESULTS OF OPERATIONS" and "FINANCIAL STATEMENTS."
    

         Fluctuations in Demand for Dry-cleaning and Laundry  Equipment.  Demand
for the dry cleaning and laundry  equipment sold by Steiner can be affected by a
number of factors outside Steiner's  control.  These include,  among others, (i)
changes in  environmental  laws and regulations by governmental  entities;  (ii)
changes in textile fabrics and clothing that would require less professional dry
cleaning  services;  and (iii) an economic  downturn or  recession  that reduces
employment or consumer  income.  As a result of such factors,  the amount of dry
cleaning  and laundry  equipment  sold by Steiner is likely to vary from year to
year,  and these  variations  can  contribute to  fluctuations  in the Company's
consolidated operating results from period to period.

         Reliance on Key Personnel.  Steiner is heavily dependent on the efforts
of Michael S. Steiner and other management  personnel.  The loss of the services
of one or more of these  individuals could have a material adverse effect on the
Company. See "-- Steiner's Business - Executive Officers and Directors."

         Highly  Competitive  Market.  The  national  laundry  and dry  cleaning
equipment  distribution  business is highly competitive and fragmented with over
100 full-line and partial-line  equipment distributors within the United States.
Steiner's management believes that all such distributors are independently owned
and, with the exception of several regional  distributors,  operate primarily in
local markets.  In South Florida,  Steiner's primary competition is derived from
two  full-line  distributors  which operate out of the Miami area. In the export
market,  Steiner primarily competes with a wholesale  distributor located in the
Northeast, and anticipates increased competition from other distributors, as the
export market grows.  Competition is based on price,  product quality,  delivery
and  support  services  provided by the  distributor  to the  customer.  Steiner
believes that it meets competition  principally by offering an extensive product
selection,   value-added   services  such  as  product  inspection  and  quality
assurance, a toll-free customer support line, reliability, warehouse


                                      -15-

<PAGE>

   
location,  price and, with the Aero-Tech line, special features and exclusivity.
Although  Steiner  believes  that  no  single  competitor  offers  a  comparable
combination  of products  and  services,  there can be no  assurance  that other
companies,  some with greater financial resources than Steiner, will not attempt
to offer a range of products and services  similar to those  offered by Steiner,
or otherwise compete more effectively in the laundry and dry cleaning  equipment
industry.
    

         Control by Certain  Stockholders;  Potential for Conflicts of Interest;
Difficulty of Consummating  Hostile Takeovers.  After the Merger,  approximately
69% of the outstanding shares of the Company's Common Stock will be beneficially
owned by Michael S. Steiner and William K. Steiner. See "-- Steiner's Business -
Executive  Officers  and  Directors."  As a result,  such  persons,  if they act
together, generally will be able to elect all directors, and will have the power
to approve or disapprove all actions requiring stockholder  approval,  including
amendments  to the  certificate  of  incorporation  and by-laws of the  Company,
mergers  or  similar  transactions,  sales  of all or  substantially  all of the
Company's assets and "going private"  transactions,  and the power to prevent or
cause a change in control of the Company. In the future,  these situations could
make the  acquisition of control of the Company and the removal of then existing
management more difficult.

   
         Delisting  of  Securities  from  Nasdaq  System.  The  Company has been
advised by the Staff of the Nasdaq Stock Market,  Inc. that the Staff  considers
the Merger to be a reverse  acquisition  and that,  since the combined entity is
not expected to meet all of the  criteria  that would be  applicable  to gain an
initial listing on the Nasdaq SmallCap Market, the Company will be delisted from
the Nasdaq SmallCap Market  effective on the date the Merger is consummated.  At
that time the Company  expects that  quotations  regarding its Common Stock will
become available  through Nasdaq's  Electronic  Bulletin Board. The delisting of
the  Company's  Common Stock could result in a decrease in the  liquidity of the
Company's  Common Stock,  with a lower trading volume than the trading volume of
such shares prior to the Merger.

         Borrowings  by  Steiner.  The  Company  presently  has  no  outstanding
borrowings and its assets are unencumbered.  Steiner presently has approximately
$1,416,000 of bank borrowings. Prior to the Merger, Steiner intends to refinance
and increase its  indebtedness  by  approximately  $1,000,000 by borrowing up to
$2,400,000 from a bank to fund a cash distribution to its shareholders  prior to
the Merger and to repay its line of credit.  The bank loan will be guaranteed by
the Company and  collateralized  by a first  security  interest in the assets of
Steiner and the Company.  The bank loan is contingent,  among other things, on a
satisfactory  review of current interim financial  statements of Steiner and the
Company,  satisfactory credit and trade references on the Company and renewal of
Steiner's existing line of credit, as to which,  personal  guarantees of William
K. Steiner and Michael S. Steiner are to be released.  The bank loan is expected
to contain  financial  covenants  with  respect  to debt  service  coverage  and
leverage (which may limit the Company's  ability to pay dividends),  the failure
to comply with which could result in a  foreclosure  by the lender on the assets
of Steiner and/or the Company.

         Dilution. The tangible net book value per share of the Company's Common
Stock as of June 30, 1998 was  approximately  $1.00 per share.  The tangible net
book value per share of Steiner's
    


                                      -16-

<PAGE>



Common Stock as of June 30, 1998 was approximately  $.41 per share (after giving
effect to the exchange of all of Steiner's  Common Stock for 4,720,954 shares of
the Company's  Common Stock upon the  consummation of the Merger).  After giving
effect  to the pro  forma  adjustments  and  assuming  no other  changes  in the
Company's  or Steiner's  tangible  net book value since June 30, 1998,  and that
4,720,954  shares  of  the  Company's  Common  Stock  are  issued  to  Steiner's
shareholders  upon the  consummation of the Merger,  the tangible net book value
per share of the Company's Common Stock would be  approximately  $.55 per share,
resulting  in an  immediate  decrease  in  tangible  net book value per share of
approximately  $.45 for the Company's  shareholders and an immediate increase in
tangible  net  book  value  per  share  of  approximately   $.14  for  Steiner's
shareholders.

         No Assurance as to Market Price of the Company's Common Stock. Prior to
the Merger,  there has been a limited  trading  market for the Common  Stock and
Steiner's Common Stock has never been publicly traded. There can therefore be no
assurances  as to what the market price of the  Company's  Common Stock might be
upon consummation of the Merger.

   
         No Present  Intention to Pay Dividends.  It is not the intention of the
Company to pay dividends in the immediate future. Rather, it is anticipated that
earnings  will,  for some period of time, be retained to help finance the growth
of the  Company and its  business.  In  addition,  Steiner's  proposed  new bank
borrowings may limit the Company's  ability to pay dividends.  See "THE MERGER -
Additional Effects of the Merger - Dividend Policy of the Company."
    




                                      -17-
<PAGE>
                          ---------------------------

                          PROPOSAL NO. 1 - THE MERGER

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


GENERAL DESCRIPTION

         The Merger Agreement  provides for a business  combination  between the
Company and Steiner in which Metro-Tel  Acquisition Corp. (the "Subsidiary"),  a
wholly-owned  subsidiary  of the  Company,  would be merged into Steiner and the
holders of Steiner's  stock would receive shares of the Company's  Common Stock.
As a result of the Merger, Steiner would become a wholly-owned subsidiary of the
Company.

EFFECTIVE DATE OF THE MERGER

   
         The Merger will become  effective upon the filing of Articles of Merger
and Plan of Merger,  in the form attached as Appendix 1 to the Merger  Agreement
(the  "Certificates  of Merger"),  with the  Department of State of the State of
Florida (the "Effective Date").  Although the Merger Agreement requires that the
Merger be  consummated  within five business days after the date of the Meeting,
it is  expected  that the  Certificates  of Merger  will be filed as promptly as
practicable  after the  approval  and  adoption of the Merger  Agreement  by the
Company's  stockholders has been obtained and all other conditions to the Merger
have been satisfied or waived. It is presently  expected that the Merger will be
consummated  on or  about  October  30,  1998,  or as  soon  thereafter  as such
conditions are satisfied.
    

BACKGROUND OF MERGER

   
         Negotiations  with  Steiner.  Between  January 1997 and July 1997,  the
Company's  Board of  Directors  determined  to pursue  alternatives  to increase
stockholder's  value that could be obtained by means of a strategic  combination
with  another  business  entity.  In July 1997,  the  Company  retained  Slusser
Associates,  Inc. ("Slusser"), as the Company's financial advisor to analyze the
Company and contact  potential  merger  partners and others to  ascertain  their
possible  interest in a transaction  with the Company.  Between October 1997 and
May 1998 over 30 parties were  contacted by Slusser,  including  telephone  test
equipment  manufacturers,  other  potential  strategic  purchasers  and  various
potential financial buyers.

         In late November 1997,  Slusser  suggested to Venerando J.  Indelicato,
the Company's President,  that Steiner might be an attractive merger partner for
the Company.  Slusser had previously  represented  Steiner from April 1994 until
April  1995  in  connection  with  exploring  strategic  alternatives.   Various
discussions of a possible  business  combination with Steiner were held early in
December 1997 between Mr. Indelicato and representatives of Slusser. On December
4, 1997, an initial meeting was held at the offices of Steiner in Miami, Florida
among William K. Steiner, Chairman of Steiner, Michael S. Steiner, President and
Chief  Executive  Officer of Steiner,  Mr.  Indelicato and a  representative  of
Slusser to explore a potential  business  combination.  On December  22, 1997, a
further  meeting was held at the offices of the Company in Milpitas,  California
between
    


                                      -18-

<PAGE>



William K. Steiner,  Richard  Wildman,  Executive Vice President of the Company,
and a  representative  of Slusser to review the  business of the Company and how
the Company and Steiner might work together.

         On January 10, 1998, Mr. Indelicato and two  representatives of Slusser
met in Miami,  Florida  with  Messrs.  William  K.  Steiner  and Mr.  Michael S.
Steiner, to discuss a possible business combination. General terms of a business
combination were discussed, but no firm agreement was reached.

   
         Subsequent to the January 10, 1998 meeting, Mr. Indelicato, Mr. Wildman
and  representatives  of Slusser  met with  representatives  of other  potential
merger  partners to explore if such companies  were  interested in considering a
transaction  with the Company.  The Company  received two other  indications  of
interest to acquire the assets of the Company or its  business for $3 million or
less subject to due  diligence and other  matters.  At meetings of the Company's
Board of Directors on June 25, 1998 and August 13, 1998, the Company's  Board of
Directors concluded,  based in part on advice from Slusser, that the merger with
Steiner was more advantageous to the Company's shareholders than the sale of the
Company pursuant to the other indications of interest.

         On Tuesday,  May 12, 1998, Mr.  Indelicato and two  representatives  of
Slusser met with Messrs.  William K. Steiner and Michael S. Steiner in Steiner's
offices  in Miami,  Florida to discuss a  possible  business  combination.  Both
parties indicated that any transaction would be subject to due diligence and the
approval  of the Board of  Directors  of each  company  and  various  regulatory
agencies.

         During the meeting on May 12, 1998, the parties reached an agreement in
principle  in which the  Steiner  shareholders  would  receive as  consideration
approximately  4,700,000 shares of the Company, as a result of which the Steiner
shareholders  would own  approximately  69% of the Company and the  employees of
Steiner,  other than  Michael and William  Steiner,  would be granted  incentive
stock  options  under the 1991 Plan  pursuant to which they would be entitled to
purchase approximately 500,000 shares of the Company's Common Stock.
    

         On Friday, May 15, 1998, a public  announcement was made concerning the
proposed transaction.

         Between May 12, 1998 and July 1, 1998 the parties and their  respective
counsel  conducted  diligence and negotiated the terms of the Merger  Agreement.
During  that  period,  among  other  things,  the  Company's  auditors  reviewed
Steiner's accounts,  work papers and audit procedures,  Mr. Indelicato conducted
due diligence  with respect to Steiner and counsel to the Company  conducted due
diligence and examined documents with respect to Steiner.

         On June 25, 1998, the Company's Board of Directors met in New York City
to discuss the transaction with Steiner. The Company's Board determined that the
transaction with Steiner was in


                                      -19-

<PAGE>



the best interests of the Company's  shareholders,  and authorized the Company's
officers to enter into the Merger Agreement.

   
         On July 6,  1998,  the  Company  and  Steiner  entered  into the Merger
Agreement and the Company  issued a press release  reporting  that it had signed
the Merger Agreement with Steiner.
    

         Opinion of the  Company's  Financial  Advisor.  On June 25,  1998,  the
Company's Board of Directors  received an oral opinion,  which was followed by a
written opinion dated August 12, 1998, from Slusser that, as of such dates,  the
consideration  to be paid by the Company in connection  with the Merger was fair
to the Company and its stockholders from a financial point of view.  Slusser has
confirmed its written opinion as of the date of this Proxy Statement.

         THE  FULL  TEXT OF  SLUSSER'S  OPINION  DATED  THE  DATE OF THIS  PROXY
STATEMENT  IS  ATTACHED  AS EXHIBIT B TO THIS  PROXY  STATEMENT.  THE  COMPANY'S
STOCKHOLDERS ARE URGED TO READ THIS OPINION IN ITS ENTIRETY.  SLUSSER'S  OPINION
IS DIRECTED ONLY TO THE FAIRNESS OF THE  CONSIDERATION TO BE PAID BY THE COMPANY
IN  CONNECTION  WITH  THE  MERGER  FROM A  FINANCIAL  POINT OF VIEW AND DOES NOT
CONSTITUTE A RECOMMENDATION TO ANY OF THE COMPANY'S  STOCKHOLDERS AS TO HOW SUCH
STOCKHOLDER SHOULD VOTE AT THE MEETING OR TO THE ADVISABILITY OF DISPOSING OF OR
RETAINING  THE  COMPANY'S  COMMON  STOCK  FOLLOWING  THE MERGER.  THE SUMMARY OF
SLUSSER'S OPINION SET FORTH IN THIS PROXY STATEMENT IS QUALIFIED IN ITS ENTIRETY
BY REFERENCE TO THE FULL TEXT OF SUCH OPINION.

   
         In rendering  its opinion,  Slusser (i) reviewed the Merger  Agreement;
(ii) reviewed  certain  publicly  available  business and financial  information
relating to the Company;  (iii) reviewed  certain other  information,  including
financial projections prepared by Steiner and the Company in the ordinary course
of their  respective  businesses;  and (iv)  met with  management  teams of both
Steiner and the Company to discuss the  businesses  of Steiner and the  Company.
Slusser also considered  certain  financial and other data regarding Steiner and
the Company and stock information  concerning the Company and compared that data
with similar data for other  publicly held  companies in  businesses  similar to
those of Steiner and the Company. In addition,  Slusser considered the financial
terms of certain other business  combinations that had recently been effected or
proposed.  Slusser  participated  in discussions  with Steiner and the Company's
management  regarding the strategic  aspects of the Merger and  considered  such
other information, financial studies, analyses and investigations and financial,
economic and market data as it deemed relevant.
    

         In connection with its review, Slusser did not independently verify any
of the foregoing  information  and relied on such  information as being complete
and accurate in all  material  respects.  With respect to financial  projections
provided  to it,  Slusser  assumed  they had been  reasonably  prepared on bases
reflecting  the  best  currently   available  estimates  and  judgments  of  the
management of Steiner and the Company as to the future financial  performance of
Steiner and the Company. In


                                      -20-

<PAGE>



addition,  Slusser did not make an independent evaluation or appraisal of any of
the assets of Steiner and the Company.

         In connection with rendering its opinion,  Slusser considered a variety
of valuation methods.  The material valuation methods used are summarized below.
These  analyses  taken together  provided the basis for Slusser's  opinion.  For
purposes of its analysis,  Slusser  assumed a price for the Company Common Stock
of $1.0625 per share:

         (1) Comparable Company Analysis.  Using publicly available information,
Slusser compared  selected  historical  operating and financial data, stock data
and  financial  ratios for the Company and certain  other  companies  which,  in
Slusser's judgment,  were deemed relevant to the Company for the purpose of this
analysis.

         (2)   Selected   Transaction   Analysis.   Using   publicly   available
information,  Slusser  analyzed  certain  transactions  which  it  deemed  to be
relevant.

         (3) Trading History of the Common Stock. Slusser analyzed the price and
trading volume history for the Company's Common Stock from December 1993 through
the date of the  fairness  opinion.  It was noted that the price of the  Company
Common Stock had been trading in anticipation of the Merger.

         In preparing its opinion to the Company's  Board of Directors,  Slusser
performed a variety of  financial  and  comparative  analyses,  including  those
described above. This summary of such analyses does not purport to be a complete
description of the analyses underlying  Slusser's opinion.  The preparation of a
fairness   opinion   is  a  complex   analytical   process   involving   various
determinations  as to the most  appropriate  and  relevant  methods of financial
analyses and the  application of those methods to the particular  circumstances.
Therefore, such opinion is not readily susceptible to a summary description.  In
arriving at its opinion,  Slusser did not attribute any particular weight to any
analysis or factor considered by it, but rather made qualitative judgments as to
the  significance  and relevance of each analysis and factor.  Slusser  believes
that its analyses must be considered as a whole and that  selecting  portions of
its  analyses  and other  factors  considered  by it,  without  considering  all
analyses and factors, could create a misleading view of the processes underlying
its  opinion.  Slusser  made  numerous  assumptions  with  respect  to  industry
performance, general business and economic conditions and other matters, many of
which are beyond the control of the Company,  Steiner and Slusser. Any estimates
contained in Slusser's analyses are not necessarily indicative of actual values,
which may be  significantly  more or less  favorable  than as set forth therein.
Estimates of the financial value of companies do not purport to be appraisals or
necessarily  reflect the prices at which companies actually may be sold. Because
such  estimates  are  inherently  subject to  uncertainty,  neither the Company,
Steiner, Slusser nor any other person is responsible for their accuracy.

         In rendering its opinion,  Slusser expressed no view as to the range of
values at which the Company's  Common Stock may trade following  consummation of
the  Merger,  nor  did  Slusser  make  any   recommendations  to  the  Company's
shareholders with respect to how such holders should vote


                                      -21-

<PAGE>



on the Merger or to the  advisability of disposing of or retaining the Company's
Common Stock following the Merger.

         The  Company's  Board of Directors  selected  Slusser as its  financial
advisor because Slusser is a recognized  investment banking firm with experience
in  transactions  similar to the  Merger.  Slusser  had  previously  represented
Steiner from April 1994 until April 1995 in connection with exploring  strategic
alternatives.  As  a  part  of  its  investment  banking  business,  Slusser  is
continually  engaged in the  valuation of  businesses  and their  securities  in
connection with mergers and acquisitions, private placements, and valuations for
estate, corporate and other purposes.

         Slusser will receive,  upon completion of the Merger, total fees of (i)
$100,000 and (ii)  100,000  shares of the  Company's  Common Stock for acting as
financial advisor to the Company and preparing its fairness opinion. The Company
has also agreed to  reimburse  Slusser  for its  out-of-pocket  expenses  and to
indemnify Slusser against certain liabilities in connection with its engagement.
Slusser  previously  received  a $25,000  fee for  financial  advisory  services
provided to the Company.

         Reasons  for the  Merger;  Recommendation  of the  Company's  Board  of
Directors.  The proposed Merger, including the terms of the Merger Agreement and
the consummation of the transactions  contemplated thereby, was submitted to the
Company's Board of Directors and unanimously  approved at a meeting held on June
25,  1998.  The  Board of  Directors  believes  that the  Merger  is in the best
interests of the Company and its  stockholders  and  recommends to the Company's
stockholders  that they vote FOR the Merger.  No affiliations  exist between the
Company  and its  officers  and  directors  and  Steiner  and its  officers  and
directors.

   
         The Board of Directors  believes that the way to maximize the prospects
of enhancing  stockholder value over the long-term would be to merge the Company
with another entity that is profitable  and has prospects for future growth.  In
the opinion of the Board of  Directors,  the  proposed  Merger fits within these
parameters.  The Board of Directors was unable to locate an  alternative  merger
partner which would offer the Company and its stockholders a better  opportunity
for  increasing  stockholder  value over the long-term than that of merging with
Steiner.  All  other  offers  received  consisted  of a  limited  amount of cash
consideration  without  allowing  the  Company  to  participate  in  the  upside
potential of the new company.

         Based on the  foregoing,  the Board of  Directors  has,  subject to the
requisite  stockholder  approval,  authorized  the Merger of a subsidiary of the
Company with and into  Steiner.  While there can be no  assurances  that,  given
enough time,  another potential merger partner would not have been located,  the
Board of Directors  believed that it was in the Company's  best interests to act
on the proposed  transaction  with Steiner because the Company was doubtful that
it would obtain a merger partner under more attractive terms in the near future.
See "THE MERGER - Steiner's  Business."  The Board of Directors  considered  and
analyzed a number of factors, including the following:

         1. The long-term  potential of Steiner's  established,  profitable  and
growing business. See "THE MERGER - Steiner's Business."
    


                                      -22-

<PAGE>



   
         2. The fact that the Company's stockholders would, upon consummation of
the Merger,  own  approximately 30% of the Common Stock of a company with growth
potential,  rather  than a sale of the  Company  in a fully  taxable,  all  cash
transaction  with no possibility of participating in the future potential growth
of the Company.  See "THE MERGER - Terms of the Merger  Agreement;  THE MERGER -
Terms of the Merger Agreement - Issuance of Shares."

         3. The historical financial and business information concerning Steiner
that was presented to the Board. See "FINANCIAL STATEMENTS."

         4. The Board's  determination,  based upon the cumulative  business and
financial  experience of its members,  of the relative values of the Company and
Steiner.

         5. The fact  that the  Company  was  advised  by the law firm of Parker
Chapin Flattau & Klimpl,  LLP, the Company's  outside  counsel,  that the Merger
would not be a taxable  transaction  for the  Company's  stockholders.  See "THE
MERGER  -  Additional  Effects  of the  Merger  -  Certain  Federal  Income  Tax
Consequences of the Merger."

         6. The range of the market  price at which the  Company's  Common Stock
has been traded on the NASDAQ. See "MARKET PRICES OF COMMON STOCK; DIVIDENDS."

         7.  The  prospects  of the  Company  in the  event  the  Merger  is not
consummated.  In analyzing this factor,  the Board of Directors also  considered
the likelihood of identifying another attractive  prospective merger partner and
negotiating  terms as advantageous to the Company and its  stockholders as those
set forth in the Merger  Agreement.  In this regard,  after  contacting  over 30
parties,  the Company received only two other indications of interest to acquire
the assets of the Company or its  business for $3 million or less subject to due
diligence  and  other  matters.  The Board of  Directors  reviewed  these  other
possible sales of the Company's business in taxable, all cash transactions,  and
concluded that they were not as  advantageous  to the Company's  shareholders as
the proposed Merger. See "THE MERGER - Background of Merger."

         The Board of Directors also  recognized  that, by approving the Merger,
the Company's  stockholders  would in effect be making an investment in Steiner,
and that such an investment  poses  various risks  (including a dilution of book
value and the risks  inherent in investing in a service  business)  that are not
currently inherent in an investment in the Company. See "RISK FACTORS."

         In  evaluating   Steiner,   the  Board  reviewed  Steiner's   business,
personnel, assets and liabilities, in conjunction with both actual and estimated
operating  results and the  changing of Steiner from a  corporation  taxed under
Subchapter S to  Subchapter C of the Internal  Revenue Code of 1986,  as amended
(the "Code").  In addition,  based upon its review of Steiner's current business
and  prospects,  as well as its view of the  benefits to  Steiner's  business of
being a public company having potential access to the public equity markets, the
Board believed that the proposed  Merger could bring  long-term  benefits to the
Company and its stockholders.
    

                                      -23-

<PAGE>

   
         In basing its conclusion  upon the different  considerations  discussed
above,  the Company's  Board of Directors did not assign any relative  weight to
the various  factors it considered in reaching its decision.  Rather,  the Board
weighed  all of  these  considerations  in  their  entirety  in  determining  to
recommend  the  Merger  and  the  Merger   Agreement  to  the  Company  and  its
stockholders.
    

TERMS OF THE MERGER AGREEMENT

   
         The  following is a brief  summary of certain  provisions of the Merger
Agreement,  a copy of which is  attached  as Exhibit A to this Proxy  Statement.
This  summary is  qualified in its entirety by reference to the full text of the
Merger Agreement.
    

         The Merger.  Pursuant to the Merger  Agreement,  at the Effective Date,
Metro-Tel Acquisition Corp., a newly formed Florida corporation and wholly-owned
subsidiary  of the  Company  (the  "Subsidiary"),  will be merged  with and into
Steiner, and Steiner will become a wholly-owned subsidiary of the Company.

         Closing  Date.  Consummation  of the Merger and the other  transactions
contemplated by the Merger Agreement (the "Closing") will,  subject to the terms
and  conditions  in the Merger  Agreement,  take place within five business days
after the date of the Meeting or as soon  thereafter  as  possible.  The date on
which the Closing takes place is referred to as the "Closing Date".

         Articles of Merger.  Following  the Closing,  and the  satisfaction  or
waiver of the  conditions to the Merger set forth in the Merger  Agreement,  and
provided that the Merger Agreement has not been  terminated,  the Subsidiary and
Steiner  will  cause  Articles  of Merger  and a Plan of Merger to be  prepared,
executed,  delivered and filed with the Florida  Department of State, upon which
the Merger will become effective.

   
         Issuance  of  Shares.  Each of the  2,054,046  shares of the  Company's
Common  Stock  outstanding  prior to  consummation  of the  Merger  will  remain
outstanding following consummation of the Merger. Each share of Steiner's Common
Stock  outstanding  prior to  consummation of the Merger would be converted into
13.90561 shares of the Company's  Common Stock,  or in the aggregate,  4,720,954
shares of the Company's  Common Stock. The result of such exchange would be that
the holders of Steiner's Common Stock  immediately prior to the Merger would own
approximately  69% of the Company's  Common Stock upon the  consummation  of the
Merger,  and the holders of the Company's Common Stock  immediately prior to the
Merger would own  approximately  30% of the Company's  Common Stock  outstanding
upon the  consummation  of the  Merger.  The  remaining  100,000  shares  of the
Company's Common Stock to be outstanding  immediately following the Merger would
be issued to the Company's financial advisor.  Both Steiner and the Company have
agreed in the Merger  Agreement  not to issue any common  stock or other  equity
securities  prior to  consummation  of the  Merger,  other than with  respect to
options  previously issued to employees of the Company.  See "THE MERGER - Terms
of the Merger Agreement Certain Covenants Prior to Closing."
    

                                      -24-

<PAGE>



   
         The shares of the  Company's  Common  Stock being  issued to  Steiner's
shareholders  pursuant to the Merger will not be registered under the Securities
Act of 1933,  as amended (the  "Securities  Act"),  but rather will be issued to
them  in  a  transaction  exempt  from  the  registration  requirements  of  the
Securities  Act by  virtue  of the  Company's  compliance  with  the  terms  and
provisions  of Rule 506 of  Regulation  D  promulgated  thereunder.  The Steiner
stockholders will, however, have certain rights to cause the Company to register
the shares being issued to them pursuant to the Merger under the Securities Act.
See "THE MERGER - Terms of the Merger Agreement - Registration Rights."

         Issuance of Stock  Options.  At the  closing,  the  Company  will grant
incentive  stock  options  ("ISOs")  to  purchase  up to  500,000  shares of the
Company's   Common  Stock  to  employees  of  Steiner,   other  than   Steiner's
shareholders,  under the 1991 Plan  effective as of the  Effective  Date,  at an
exercise  price equal to the greater of $1.00 per share or the fair market value
of the  Company's  Common  Stock on the Closing  Date.  To the extent the market
price on the  Closing  Date  exceeds  $1.00 per share,  the ISOs  issued will be
limited to the number that will yield an aggregate  exercise  price of $500,000.
To the extent ISOs covering fewer than 500,000 are issued,  additional shares of
the Company's Common Stock will be issued to Steiner's shareholders, so that the
ISOs and additional shares aggregate 500,000. See "PROPOSAL NO. 3 - AMENDMENT TO
THE 1991 PLAN".

         Management and  Operations of the Company After the Merger.  The Merger
Agreement  provides  that,  at the  Effective  Date,  each of the  Company's and
Steiner's  Boards of Directors  will consist of five  members,  two of whom will
have been  designated by the Company and three of whom will have been designated
by Steiner. The Company and Steiner have agreed that the Board of Directors will
consist of six Members and that Steiner can designate four  directors,  of which
two are not officers,  directors or shareholders of Steiner.  William K. Steiner
will serve as Chairman of the Company's and  Steiner's  Board of Directors.  The
Company has designated Messrs.  Indelicato and Frank as directors. See "ELECTION
OF  DIRECTORS - Nominees  for  Election as  Directors."  Steiner has  designated
Michael  S.  Steiner,  William K.  Steiner,  Stuart  Wagner  and David  Blyer as
directors. The latter two designees are not officers,  directors or shareholders
of Steiner.

         Michael S. Steiner,  42, has been President and Chief Executive Officer
of Steiner  since 1988. He owns 50% of Steiner's  Common Stock.  Pursuant to the
Merger Agreement he will receive  2,360,477 shares of the Company's Common Stock
for his Steiner Common Stock, and will own approximately 34.3% of the issued and
outstanding shares of the Company's Common Stock. Before joining Steiner, he was
engaged as an attorney  specializing  in business  and tax law.  Pursuant to the
Merger  Agreement,  upon  consummation  of the Merger,  he will be President and
Chief Executive Officer of each of the Company and Steiner.

         William K. Steiner, 68, has been Chairman of the Board of Steiner since
he founded the Company in 1960. He owns 50% of Steiner's Common Stock.  Pursuant
to the Merger Agreement he will receive 2,360,477 shares of the Company's Common
Stock for his Steiner  Common  Stock,  and will own  approximately  34.3% of the
issued and outstanding shares of the Company's Common
    


                                      -25-

<PAGE>



Stock.  Upon  consummation  of the Merger,  he will be Chairman of the Boards of
Directors of each of the Company and Steiner.

   
         Stuart Wagner,  67, has been retained as a consultant  for  Diversitech
Corp.  since 1997.  From 1975 to 1997,  Mr. Wagner served as President of Wagner
Products Corp., a manufacturer and distributor of products in the HVAC industry,
a company which he founded.

         David Blyer,  38,  serves as Chief  Executive  Officer and President of
Vento Software,  a company which he co-founded in 1994. Vento Software  develops
software for specialized business applications.  Before founding Vento Software,
Mr. Blyer served as Senior  Account  Manager of the South  Florida and Caribbean
regions for Tandem Computers.

         Assuming  that  the  Merger  occurs  and  the  four  directors  who are
nominated  herein are in fact elected,  Messrs.  Epstein and Michaelson will not
remain  members  of the  Company's  Board of  Directors  following  the  Merger,
notwithstanding their reelection to the Company's Board of Directors pursuant to
Proposal No. 4 above.
    

         Pursuant to the Merger  Agreement,  at the Effective Time the following
individuals  will serve as the  executive  officers  of each of the  Company and
Steiner in the following capacities:

                  Name                              Position
                  ----                              --------

                  Michael S. Steiner                President and
                                                    Chief Executive Officer

                  Venerando J. Indelicato           Chief Financial Officer

   
         For information concerning Mr. Indelicato,  who is currently serving as
President  and  Treasurer of the Company,  see "ELECTION OF DIRECTORS - Nominees
for Election as Directors."  All officers of the Company and Steiner who are not
executive officers will retain their positions following the Effective Time.

         No Solicitations. Each of the Company, Steiner and its shareholders has
agreed, until the Effective Date, not to, directly or indirectly, (i) solicit or
initiate any  discussion  with,  or (ii) enter into  negotiations  or agreements
with, or furnish any information to any person or entity concerning any proposal
for a merger,  sale of substantial assets, sale of shares of stock or securities
or  other  takeover  or  business   combination   transaction  (an  "Acquisition
Proposal") involving the Company or Steiner, provided, however, that there is no
prohibition from taking any action described in clause (ii) above, to the extent
such action is  authorized  by the Board of Directors of the Company or Steiner,
respectively,  in the  exercise of such  Board's  good faith  judgment as to the
fiduciary  duties to  shareholders,  which  judgment  is based upon the  written
advice of  independent  outside  legal  counsel  that a failure of such Board of
Directors  to take such  action  would be likely to  constitute  a breach of its
fiduciary duties to shareholders.
    


                                      -26-

<PAGE>

         Representations  and Warranties.  The Merger Agreement contains various
representations  and  warranties  being made by the  Company and Steiner as they
pertain to  itself.  The  representations  and  warranties  of the  Company  and
Steiner,  with exceptions,  relate to, among other things:  (a) its organization
and good standing; (b) its capitalization; (c) the due authorization by them and
binding effect on them of the Merger Agreement; (d) their ownership interests in
other  entities;  (e) their  corporate  power and authority;  (f) the absence of
restrictions and conflicts with the Merger Agreement;  (g) the Company's reports
filed  with the  Securities  and  Exchange  Commission;  (h) the  Company's  and
Steiner's financial  statements and records;  (i) it has no material undisclosed
liabilities;  (j) the  absence of certain  changes  with  respect to the Company
since March 31, 1998, and Steiner since December 31, 1997, including the absence
of any  material  adverse  change in the  Company's  and  Steiner's  businesses,
results  of  operations,  working  capital,  condition,  prospects  or manner of
conducting  their  businesses;  (k) the  Company's and Steiner's tax returns and
payment of taxes;  (l) the title and  condition of the  Company's  and Steiner's
assets;  (m) the  Company's  and Steiner's  intellectual  properties;  (n) their
contracts;  (o) their  licenses and permits;  (p) the  Company's  and  Steiner's
compliance  with laws; (q) their  insurance and surety  agreements;  (r) certain
relationships; (s) their employee benefit plans; (t) the Company's and Steiner's
labor relations;  (u) the Company's and Steiner's  compliance with provisions of
the Foreign Corrupt Practices Act of 1977, as amended; (v) environmental matters
with respect to Steiner; (w) the brokers and finders retained in connection with
the contemplated transactions;  and (x) the accuracy of information furnished to
the Company and Steiner. Except for Steiner's representations  respecting taxes,
the  representations  and warranties  contained in the Merger Agreement will not
survive the Closing and the Merger.

         Conduct of  Business  Prior to  Closing.  During  the period  until the
Closing  Date,  the Company and Steiner  have  agreed,  among other  things,  to
conduct  their  respective  operations  in the  ordinary  and  usual  course  of
business,  consistent  with past and  current  practices  and to use their  best
efforts to maintain and preserve intact their respective business  organizations
and goodwill,  to retain the services of their key officers and employees and to
maintain  satisfactory  relations  with their  customers,  suppliers  and others
having business  relationships  with them.  Without limiting the foregoing,  the
Company and Steiner have agreed not to, among other  things,  incur (except that
Steiner may (i) reasonably  borrow under its $2,250,000  existing line of credit
commitment, and (ii) borrow from an institution on terms reasonably satisfactory
to the Company an amount sufficient to pay Steiner's shareholders' bonuses and a
distribution in an aggregate amount equal to Steiner's earnings and profits from
January 1, 1998 to the Closing Date) or prepay  obligations,  encumber assets or
sell assets outside the ordinary course of business,  commit to material capital
expenditures,  increase  employee  compensation  or benefits or issue  shares or
grant  options  warrants  or  rights to  purchase  capital  stock or  securities
convertible  into or  exchangeable  for capital  stock  (except for the grant of
options by the  Company at the  Effective  Date to key  employees  of Steiner as
contemplated in the Merger Agreement).

         Certain Covenants.  Each of Steiner and the Company have agreed,  among
other  things,  to advise the other in writing of any event or the  existence of
any state of facts that (a) would make any of its representations and warranties
in the Merger Agreement untrue in any material respect or (b)


                                      -27-

<PAGE>



would otherwise constitute a material adverse change in its business, results of
operation,  working  capital,  assets,  liabilities  or condition  (financial or
otherwise)  or  prospects.  In  addition,  each  of the  parties  to the  Merger
Agreement  have agreed to use its best efforts to: (a) proceed  promptly to make
or give the necessary  applications,  notices,  requests and filings in order to
obtain at the earliest  practicable  date and, in any event,  before the Closing
Date, the  approvals,  authorizations  and consents  necessary to consummate the
transactions  contemplated by the Merger Agreement;  (b) cooperate with and keep
the others informed of any matter which may result in a failure by such party to
fulfill  any  covenant of such party or which may provide the other party with a
right to terminate the Merger Agreement;  and (c) take such actions as the other
parties may reasonably  request to consummate the  transactions  contemplated by
the Merger Agreement and use its best efforts and diligently attempt to satisfy,
to the extent within its control, all conditions precedent to the obligations to
close the Merger Agreement.

   
         Indemnification.  Michael S. Steiner and William K. Steiner,  Steiner's
sole  shareholders  have agreed to indemnify and hold  Steiner,  the Company and
their  affiliates  (collectively,  the  "Indemnified  Parties")  harmless  on an
after-tax  basis from and against the full  amount of any loss,  claim,  damage,
liability,  cost or expense (including  attorneys' fees),  judgments,  fines and
amounts  paid  in  settlement  of  any  claim,  action,   suit,   proceeding  or
investigation,  resulting to the Indemnified Parties  (collectively,  a "Loss"),
either  directly  or  indirectly,  from  any  breach  of or  inaccuracy  in  the
representations  and warranties,  or covenants and agreements  respecting  taxes
made by Steiner in the Merger Agreement.
    

         Conditions  Precedent.  The  respective  obligations of the Company and
Steiner  to  consummate  the Merger are  subject to the  fulfillment  of several
conditions, including among others, that:

         (a) the Merger  Agreement  will have been  approved  and adopted by the
affirmative  vote of the holders of a majority of all of the outstanding  shares
of the Company's Common Stock;

         (b) no action or proceeding before any court or administrative  agency,
by any  government  agency or any other  person  will  have been  instituted  or
threatened  challenging or otherwise  relating to the Merger, or which otherwise
would, if adversely  determined,  materially and adversely affect Steiner or the
Company;

         (c) no action,  statute,  rule or regulation will have been proposed or
enacted by any federal,  state,  or foreign  government or  governmental  agency
which  would  render the  parties  unable to  consummate  the Merger or make the
Merger illegal or prohibit, restrict or delay consummation of the Merger; and

         (d) other than the filing of  Articles of Merger,  all  authorizations,
consents,   orders  or  approvals  of,  or  declarations  or  filings  with,  or
expirations  or  terminations  of waiting  periods  imposed by any  governmental
authority,  the failure to obtain which would have a material  adverse effect on
Steiner and its subsidiaries, will have been filed, occurred or been obtained.



                                      -28-

<PAGE>



         Except as may be waived by the Company,  the  obligation of the Company
to consummate the  transactions  contemplated by the Merger Agreement is subject
to the satisfaction of the following conditions, among others:

         (a) Steiner will have, or will have caused to be, satisfied or complied
with and performed in all material respects all terms,  covenants and conditions
of the Merger Agreement to be satisfied, complied with or performed by Steiner;

         (b) all of the  representations  and warranties  made by Steiner in the
Merger Agreement and in all  certificates  and other documents  delivered to the
Company pursuant to or in connection with the  transactions  contemplated by the
Merger  Agreement  will have, in general,  been true and correct in all material
respects as of the date of the Merger Agreement, and will be true and correct in
all materials respects at the Closing Date;

         (c) the Company shall have  received  certain  opinions from  Greenberg
Traurig, P.A., counsel to Steiner;

         (d)  there  shall not have  occurred  since  December  31,  1997,  with
exceptions, a material adverse change in the business,  results of operations or
prospects of Steiner;

         (e)  Steiner  will have  obtained  the  written  consent  of William K.
Steiner to the  assignment to the Surviving  Corporation  of the October 6, 1995
lease between  William K. Steiner and Steiner  covering 290 N.E. 68 Street,  297
N.E. 67 Street, and 277 N.E. 67 Street,  Miami,  Florida 33138 (the "Premises"),
which written consent will contain an absolute and unconditional indemnification
and hold harmless of the Company,  Steiner and their affiliates from and against
the  full  amount  of any  loss,  claim,  damage,  liability,  cost  or  expense
(including attorneys' fees), judgments,  fines and amounts paid in settlement of
any claim,  action,  suit,  proceeding or investigation  relating to any alleged
violations  of  Environmental   Law  with  respect  to  any  actual  or  alleged
environmental  contamination or the release of any hazardous substances at or on
the Premises;

         (f) Steiner will have entered into an  agreement,  on terms  reasonably
satisfactory  to the Company,  with Weissco  Development  Inc.  ("Weissco")  and
William K.  Steiner  and  Michael S.  Steiner,  pursuant  to which,  among other
things,  Weissco  agrees to pay 100% of its  pre-tax  profits  to the  Surviving
Corporation as a management fee; and

         Except  as may be waived by  Steiner,  the  obligation  of  Steiner  to
consummate the  transactions  contemplated by the Merger Agreement is subject to
the satisfaction of the following conditions, among others:

         (a) the  Company  will have,  or will have caused to be,  satisfied  or
complied  with and performed in all material  respects all terms,  covenants and
conditions of the Merger  Agreement to be satisfied,  complied with or performed
by the Company;



                                      -29-

<PAGE>



         (b) all of the  representations  and warranties  made by the Company in
the Merger Agreement and in all  certificates  and other documents  delivered by
the  Company  pursuant  to  the  Merger  Agreement  or in  connection  with  the
transactions  contemplated  thereby  will  have  been  true and  correct  in all
material respects as of the date of the Merger  Agreement,  and will be true and
correct in all material respects at the Closing Date;

         (c) Steiner will have  received  certain  opinions  from Parker  Chapin
Flattau & Klimpl, LLP, counsel to the Company, and from Greenberg Traurig, P.A.,
counsel to Steiner; and

         (d) there  will not have  occurred  since  March 31,  1998,  a material
adverse  change in the  business,  results of  operations  or  prospects  of the
Company.

   
         Registration  Rights.  The shares of the  Company's  Common Stock to be
received by William K. Steiner and Michael S.  Steiner,  will not be  registered
for issuance to them under the  Securities  Act. The Merger  Agreement  provides
that, on their  request,  the Company,  at its expense,  will prepare,  file and
cause to become and remain effective, a registration statement to register their
shares of the Company's  Common  Stock.  They can also request  registration  of
their shares of the  Company's  Common Stock if the Company  registers any other
shares of the Company's Common Stock,  with exceptions.  The Company and William
K. Steiner and Michael S.  Steiner have each agreed to indemnify  the other from
losses, damages, liabilities, costs or expenses caused by an untrue statement or
omission  contained in the  registration  statement,  unless made in reliance on
information furnished by, or on behalf of, the other party.
    

         Termination.  The Merger  Agreement  provides that it may be terminated
and the Merger may be abandoned at any time on or before the Closing Date:

         (a) by mutual consent of Steiner and the Company;

         (b) by the  Company  or Steiner if the other  receives  an  Acquisition
Proposal under circumstances that do violate the no solicitations  provisions of
the  Merger  Agreement.  See "THE  MERGER - Terms of the Merger  Agreement  - No
Solicitations";

         (c) by Steiner if there has been a material misrepresentation or breach
of warranty in the  representations  and  warranties of the Company set forth in
the Merger  Agreement,  or if there has been any material failure on the part of
the  Company to comply with its  obligations  under the Merger  Agreement  which
failure,  if  capable of cure,  is not cured  within 30 days after the giving of
written notice thereof to the Company by Steiner;

         (d) by the  Company if there has been a material  misrepresentation  or
breach of warranty in the representations and warranties of Steiner set forth in
the Merger  Agreement or if there has been any  material  failure on the part of
Steiner to comply with its obligations under the Merger Agreement which failure,
if  capable  of cure,  is not cured  within 30 days  after the giving of written
notice thereof to Steiner by the Company; or


                                      -30-

<PAGE>



         (e) by either Steiner or the Company if the  transactions  contemplated
by the Merger Agreement have not been  consummated by December 31, 1998,  unless
such failure of consummation  is due to the failure of the terminating  party to
perform or observe any covenant,  agreement or condition set forth in the Merger
Agreement to be performed or observed by it at or before the Closing Date.

ABSENCE OF DISSENTER'S RIGHTS OF APPRAISAL FOR THE COMPANY'S STOCKHOLDERS

   
         Under the DGCL,  holders  of the  Company's  Common  Stock  will not be
entitled to rights of appraisal in connection with the Merger.
    

ADDITIONAL EFFECTS OF THE MERGER

         Accounting  Treatment  of the Merger.  The Merger,  if  consummated  as
proposed,  will for accounting and financial  reporting purposes be treated as a
reverse  acquisition with Steiner being deemed to be the acquiring party and the
Company being deemed to be the acquired party (notwithstanding the fact that, as
a matter of corporate and  securities  laws, the Company will survive the Merger
as the parent of Steiner), with Steiner being deemed to be acquiring the Company
in return for an approximate 30% equity interest in Steiner.  After consummation
of the Merger,  the results of operations of the Company will be included in the
consolidated  financial  statements  of Steiner,  which  consolidated  financial
statements will be the consolidated financial statements for the Company.

   
         Certain Federal Income Tax Consequences of the Merger.  The Company has
received a written opinion from Parker Chapin Flattau & Klimpl,  LLP, counsel to
the Company,  to the effect that the Merger will not  constitute a taxable event
for federal income tax purposes for either the Company or its stockholders.

         The Merger Agreement provides that a condition to Steiner's  obligation
to consummate the proposed  Merger is that Steiner shall have received a written
opinion from Greenberg Traurig,  P.A.,  counsel to Steiner,  as to the following
material U. S. federal income tax consequences of the Merger:
    

                  (a) the Merger will  constitute  a  reorganization  within the
meaning of Sections 368 (a)(1)(A) and 368(a)(2)(E) of the Internal Revenue Code;

                  (b)  no  gain  or  loss  will  be   recognized   by  Steiner's
shareholders as a result of the Merger;

                  (c) the tax basis of the Company's Common Stock to be received
by Steiner's shareholders will be equal to the tax basis of their Steiner Common
Stock and the holding  period of their  Company's  Common Stock will include the
holding period of their Steiner Common Stock; and

                  (d)  Steiner  will  not  recognize,  income  gain or loss as a
result of the Merger.


                                      -31-

<PAGE>

   
         Delisting  of  Securities  from  Nasdaq  System.  The  Company has been
advised by the Staff of the Nasdaq Stock Market,  Inc. that the Staff  considers
the Merger to be a reverse  acquisition  and that,  since the combined entity is
not expected to meet all of the  criteria  that would be  applicable  to gain an
initial listing on the Nasdaq SmallCap Market, the Company will be delisted from
the Nasdaq SmallCap Market  effective on the date the Merger is consummated.  At
that time the Company  expects that price  quotations  for its Common Stock will
become available through Nasdaq's Electronic Bulletin Board.

         Dividend  Policy of the  Company.  It is the  intention  of the Company
after the Effective Time not to pay dividends in the immediate  future.  Rather,
it is  anticipated  that earnings  will, for some period of time, be retained to
help finance the accelerated growth of the Company and its business.
    

         Possibility that the Merger Will Not Be Consummated. There are a number
of  conditions  to the  obligations  of both the Company  and Steiner  under the
Merger  Agreement  to  consummate  the  Merger.  See " --  Terms  of the  Merger
Agreement - Conditions to Closing."  These  conditions  include the approval and
adoption of the Merger Agreement by the Company's stockholders.

   
         It is  expected  that if the Merger is not  approved  by the  Company's
stockholders,  or if the Merger is not  consummated  for any other  reason,  the
Company's  management  will continue to manage the Company while it continues to
pursue strategic  alternatives.  The primary  alternative would be to attempt to
locate and negotiate a merger with another merger  partner.  No assurance can be
given that another  merger  partner  could be located or that,  if located,  the
terms of a merger  agreement  with another  merger partner would be favorable to
the Company and its stockholders. The secondary alternative would be to continue
to operate the Company's business,  while exploring the possibility of a sale of
the Company or its business to a third party.  The Company does not believe that
any of these  alternatives  would  provide  the  same  prospects  for  enhancing
stockholder  value over the  long-term  as the Merger.  For these  reasons,  the
Company's Board of Directors believes that the consummation of the Merger is the
best alternative for the Company and its stockholders. See "-- Background of the
Proposed Merger."
    


                              FINANCIAL STATEMENTS


   
         The  Company's  audited  financial  statements  as of June 30, 1997 and
1998,  and for the years  ended  June 30,  1997 and 1998,  are  annexed  hereto.
Steiner's  unaudited  financial  statements  as at June 30, 1998 and for the six
months ended June 30, 1998,  and Steiner's  audited  financial  statements as of
December 31, 1996 and 1997,  and for the years ended  December 31, 1996 and 1997
are annexed hereto. An "Index to Financial  Statements" is set forth on the last
two pages of this Proxy Statement,  and is immediately followed by the aforesaid
financial statements.
    


                                      -32-
<PAGE>



   
                SELECTED HISTORICAL FINANCIAL DATA OF THE COMPANY

         The following selected  historical  financial data of the Company as of
June 30, 1997 and 1998 and for the years then ended,  have been derived from the
financial  statements of the Company,  which have been audited by Grant Thornton
LLP. The selected  financial  data of the Company  should be read in conjunction
with "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS OF THE COMPANY" and the financial statements of the Company including
the notes thereto included elsewhere in this Proxy Statement.



                                                  YEAR ENDED JUNE 30,
                                                  ------------------
                                                 1997            1998
                                                 ----            ----

OPERATING RESULTS:
- -----------------
Net sales...............................       $3,882,818      $3,839,077
Cost of goods sold......................        2,413,529       2,570,561
                                                ---------       ---------

      Gross profit......................        1,469,289       1,268,516

Selling, general and
   administrative expenses..............        1,212,361       1,249,612
Expenses related to pending
    acquisition.........................                -         300,000
Research and development................          238,061         228,755
Interest and other income...............          (6,254)        (10,181)
                                                  -------        --------

Earnings (loss) before provision for
   income taxes.........................           25,121       (499,670)
Provision for income taxes..............           13,000       (150,000)
                                                   ------        -------

      Net earnings (loss) ..............          $12,121      $(349,670)
                                                  =======      ==========

Earnings (loss) per common share -
   Basic and diluted....................             $.01          $(.17)

Weighted average number of                      2,025,711       2,054,046
   common shares outstanding-
   Basic and diluted....................


                                           June 30,
                               ---------------------------------
                                     1997              1998
                               -----------------   -------------
BALANCE SHEET DATA:
- ------------------
Working capital                     $  2,225,056     $ 1,761,305
Total assets                           3,554,676       3,532,215
Stockholders' equity                   3,163,625       2,813,955

    

                                      -33-

<PAGE>



          SELECTED HISTORICAL FINANCIAL DATA OF STEINER-ATLANTIC CORP.
   
   The following  selected  historical  financial data of Steiner as of December
31, 1997 and for each of the years ended  December 31, 1996 and 1997,  have been
derived from the financial statements of Steiner, which have been audited by BDO
Seidman, LLP, independent auditors.  The selected financial data presented below
as of June 30, 1998 and for each of the six months  ended June 30, 1997 and 1998
have been derived from unaudited financial statements of Steiner. Such unaudited
financial  statements  include  all  adjustments   (consisting  only  of  normal
recurring  adjustments)  necessary to present fairly the  information  set forth
therein.  The selected  financial  data of Steiner should be read in conjunction
with "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS  OF STEINER" and the financial  statements  of Steiner  including the
notes thereto included elsewhere in this Proxy Statement.

<TABLE>
<CAPTION>

                                                 YEAR ENDED DECEMBER 31,               SIX MONTHS ENDED JUNE 30,
                                                 ----------------------                ------------------------
                                                 1996                1997               1997              1998
                                                 ----                ----               ----              ----
                                                                                              (UNAUDITED)
<S>                                        <C>               <C>                 <C>                 <C>
OPERATING RESULTS:
- -----------------
Net sales.............................         $13,857,817         $14,093,632        $6,511,446         $7,747,321
Commissions and other income..........             157,900             155,809            72,714             87,388
                                              ------------        ------------       -----------        -----------

Total Revenues........................          14,015,717          14,249,441         6,584,160          7,834,709
                                                                                       ---------

Cost of sales.........................           9,953,041          10,344,113         4,628,985          5,856,339
Selling, general and administrative
     expenses ........................           3,398,345           3,474,421         1,545,932          1,698,058
                                               -----------         -----------         ---------          ---------

Total.................................          13,351,386          13,818,534         6,224,917          7,554,397

Operating income......................             664,331             430,907           359,243            280,312
Other income (expense):
     Interest income..................             138,426             100,158            55,391             40,390
     Management fee income............             145,000              40,000                --            150,000
     Interest expense.................             (83,543)            (60,940)          (35,740)           (26,509)
                                               -----------         -----------       -----------        -----------

Total other income....................             199,883              79,218            19,851            163,881
Net income............................        $    864,214        $    510,125      $    379,094       $    444,193
Pro forma amounts :
     Net income before income taxes...        $    864,214        $    510,125      $    379,094       $    444,193
     Provision for income taxes     ..             329,935             195,555           144,722            170,939
                                               -----------          ----------        ----------        -----------
Pro forma net income..................        $    534,279        $    314,570      $    234,372       $    273,254
                                              ============        ============      ============       ============
Pro forma net income per share........               $1.57                $.93              $.69               $.80
Weighted average number of basic and               339,500             339,500           339,500            339,500
     diluted shares of common stock
     outstanding......................
</TABLE>


                                      December 31,1997           June 30,1998
                                    --------------------   ---------------------
BALANCE SHEET DATA (HISTORICAL):

Working capital                          $3,392,059               $1,864,879
Total assets                              5,626,588                5,140,584
Long-term debt                              316,613               216,613(1)
Shareholders' equity                      3,436,662                1,943,378

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

(1) Does not include borrowings subsequent to June 30, 1998.


                                      -34-

<PAGE>


                PRO FORMA COMBINED CONDENSED FINANCIAL STATEMENTS

   
         The  accompanying  unaudited  pro forma  combined  condensed  financial
statements are based upon the historical  condensed balance sheets and condensed
statements  of  operations  of the Company and Steiner.  The unaudited pro forma
combined  condensed  balance  sheet  has  been  prepared  as if the  acquisition
occurred on June 30, 1998. The unaudited pro forma combined condensed  financial
statements  of operations  for the year ended  December 31, 1997 and for the six
months ended June 30, 1998 have been prepared as if the acquisition had occurred
on January 1, 1997.  The  statements  are based on  accounting  for the business
combination as a reverse acquisition,  whereby the Company will be the surviving
corporate  entity,  but Steiner is the  accounting  acquirer.  As Steiner is the
accounting  acquirer in a transaction  accounted for as a purchase in accordance
with  generally  accepted  accounting  principles,  the purchase  price has been
allocated  to the  Company's  assets  and  liabilities  based  upon  preliminary
estimates of their respective fair values.  The pro forma information may not be
indicative  of the results that  actually  would have occurred if the Merger had
been in effect from and on the dates  indicated  or which may be obtained in the
future.
    


                                      -35-

<PAGE>

<TABLE>
<CAPTION>

                          UNAUDITED PRO FORMA COMBINED
                             CONDENSED BALANCE SHEET
                                  JUNE 30, 1998


                                               HISTORICAL        HISTORICAL         PRO FORMA          PRO FORMA
                                                METRO TEL     STEINER-ATLANTIC     ADJUSTMENTS         COMBINED 
                                               ----------     ----------------     -----------         ---------

<S>                                       <C>              <C>                                   <C>          
ASSETS
Current assets:
   Cash and cash equivalents                  $     475,508    $      828,390                        $   1,303,898
   Accounts receivable - net                        486,144         1,021,213                            1,507,357
   Inventory                                      1,434,147         2,767,624       $   149,314 (1)      4,351,085
   Other assets                                      78,766           228,245                              307,011
                                              -------------      ------------    ------------------     ----------
Total current assets                              2,474,565         4,845,472           149,314          7,469,351

   Fixed assets - net                               151,346           146,461                              297,807
   Deferred income taxes                            133,000                            (46,000) (9)         87,000
   Goodwill                                         763,628                           (763,628) (2)        313,917
                                                                                        313,917 (3)
   Other assets                                       9,676           148,651                              158,327
                                               ------------       -----------    ------------------     ----------
Total assets                                   $  3,532,215     $   5,140,584      $  (346,397)      $   8,326,402
                                               ============     =============      ============      =============

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Line of credit                                               $   1,000,000         $ 324,678(15)
                                                                                    (1,324,678)(16)
   Current portion of long-term debt                                  200,000           148,258(16)        348,258
   Accounts payable and accrued liabilities   $     713,260         1,391,222                            2,104,482
   Customer deposits                                                  389,371                              389,371
                                            ------------------    -----------    ------------------    -----------
Total current liabilities                           713,260         2,980,593         (851,742)          2,842,111

   Deferred income taxes                              5,000                                                  5,000
   Long-term debt                                                     216,613         1,176,420(16) 1,393,033 (17)

Stockholders' equity:
   Common stock at par                               52,007           169,750         (169,750) (4)        172,531
                                                                                        120,524 (5)
   Treasury stock                                   (68,750)                                               (68,750)
   Additional paid-in capital                     2,152,423                             381,104 (6)      2,533,527
   Retained earnings                                678,275         1,773,628         (678,275) (6)      1,448,950
                                                                                      (324,678)(15)
                                               ------------     -------------      ------------      -------------
Total stockholders' equity                        2,813,955         1,943,378         (671,075)          4,086,258

                                               ------------     -------------      ------------      -------------
Total liabilities and stockholders' equity     $  3,532,215     $   5,140,584      $  (346,397)      $   8,326,402
                                               ============     =============      ============      =============

</TABLE>

The accompanying  notes are an integral part of the Unaudited Pro Forma Combined
Condensed Financial Statements.


                                      -36-

<PAGE>
   
<TABLE>
<CAPTION>

         UNAUDITED PRO FORMA COMBINED CONDENSED STATEMENTS OF OPERATIONS


                                 YEAR ENDED DECEMBER 31, 1997                         SIX MONTHS ENDED JUNE 30, 1998
                    ------------------------------------------------------  -----------------------------------------------------
                    HISTORICAL   HISTORICAL      PRO FORMA      PRO FORMA   HISTORICAL     HISTORICAL     PRO FORMA    PRO FORMA
                    METRO TEL  STEINER-ATLANTIC ADJUSTMENTS     COMBINED     METRO TEL  STEINER-ATLANTIC ADJUSTMENTS   COMBINED
                    ---------- ---------------- -----------     ---------   ----------  ---------------- -----------   ---------- 
<S>               <C>         <C>             <C>            <C>          <C>          <C>            <C>          <C>       
Net sales           4,148,930   $  14,093,632                 $18,242,562 $  1,820,035 $    7,747,321                  $9,567,356
Cost of sales       2,531,317      10,344,113   $   159,650(7) 13,035,080    1,320,783      5,856,339                   7,177,122
                    ---------      ----------      --------    ----------    ---------      ---------                   ---------
   Gross profit     1,617,613       3,749,519      (159,650)    5,207,482      499,252       1,890,982                  2,390,234

Selling, general    1,252,585                                                                                    
   and administrative               3,474,421      (25,133)(8)  3,951,873      919,475       1,698,058    $(12,567)(10) 1,929,966
                                                  (750,000)(11)                                           (375,000)(11)
                                                                                                          (300,000)(12)
Research and
    development       218,155                                     218,155      116,566                                    116,566
                      -------                                     -------      -------                                    -------
Operating
    income (loss)     146,873         275,098       615,483     1,037,454     (536,789)        192,924      687,567       343,702

Interest  expense                      60,940       162,166(14)   223,106                       26,509       69,290(14)    95,799
Interest and
   other income         8,939         295,967                     304,906        4,826         277,778                    282,604
                        -----         -------                     -------        -----         -------                    -------
Income (loss)
   before tax         155,812         510,125       453,317     1,119,254     (531,963)        444,193      618,277       530,507
Income tax                                                                                                      
   expense (benefit)   65,300                       363,763(9)    429,063     (162,900)                     367,055(9)    204,155
                       ------                       -------       -------     ---------                     -------       -------

Net income                                                     
                                                               
   (loss)              90,512    $    510,125    $   89,554       690,191    $(369,063)     $  444,193    $ 251,222     $ 326,352   
                       ======    ============    ==========      ==========   ==========    ===========   ==========   =========== 
                                                              
Weighted
   average shares
   outstanding
   Basic            2,051,268                     4,820,954(5)  6,872,222    2,054,046                    4,820,954(5)  6,875,000
   Diluted          2,074,668                     4,820,954(5)  6,895,622    2,054,046                    4,869,554(13) 6,923,600

Earnings (loss)
   per common share
   Basic                 0.04                                   $    0.10   $    (0.18)                                $    0.05
      Diluted            0.04                                        0.10        (0.18)                                     0.05


The accompanying  notes are an integral part of the Unaudited Pro Forma Combined
Condensed Financial Statements.

    
</TABLE>


                                      -37-

<PAGE>

      NOTES TO UNAUDITED PRO FORMA COMBINED CONDENSED FINANCIAL STATEMENTS
   

(1)     Adjustment for purchase  accounting  applied to the Company's net assets
        acquired by Steiner.
(2)     Adjustment to  eliminate goodwill  recorded on the  Company's historical
        financial statements.
(3)     To reflect  excess of cost over  acquired net assets.  Such goodwill and
        related amortization is subject to possible
        adjustment  resulting from completion  of the valuation of the Company's
        assets and liabilities.
(4)     To reflect  elimination of Steiner Common  Stock at par deemed purchased
        by the Company.
(5)     To reflect issuance of 4,720,954 shares of the Company's common stock to
        former Steiner stockholders and 100,000 shares to the Company's 
        financial advisor.
(6)     To reflect elimination of the Company's historical retained earnings and
        adjustment to additional paid-in-capital for purchase accounting.
(7)     Adjustment  for  additional cost of goods  sold  due to  write-up of the
        Company's  inventory  in  purchase  accounting. 
(8)     To reflect elimination of amortization on historical Company goodwill of
        $29,817 and new amortization on excess of purchase  price over  acquired
        net assets of the Company of $4,684 using an estimated life of 15 years.
(9)     The estimated tax effect on  the pro  forma adjustments and the combined
        operations.
(10)    To reflect elimination of amortization on historical Company goodwill of
        $14,909 and new amortization on excess of purchase  price over  acquired
        net assets of the Company of $2,342 using an estimated life of 15 years.
(11)    Adjustment for executive compensation excluding the  agreed  upon salary
        to be paid to Michael J. Steiner  after consummation of the transaction.
(12)    To  reflect  elimination of $300,000 of non-recurring transaction costs.
(13)    To reflect issuance of 4,720,954 shares of the Company's common stock to
        former  Steiner   stockholders  and  100,000  shares  to  the  Company's
        financial  advisor and an  adjustment  of 48,600  shares for the assumed
        exercise of outstanding stock options of the Company.
(14)    Adjustment  for  additional  interest  expense  incurred on debt used by
        Steiner  to  pay   undistributed   S-corporation   earnings  to  Steiner
        shareholders per the Merger Agreement.
(15)    To reflect additional debt and  payment of  undistributed  S-corporation
        earnings to Steiner  shareholders. 
(16)    Adjustment to reclassify  existing debt arrangements to term loan.
(17)    Does not include borrowings subsequent to June 30, 1998.
    
                                      -38-

<PAGE>

                     COMPARATIVE PER SHARE DATA (UNAUDITED)

   
         The  following  table  presents,  as of the dates  and for the  periods
indicated on the basis  indicated  in the  footnote to the table,  the: (a) book
value per common  share and (b) income  (loss) from  continuing  operations  per
common share: (i) on a historical basis for each of the Company and Steiner, and
(ii) on a pro forma basis for the Company for determining  book value,  assuming
the Merger had been  effective  at June 30,  1998,  and for  determining  income
(loss), assuming the Merger had been effective at January 1, 1997. The following
data should be read in conjunction with the historical  financial statements and
the Selected Pro Forma Combined  Condensed  Financial  Statements of the Company
and Steiner included elsewhere in this Proxy Statement.  See "INDEX TO FINANCIAL
STATEMENTS".

<TABLE>
<CAPTION>

                                                                                           PER SHARE OF COMMON STOCK
                                                                                     ---------------------------------------
                                                                                     BOOK VALUE(1)          INCOME (LOSS)(1)
                                                                                     -------------          ----------------

<S>                                                                                 <C>                  <C>
THE COMPANY - HISTORICAL
As of June 30, 1998 and for the year then ended..........................                1.37                    (.17)

STEINER - HISTORICAL
As of December 31, 1997 and for the year then ended......................                 .73                     .11
For the six months ended June 30, 1997...................................                                         .08
As of June 30, 1998 and for the six months then ended....................                 .41                     .09

THE COMPANY EQUIVALENT PRO FORMA COMBINED                                                                           
For the year ended December 31, 1997.....................................                                         .01
As of June 30, 1998 and for the six months then ended....................                 .59                     .05
</TABLE>

- --------------------
(1)      For comparability purposes, book value and income (loss) per share date
         for Steiner is based upon  4,720,954  weighted  average  common  shares
         outstanding for the dates and periods indicated.
    



                                      -39-

<PAGE>



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

         The  following  discussion  should  be read  in  conjunction  with  the
financial  statements  and  notes  thereto  contained  elsewhere  in this  Proxy
Statement.

RESULTS OF OPERATIONS

         Comparison of Six Months Ended June 30, 1998 and June 30, 1997.
         --------------------------------------------------------------

         Net sales  increased by $1,235,875  (19.0%) during the six month period
ending  June 30,  1998  from  the same  period  of 1997.  Sales of  dry-cleaning
equipment  decreased  by 12.2% due to a decrease  in the number of  dry-cleaning
plants being  opened.  This decrease was offset by increases in sales of laundry
equipment (65.6%), coin laundry equipment (16.9%) and spare parts (11.5%).

         Steiner's gross profit margin,  expressed as a percentage of net sales,
decreased  during  the first six months of 1998 to 24.4% from 28.9% for the same
period of 1997. The decrease is mostly  attributable to the change in the mix of
product sales.

         Commissions  and other income  increased by $14,674  (20.2%) during the
six month period of 1998 compared to the same period of 1997.

         Selling,  general and  administrative  expenses  increased  by $102,126
(6.4%)  during  the six  month  period  of 1998,  but as a  percentage  of total
revenues  decreased  to 21.7% from 24.8%  during the same  period of 1997.  This
increase was primarily due to increases in salaries (4.9%),  telephone  expenses
(61.0%), professional fees (23.1%), conventions (64.4%), maintenance and repairs
(102.8%)  miscellaneous expenses (69.4%) and bad debt expenses of $39,948. These
increases were mostly offset by reductions in commissions  (54.0%),  advertising
(9.7%), office expense (16.6%) and depreciation and amortization (19.7%).

         Other income  increased by $144,030 (from $19,851 to $163,881),  mostly
due to an increase in management  fees from an affiliated  company.  The Company
believes that interest expense will increase as a result of increased borrowings
to fund a cash distribution to shareholders prior to completion of the Merger.

         Comparison of Years Ended December 31, 1997 and December 31, 1996.
         -----------------------------------------------------------------

         Net sales increased by $235,815 (1.7%) in 1997 over 1996.  Sales of dry
cleaning  equipment  decreased  by 16.4% due to a decrease  in the number of dry
cleaning plants being opened.  This decrease in sales of dry cleaning  equipment
was offset by  increases  in sales of laundry  equipment  (4.3%),  coin  laundry
equipment (32.6%) and spare parts (16.8%).

                                      -40-

<PAGE>



         Steiner's  gross profit  margin,  expressed  as a percentage  of sales,
decreased  to 26.6% in 1997 from 28.2% in 1996.  The  decrease  in gross  profit
margin is mainly attributable to the change in the mix of product sales.

         Commissions  and other income  decreased by $2,091  (1.3%) in 1997 over
1996.

         Selling,  general  and  administrative  expenses  increased  in 1997 by
$76,076  (2.2%) and as a percentage  of sales to 24.6% from 24.5% in 1996.  This
increase  was  primarily  due to  increases in salaries  (2.0%),  payroll  taxes
(23.4%),   commissions   (14.1%)  and  a  one  time  loss   associated  with  an
international transaction.  These increases were largely offset by reductions in
telephone  expense (17.4%),  depreciation and amortization  (13.5%),  convention
expenses  (55.7%),  postage and  freight  (55.2%)  and  maintenance  and repairs
(35.7%).

         Other income  decreased by $120,665  (60.4%) in 1997 over 1996,  mainly
due to a  reduction  in  management  fee income  associated  with an  affiliated
company.

FINANCIAL POSITION AND LIQUIDITY

         For the six month  period  ending  June 30,  1998,  cash  increased  by
$196,059. Of the cash generated by operating activities  ($1,573,579),  $444,193
was derived from net income and $15,621 was derived from  non-cash  expenses for
depreciation  and  amortization   along  with  $39,948  for  bad  debt  expense.
Additional  cash  from  operating  activities  was  provided  by a  decrease  in
inventories ($340,679),  a decrease in accounts and lease receivables ($251,443)
and a decrease in other assets ($49,415). Cash also increased due to an increase
in accounts payable ($347,187) and customer deposits ($85,093).  Cash of $15,043
was used in investing  activities to purchase capital assets. Cash of $1,362,477
was used in financing  activities  for the repayment of debt  ($100,000)  and to
fund  a  cash  distribution  to  shareholders   ($1,937,477)  which  offset  new
borrowings of $500,000 from Steiner's line of credit plus $175,000 borrowed from
a related company.  Steiner is anticipating  increased  borrowing to fund future
distributions to shareholders prior to the completion of the Merger.

         During the year ended December 31, 1997 cash  increased by $49,492.  Of
the cash generated by operating activities ($446,618), $510,125 was derived from
net income and $34,643 was derived from non-cash  expenses for  depreciation and
amortization  along with  $21,799  for bad debt  expense.  Additional  cash from
operating  activities  was provided by a decrease in inventories  ($73,249),  an
increase in accounts payable and accrued  expenses  ($70,597) and an increase in
customer deposits  ($124,406).  These were offset by an increase in accounts and
lease  receivables  ($373,356) and other assets  ($14,845).  Cash of $80,406 was
used in investing  activities to purchase capital assets ($30,406) and invest in
an affiliate  ($50,000).  Cash of $316,720 was used in financing  activities  to
support additional  borrowings  ($500,000),  repayment of debt ($216,720) and to
fund a cash distribution to shareholders  ($600,000).  Steiner believes that the
cash which it expects to generate  from  operations  will be  sufficient to meet
operational needs in 1998.


                                      -41-

<PAGE>


                               STEINER'S BUSINESS
       


         General.  Founded  in  1960,  Steiner  is a  supplier  of dry  cleaning
equipment,  industrial  laundry  equipment and steam  boilers,  offering over 30
lines of  commercial  systems to customers in South  Florida,  the Caribbean and
Central  and  South  American  markets  ("Latin  America").  Steiner's  services
include:  (1)  designing  and planning  "turn-key"  laundry  and/or dry cleaning
systems  to  meet  the  layout,   volume  and  budget  needs  of  a  variety  of
institutional  and retail  customers,  (2) supplying  replacement  equipment and
parts to its  customers,  (3)  providing  warranty  and  preventive  maintenance
through  factory-trained  technicians and service managers,  (4) selling its own
line of dry cleaning  systems to customers in the United  States,  the Caribbean
and Latin America, and (5) selling process steam systems and boilers.

         Steiner's  laundry  equipment  includes  washers and dryers,  including
coin-operated  machines,  boilers,  water  reuse and heat  reclamation  systems,
flatwork  ironers  and  automatic  folders.  Steiner's  dry  cleaning  equipment
includes  dry cleaning  machines,  garment  presses,  finishing  equipment,  and
sorting  and  distributing  conveyors.  Steiner's  marketing  staff  sells  to a
customer  base that  includes  franchise and  independent  drycleaners,  hotels,
motels,  hospitals,  cruise lines, nursing homes,  governmental institutions and
distributors.  Steiner  operates in three leased  adjacent  facilities  totaling
approximately  47,000 square feet in Miami,  and has  approximately 30 non-union
employees.

         History.  Steiner  was founded in 1960 by William K.  Steiner.  Steiner
initially operated as a distributor of dry cleaning systems and boilers,  and as
a rebuilder of laundry,  dry cleaning and boiler equipment.  Steiner expanded in
1972 when it began  distributing  institutional  laundry  equipment  to  hotels,
motels and hospitals. In 1980, Steiner began importing dry cleaning systems from
an English manufacturer,  and four years later, Steiner developed a relationship
with  an  Italian  manufacturer  of  dry  cleaning  systems.  In  1990,  Steiner
established its own branded product line with the introduction of an updated dry
cleaning  system  under  the  Aero-Tech  label,  substantially  all of  which is
currently manufactured exclusively for Steiner in Italy.

         Product  Lines.  Steiner offers a broad line of over 30 laundry and dry
cleaning systems and boilers and over 1,000 accessory parts.  Steiner's products
are manufactured by a number of suppliers.  Steiner also markets a complete line
of dry cleaning equipment under its Aero-Tech trademark. Steiner's product lines
are positioned and priced to appeal to customers in the high-end,  mid-range and
value priced markets. Suggested prices for most of Steiner's products range from
approximately  $5,000 to $50,000.  Steiner's product line offers its customers a
"one-stop shop" for laundry and dry cleaning systems, boilers and accessories.

         Business  Strategy.  Steiner's  primary  objective  is to increase  its
revenues and profitability  through growth in its existing markets and expansion
into new geographical  areas. To accomplish its goal,  Steiner has implemented a
business  strategy  containing  four major  elements:  (1)  continue  geographic
expansion,  particularly  in  the  fast-growing  Caribbean  and  Latin  American
markets; (2)


                                      -42-

<PAGE>

pursue  suitable  acquisition   candidates  that  would  augment  or  complement
Steiner's  existing  operations,  (3) expand the  Aero-Tech  brand dry  cleaning
equipment,  including  developing  and  marketing  new  technology  dry cleaning
machines to capitalize on anticipated  regulatory changes  concerning  solvents,
and (4) expand its high margin parts business.

         (1)  Geographical  Expansion.  Steiner's  management  believes that the
international  market  provides an opportunity  for growth since Steiner has not
attained a significant  degree of market  penetration in either Latin America or
the Caribbean.  Although subject to certain risks,  Steiner believes  broadening
its international sales will provide it access to markets which have high growth
potential.  To accomplish its goal, Steiner plans to grow by emphasizing exports
from the United States,  and entering into  distribution  agreements with strong
regional  partners that  minimize  Steiner's  capital  exposure and maximize its
access to local markets.

         (2) Pursue  Strategic  Acquisitions.  Steiner  currently seeks selected
acquisitions  to enhance and broaden  its product  lines,  to obtain new product
lines and to expand its overall customer base. Steiner's management believes the
dry cleaning  equipment  and laundry  distribution  business is about to enter a
consolidation  phase.  Underlying  causal  factors  include:  aging of  business
founders  and their  desire for  liquidity;  need for  volume  gains in order to
obtain lower prices from  manufacturers  and maintain margins in the competitive
market place;  financing  restraints  and the need to modernize  accounting  and
management  information systems. In addition,  for a number of manufacturers,  a
stronger  independent  distribution  system  could  result in a  greater  market
penetration of their products. Steiner intends to seek to acquire companies that
have (1) an established customer base, (2) a reputation for quality service, (3)
a product line compatible with Steiner's current and anticipated  products,  and
(4) the  potential  to benefit  from  Steiner's  centralized  purchasing  power.
Steiner's strategy is to acquire complementary  businesses  inexpensively and to
introduce economies and enhanced distribution  capabilities in order to maximize
the value of acquired  assets.  Historically,  Steiner has obtained new products
and broadened its customer base by employing  experienced  personnel from within
the industry.  Any future  acquisition  may result in the use of Steiner's cash,
necessitate  borrowings  or  result  in the sale or  issuance  of debt or equity
securities  to private  sources or in public  markets.  The issuance of any debt
could result in the incurrence of significant interest expense and an obligation
to repay such debt in  priority  to  payments  to  Steiner's  stockholders.  The
issuance of equity could result in substantial  dilution in the equity  interest
of existing  stockholders.  Although Steiner is considering  acquisitions and is
currently  engaged in various  stages of  discussions  with regard to  potential
acquisitions, Steiner is not presently a party to any commitment with respect to
any acquisition.

         (3) Develop and Market Advanced  Technology Dry Cleaning  Systems Under
the  Aero-Tech  Brand  Name.  Steiner's  management  believes  that  there  is a
considerable  opportunity to  substantially  expand sales of its Aero-Tech line.
Currently the Aero-Tech  product line has sales of  approximately  $2.0 million.
Aero-Tech is a full line of dry cleaning machines.  Steiner plans to broaden the
product line to include  other dry cleaning  equipment,  such as laundry and dry
cleaning presses.  Steiner's brand strategy is to become a national  distributor
and build recognition and customer  loyalty.  Steiner's  management  anticipates
that during the next three to five years,


                                      -43-

<PAGE>



environmental and  safety-related  factors will receive increased  emphasis from
regulatory  agencies  as  anticipated  changes by federal  and state  regulatory
agencies  become  effective.  Steiner  believes  that such changes  represent an
opportunity to obtain increased sales and market share for the Aero-Tech line.

         (4) Expand  Steiner's  High Margin  Parts  Business.  One of  Steiner's
long-term strategy  objectives is to increase its parts sales. Each machine sold
by  Steiner  represents  the  potential  for  additional  sales  based  upon the
subsequent  need  for  parts.  Steiner  estimates  that  on  average,  sales  of
replacement parts over the equipment life can represent up to 15% of the initial
sale  price  of  the  equipment.   Steiner  currently  offers  its  customers  a
comprehensive  inventory  of over 1,000  different  parts that are ready to ship
within 24 hours.  Steiner's  management  believes  that  sales of parts are less
cyclical than original equipment sales, offer greater growth potential long-term
and generally afford a higher profit margin.  Steiner has consistently  expanded
its parts business by increasing  market  penetration and broadening its product
offerings.  Steiner's sales of parts increased from approximately $1.825 million
in 1993 to  approximately  $3.0  million in 1997.  Steiner  plans to continue to
expand its parts business by  identifying  and developing new market niches such
as  increasing  its  international  distribution  activities  and  expanding its
product line.

         Sources of Supply.  Steiner purchases laundry and dry cleaning systems,
boilers  and  other  products  from a  number  of  manufacturers,  none of which
accounted  for more than 20% of its  purchases  for the twelve months ended June
30, 1998. Steiner has established  long-standing  relationships with many of the
leading laundry,  dry cleaning and boiler  manufacturers.  Steiner's  management
believes  these  supplier  relationships  provide  Steiner  with  a  substantial
competitive  advantage,  including exclusivity in certain products and areas and
favorable prices and terms.  Therefore,  the loss of a major vendor relationship
could  affect  Steiner's  business.  Historically,  Steiner has not  experienced
difficulty in purchasing desired products from its suppliers and believes it has
good working relationships with its suppliers.

         In 1990,  Steiner  introduced  its own line of dry cleaning  equipment,
marketed under the Aero- Tech brand name,  manufactured  exclusively for Steiner
in Italy. This line represented  approximately 13% of Steiner's revenues for the
twelve months ended June 30, 1998.  Steiner does not have a formal contract with
its Italian manufacturer,  but relies on its long-standing relationship with it.
Steiner  collaborates  in the design and  closely  monitors  the  quality of the
manufactured product and believes its Aero-Tech systems exceed the environmental
regulations set by safety and environmental  regulatory  agencies.  Steiner must
place its orders with its  Italian  manufacturer  prior to the time  Steiner has
received  all of  its  orders.  However,  because  of  Steiner's  close  working
relationship  with its Italian  manufacturer,  Steiner can adjust orders rapidly
and efficiently to reflect a change in customer demands.

         According to its arrangement with its  manufacturer,  Steiner purchases
dry cleaning systems from its manufacturer in Italian lire. However, in the case
of a  substantial  decline in the value of the U.S.  dollar  against the Italian
lire or the  implementation of custom duties,  import controls or trade barriers
with Italy,  Steiner has the ability to have its Aero-Tech line  manufactured by
other


                                      -44-
<PAGE>



international suppliers. Imports into the United States are affected by the cost
of  transportation,  the  imposition of import duties and increased  competition
from greater  production  demands abroad.  The United States and Italy may, from
time to time, impose new quotas, duties, tariffs or other restrictions or adjust
prevailing quotas,  duty or tariff levels,  which could affect Steiner's margins
on  its  Aero-Tech   systems.   United  States  customs  duties   presently  are
approximately 1% of invoice cost on dry cleaning systems.

         Customers   and   Markets.   Steiner's   customer   base   consists  of
approximately  350  customers  in the United  States,  the  Caribbean  and Latin
America.  Steiner's  customers  include dry  cleaning  chains and  institutions,
cruise lines, and government  agencies.  No customer accounted for more than 10%
of Steiner's  revenues during  Steiner's  fiscal year ended December 31, 1997 or
the six months ended June 30, 1998.

         The following table sets forth the approximate geographic  distribution
of Steiner's sales for the six months ended June 30, 1998:


                                 Revenues               % of Total
                                 ----------                ------
United States                    $5,316,711                  68.6%
Latin America                    $1,217,397                  15.7%
Caribbean                        $1,147,918                  14.8%
Other                            $   65,295                    .9%
                                 ----------                 ------
Total                            $7,747,321                   100%
                                 ==========                 ======

         Sales,  Marketing  and  Customer  Support.  Steiner's  laundry  and dry
cleaning  equipment  products are marketed in the United States,  the Caribbean,
Mexico  and  other  Latin  American  countries.   Steiner  employs  seven  sales
executives  to  market  its  products  in South  Florida  and the  international
markets. Aero-Tech products are sold by the same seven sales executives. Steiner
supports  its  products by  representative  advertising  in trade  publications,
participating  in trade  shows and  engaging in  regional  promotions  and sales
incentive  programs.  A  substantial  portion of Steiner's  equipment  sales are
obtained by telephone and fax inquiries originated by the customer or by Steiner
and significant repeat sales are derived from existing customers.

         Steiner seeks to become the single supplier of laundry and dry cleaning
equipment to each of its customers.  Steiner  currently  offers over 30 lines of
commercial laundry, dry cleaning and boiler systems,  along with a comprehensive
parts  inventory  consisting  of over  1,000  parts and  accessories.  Steiner's
product  lines are  offered  under a wide range of price  points to address  the
needs of a diverse  customer  base. By providing  "one-stop"  shopping,  Steiner
believes it is better able to attract and support  potential  customers  who can
choose from Steiner's broad product line.



                                      -45-

<PAGE>



         Steiner  seeks to establish  customer  satisfaction  by offering (1) an
on-site training and preventive maintenance program performed by factory trained
technicians  and  service  managers;  (2)  design  and  layout  assistance;  (3)
maintenance of a comprehensive  parts and accessories  inventory and same day or
overnight  availability;   and  (4)  competitive  pricing.  Steiner  provides  a
toll-free  support line to resolve  customer service problems and estimates that
it resolves approximately 75% of the service inquiries on the first call.

         Steiner trains its sales and service  employees to provide  service and
customer support.  Steiner uses specialized  classroom  training,  instructional
videos  and  vendor  sponsored  seminars  to  educate  employees  about  product
information.  In addition,  Steiner's technical staff has prepared comprehensive
training manuals, written in English and Spanish,  relating to specific training
procedures. Steiner's technical personnel are continuously updated and retrained
as new technology is developed.  Steiner monitors service technicians' continued
educational  experience  and  fulfillment of  requirements  in order to evaluate
their  competence.   All  of  Steiner's  service   technicians  receive  service
bulletins, service technicians' tips and continued training seminars.

         Facilities.  Steiner's  executive offices and main distribution  center
are housed in three leased adjacent  facilities  totaling  approximately  47,000
square feet in Miami, Florida.  Steiner believes its facilities are adequate for
its present needs and that suitable space would be available to accommodate  its
future needs.  Steiner  currently has three separate leases on its facilities in
Miami,  Florida.  The following table sets forth certain information  concerning
the leases at these facilities:

                        Approximate
Facility                  Sq. Ft.          Expiration         Annual Rent (1)
- --------                  -------          ----------         ---------------
Miami, Florida (2)        27,000         October 2004          $88,616

Miami, Florida             8,000         Month to Month        $21,300

Miami, Florida (3)        12,000         December, 1999        $26,520


(1)      Annual rent includes 6.5% sales tax.
(2)      Facility owned by William K. Steiner.  Steiner and the Company  believe
         the terms of this lease are at least as  favorable as could be obtained
         from  unaffiliated  third parties.  The lease includes a right to renew
         for an  additional  ten-year  term at a rent to be  agreed  upon by the
         parties. 
(3)      Lease contains one three-year  lease  extension  with  adjustments  for
         changes in the Consumer Price Index.

         Trademarks.  Steiner  is  the  owner  of  United  States  service  mark
registrations  for the  names  Aero-Tech,  Logitrol,  Petro-Star,  Aqua Star and
Enviro-Star.  Steiner intends to use and protect these or related service marks,
as necessary. Steiner believes its trademarks and service marks have significant
value and are an important factor in the marketing of its products.


                                      -46-

<PAGE>



         Competition.  The  laundry  and  dry  cleaning  equipment  distribution
business  is  highly  competitive  and  fragmented  with over 100  full-line  or
partial-line equipment  distributors in the United States.  Steiner's management
believes  that no  distributor  supplies  more  than 6% of the  market  and that
substantially  all such  distributors  are  independently  owned  and,  with the
exception of several regional distributors,  operate primarily in local markets.
Competition is based on price,  product  quality,  delivery and support services
provided  by the  distributor  to the  customer.  In  South  Florida,  Steiner's
principal  domestic market,  Steiner's  primary  competition is derived from two
full-line  distributors  which  operate  out of the Miami  area.  In the  export
market,  Steiner primarily competes with a wholesale  distributor located in the
Northeast and anticipates increased competition from other distributors,  as the
export market grows.  As Steiner  expands the sale of its Aero-Tech  line to its
distributors on a national level, it competes with over a dozen manufacturers of
dry cleaning  equipment  whose  products  are  distributed  nationally.  Steiner
competes by offering an extensive product selection,  value-added services, such
as product  inspection and quality  assurance,  toll-free customer support line,
reliability, warehouse location, price and, with the Aero-Tech line, competitive
special features and exclusivity.

         Environmental Regulations.  Over the past several decades in the United
States,   federal,  state  and  local  governments  have  enacted  environmental
protection laws in response to public concerns about the  environment.  A number
of industries,  including the dry cleaning and laundry equipment  industry,  are
subject to these evolving laws and  implementing  regulations.  As a supplier to
the  industry,  Steiner  serves  customers  who are  primarily  responsible  for
compliance with environmental  regulations.  Among the federal laws that Steiner
believes are  applicable to the industry,  are the  Comprehensive  Environmental
Response,  Compensation and Liability Act of 1980 ("CERCLA"), which provides for
the  investigation  and  remediation  of  hazardous  waste  sites;  the Resource
Conservation  and Recovery Act of 1976,  as amended  ("RCRA"),  which  regulates
generation  and  transportation  of  hazardous  waste as well as its  treatment,
storage, and disposal; and the Occupational Safety and Health Administration Act
("OSHA"),  which  regulates  exposure to toxic  substances  and other health and
safety  hazards in the  workplace.  Most states and a number of localities  have
laws  that  regulate  the  environment  which are at least as  stringent  as the
federal  laws.  In Florida,  environmental  matters are regulated by the Florida
Department of Environmental Protection which generally follows the Environmental
Protection  Agency's  ("EPA") policy in the EPA's  implementation  of CERCLA and
RCRA and closely adheres to OSHA's standards.

         Product Liability and Insurance. Steiner's business entails the risk of
product liability claims. Although Steiner has not experienced any major product
liability  claims to date,  such  claims  could  have an  adverse  impact on it.
Steiner  maintains  product  liability  insurance  with  coverage of  $1,000,000
million per occurrence and a $10 million  umbrella  policy with a major national
insurance company.

         Employees.  Steiner  currently  employs  30  employees,  of  whom 3 are
executive  management,  10 are sales and  marketing,  9 are  administrative  and
clerical,  4 are technicians and 4 are in warehouse  support.  None of Steiner's
employees are subject to a collective bargaining agreement, nor has


                                      -47-

<PAGE>



Steiner experienced any work stoppages. Steiner believes that its relations with
employees are excellent.

         Weissco Development,  Inc. Weissco  Development,  Inc. ("Weissco") is a
Florida  corporation,  wholly-owned  by an  Agreement  Shareholder.  Weissco  is
engaged  in the  business  of  leasing  commercial  space in  newly  constructed
shopping centers and re-leasing the space to dry cleaning or laundry  operators.
In certain instances, Weissco will construct a dry cleaning or laundry operation
and  re-lease  the space on a  "turn-key"  basis or will sell  equipment  to the
operator.  Weissco  pays  virtually  all of its pre-tax  profits to Steiner as a
management  fee. For the six month  period ended June 30, 1998 Steiner  received
$150,000 in  management  fees from Weissco and for the twelve month period ended
December 31, 1997,  Steiner  received  $40,000 in management  fees from Weissco.
Pursuant  to the  Merger  Agreement,  a  condition  precedent  to the  Company's
obligation to  consummate  the Merger is that Steiner shall have entered into an
agreement  with  Weissco,  on  terms  reasonably  satisfactory  to the  Company,
pursuant  to which  Weissco  agrees to pay 100% of its  pre-tax  profits  to the
Company as a management fee.
       

         Executive  Compensation.  Steiner has been a subchapter  S  Corporation
under the  Internal  Revenue  Code since June 1, 1987,  and will  continue  that
status until the Effective Date of the Merger.  Upon consummation of the Merger,
Michael S. Steiner will  receive an annual  salary at the rate of $175,000  from
the Company.


                                      -48-

<PAGE>


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

         The  following  discussion  should  be read  in  conjunction  with  the
financial  statements  and  notes  thereto  contained  elsewhere  in this  Proxy
Statement.

RESULTS OF OPERATIONS

         Comparison of Years Ended June 30, 1998 and. June 30, 1997.

   
         Net sales were $43,741  (1.1%) lower in fiscal year 1998 than in fiscal
1997. Reference is made to the table for information concerning sales by product
lines of the Company  during the two-year  period ended June 30, 1998.  Sales of
telephone test  equipment  decreased by $19,934 (.6%) in fiscal 1998 from fiscal
1997, mostly due to a decrease of 42.6% in sales of transmission test equipment,
which  offset  increases  of 6.2% in  outside  plant  test  sets  and  10.3%  in
installer's  test sets. The increases in outside plant and installer's test sets
were mainly attributable to the introduction and sale of new products, while the
decrease in transmission test equipment sales was due to the effects of a mature
product line. Sales of customer premise  equipment  decreased by $37,603 (31.1%)
in fiscal 1998 over  fiscal  1997,  mainly due to a decrease in dialer  sales of
63.1% which offset an increase in call handling  products of 87.5%. The increase
in call  handling  products  was due to newly  introduced  products,  while  the
decrease in dialer sales was  attributable  to the reduced demand for dialers in
the domestic market.  Sales of miscellaneous  products and services increased by
$13,796 (8.6%) in fiscal 1998 over fiscal 1997 due mainly to increased  sales of
spare parts and  repairs.  The Company  implemented  selective  price  increases
during the third quarter of fiscal 1998; however, because of the limited portion
of the year in which the new prices  were in  effect,  the price  increases  had
minimal impact on reported sales.

         The Company's gross profit margin,  expressed as a percentage of sales,
decreased to 33.0% in fiscal 1998 from 37.8% in fiscal 1997, mainly due to a one
time-write off of $105,917 for obsolete and discontinued inventory. In addition,
overhead  expenses  increased  by 9.1% due to  increases  in  salaries,  payroll
expenses and depreciation  which was offset,  in part, by decreases in supplies,
factory travel and freight expenses.
    

         Selling,  general and administrative  expenses increased in fiscal 1998
by $37,251  (3.1%)  and as a  percentage  of sales to 32.5% in fiscal  1998 from
31.2% in fiscal  1997.  This  increase  was mainly due to an  increase  in sales
expense  (9.4%) which  results  from  increases in  commissions,  royalties  and
salaries  which  offset  a  reduction  in  travel  and  entertainment  expenses.
Increased  sales expenses also offset a reduction in general and  administrative
expenses  of 2.3%,  which was due to  reductions  in most  accounts  except  for
professional fees connected with the hiring of an investment banking firm.

   
         A reserve of $300,000  was  established  in fiscal  1998 for  estimated
professional  fees in  connection  with the  proposed  Merger  pursuant to which
Steiner  would  become  a   wholly-owned   subsidiary   of  the  Company,   with
approximately  69% of the  Company's  shares of Common  Stock to be  outstanding
immediately following the Merger to be owned by the two shareholders of Steiner.
    


                                      -49-
<PAGE>



         Research and  development  expenses  were $9,306 (3.9%) lower in fiscal
1998 than in fiscal 1997, mainly due to lower salary expenses, payroll costs and
supplies.

         Royalties,  interest  and other income  increased by $3,927  (62.8%) in
fiscal 1998 from fiscal 1997, mostly due to increased cash balances invested for
most of fiscal 1998.

   
         The  provision  for income taxes was a credit of $150,000 or 30% of the
pre-tax  loss in fiscal  1998  compared  to a charge of  $13,000 or 51.7% of the
pre-tax  profit in fiscal 1997.  The credit in fiscal 1998 was below the Federal
statutory  rate of 34% primarily as a result of the effects of the net operating
loss  carryback  created in fiscal  1998 and good will  amortization,  offset by
State income taxes incurred  despite the Company's loss. The provision in fiscal
1997 exceeded such Federal  statutory  rate primarily due to State income taxes,
non-deductible  charges  to  earnings,  principally  goodwill,  and  other  rate
adjustments.
    

FINANCIAL POSITION AND LIQUIDITY

   
         During  the year  ended  June  30,  1998,  cash  and  cash  equivalents
decreased by $23,107 to $475,508.  Cash  provided by  operating  activities  was
$56,986 despite a loss for financial  reporting purposes of $349,670.  Such loss
included non-cash charges of $74,012 for depreciation and amortization, $105,917
for a one time write-off of obsolete and  discontinued  inventory,  as well as a
$300,000 provision for accrued expenses related to the pending Merger, offset by
a $108,000 credit for deferred income tax benefits  ($99,000 of which related to
such accrued  expenses).  Cash of $80,093 was used in investing  activities  for
capital  expenditures.  The Company  believes  that its present cash and cash it
expects to generate from  operations  will be sufficient to meet its operational
needs in fiscal 1999.  Steiner  proposes to obtain a revolving  credit  facility
subsequent to the Merger to support the activities of Steiner.
    

YEAR 2000 COMPLIANCE

         The Company believes that its internal management  information systems,
billing,  payroll and other  information  services are Year 2000 compliant.  The
Company has already upgraded its software programs at a cost of less than $2,000
and  has  carried  out  certain  tests  of its  accounts  payable  and  accounts
receivable  files  which are date  sensitive  and found all  systems  to operate
properly.

   
         The Company believes that one of its transmission  products is not Year
2000  compliant.  The Company is  reviewing  certain  engineering  changes.  The
product tests  transmission  qualities of telephone  circuits which are not date
sensitive and will not obsolete units in the field.  Liability exposure, if any,
associated  with this  product is  believed  by the  Company  to be minimal  and
limited to the  approximate  $5,000  cost of each  unit.  The  Company  has sold
approximately 12 of these units in the last 5 years.

         The  Company is not linked by  computer  with any of its  customers  or
vendors. Orders are received and purchase orders are sent by telecopy, telephone
or mail. None of these methods are date sensitive.
    


                                      -50-

<PAGE>

                             THE COMPANY'S BUSINESS

         GENERAL.  The Company was  incorporated  under the laws of the State of
Delaware  on June 30,  1963.  Its  executive  offices  are  located at 250 South
Milpitas  Boulevard,  Milpitas,  California  95035,  and its telephone number is
408-946-4600.  Since  its  inception,  the  Company  has  been  engaged  in  the
manufacture and sale of telephone test and customer premise  equipment  utilized
by  telephone  and  telephone  interconnect  companies in the  installation  and
maintenance of telephone  equipment.  Through internal  research and development
and through  acquisition,  the Company has added  various  product  lines to its
telephone test and customer premise product lines.

   
         PRODUCT LINES. The following table sets forth the approximate net sales
of each of the  Company's  two  products  lines  and of its other  products  and
services,  as a group,  and the  percentages  which such sales bear to total net
sales during each of the three years ended June 30, 1998:
<TABLE>
<CAPTION>
    


                                                                    June 30,
                                    ------------------------------------------------------------------------
                                          1998                                1997
                                          ----                                ----
                                         Amount             %                Amount                %
                                         ------                              ------
                                                             (dollars in thousands)
<S>                          <C>                   <C>                 <C>                  <C>
Telephone Test
Equipment                            $3,582              93%               $3,602                93%

Customer Premise
Equipment                                83               2%                  121                 3%

Other Products and
Services                                174               5%                  160                 4%
                                     ------                                                    -----
                                     $3,839             100%               $3,883               100%
</TABLE>

         The  downsizing  of the Regional  Bell  Operating  Companies  ("RBOCs")
during the past several years has reduced the number of Telecom craft  personnel
who are potential  users of the Company's test equipment and,  accordingly,  the
Company's  sales.  To reduce the  impact  that has  occurred  as a result of the
downsizing of the RBOCs, through research and development, the Company has begun
introducing  new products  aimed at reducing its  dependence on the RBOCs and is
entering into new markets, principally the public utility and data industry, for
its existing and new products.

         Telephone Test Equipment.  The Company manufactures and sells a line of
telephone test equipment which includes  portable test sets,  which are designed
for use in locating high resistance  faults  resulting from moisture in exchange
cables and by cable splicers on exchange and toll cables for  identification  of
cable wires and other tone-testing purposes;  linemen's rotary and/or touch-tone
testing  handsets and portable  line test sets for use by telephone  installers,
repairmen and central office personnel;  hand and pole exploring coils which are
used  in  cable  fault  finding;   solid  state   conversion   amplifier   kits;
Volt-Ohmmeter  test sets; and Cable  Hound(R),  a portable  electronic unit that
locates and determines the depth of underground  cable and metal pipes primarily
for the telephone, utility and construction industries.

         In  addition,  the Company  manufactures  a line of  transmission  test
equipment used in telephone  company central office  installations  by operating
companies, long distance telephone resellers and


                                      -51-

<PAGE>



large companies who own their own networks. Among these products are digital and
analog rack-mounted test systems,  portable  transmission test sets, remote test
systems and fiber optic test sets.

         Customer Premise Equipment. The Company manufactures and markets a line
of  telephone  station  and  peripheral   products,   including  telephone  call
sequencers (which answer calls on up to 12 incoming  unattended  lines,  provide
the  caller  with an  appropriate  message  and place  the calls in queue  until
answered by an  attendant)  and a line of digital  announcers  (which  provide a
pre-programmed  message  with  the  ability  to ring  through  at the end of the
message if so desired by the caller).  This product line also  includes a series
of specialty  telephone  products,  including  call diverters  (call  forwarding
devices used both by end-users and in telephone company central offices),  speed
dialers, specialty telephones and amplified handsets for the hearing impaired.

         In  addition,  the  Company  has begun  distributing  a line of Channel
Service Units/Data Service Units (CSU/DSU) for the data industry.  These devices
are used to  terminate a digital  channel on a  customer's  premises  and enable
computer data to be  transmitted  and received at high speeds over the telephone
line without the use of a modem.

         Other Products and Services.  In addition,  the Company sells a variety
of accessory products, primarily head sets and alligator clips. The Company also
sells spare parts for its product  lines and  provides  repair  services for its
products.

         METHODS OF  DISTRIBUTION.  The  Company  presently  sells its  products
through its own regional sales managers and sales representatives who assist the
Company's  national  telephone  equipment   distributors.   Sales  managers  are
presently based in Georgia and California. In addition, the Company maintains an
in-house sales staff at its facilities in Milpitas, California.

         COMPETITION.  Competition is high with respect to each of the Company's
product lines.  However,  as the products contained in such lines are varied and
similar  products contain varying  features,  neither the Company nor any of its
competitors  is a  dominant  factor  in any  product  line  market,  except  for
linemen's  test sets for which  Dracon,  a division  of Harris  Corporation,  is
dominant.

         The principal method of competition for each of the Company's  products
is price and product  features,  with service and  warranty  having a relatively
less   significant   impact.   The  Company   believes  its  product  lines  are
competitively  priced. Many of the Company's  competitors have greater financial
resources and have more extensive  research and development and marketing staffs
than the Company.

         RAW  MATERIALS.  The basic  materials  used in the  manufacture  of the
Company's   telephone  test  equipment  and  telephone  station  and  peripheral
telephone equipment consist of electronic components.  The Company utilizes many
suppliers and is not dependent on any supplier.  Its raw materials generally are
readily available from numerous suppliers.

         PATENTS AND  TRADEMARKS.  The Company has  obtained a number of patents
and has a number of trademarks  which are used to identify its product lines. No
patent or  trademark  is  considered  to be  material to the  Company's  overall
operations.  The Company also pays royalties to third parties under arrangements
permitting the Company to manufacture various items in its product lines.


                                      -52-

<PAGE>


   
         PRINCIPAL  CUSTOMERS.  The  Company  is not  dependent  upon any single
customer.  However,  North Supply Company,  a national  distributor of telephone
products, accounted for approximately 19% and 15% of the Company's net sales for
the years ended June 30, 1997 and 1998, respectively. The Company believes that,
should  it for any  reason  lose  this  distributor,  the  Company  would not be
adversely impacted since these sales would be absorbed by other distributors.
    

         RESEARCH  AND  DEVELOPMENT.  The  Company is  regularly  engaged in the
design of new  products  and  improvement  of existing  products  for all of its
product lines.  The amount  specifically  allocated to research and  development
activities  in fiscal 1997 and 1998,  principally  salaries,  was  $238,061  and
$228,755,  respectively.  All research  and  development  is  Company-sponsored,
except for  products  designed  for the Company by  unaffiliated  third  parties
compensated by either a lump-sum payment or on a royalty basis.

         The  Company  intends to  continue  its policy of  reviewing  potential
acquisitions of new product lines,  additional products for its existing product
lines and the enhancement of its production and distribution capabilities.  Such
acquisitions  could lead to the  issuance of notes,  use of the general  working
capital of the Company and/or issuance of shares of the Company's capital stock.

         COMPLIANCE  WITH   ENVIRONMENTAL   AND  OTHER   GOVERNMENTAL  LAWS  AND
REGULATIONS.  Certain of the Company's  customer premise equipment products that
connect to public telephone networks need Federal Communications Commission (or,
in the case of foreign sales,  the equivalent  agency in the foreign  country in
which they will be sold)  approval  prior to their sale.  The  Company  does not
believe that compliance with Federal,  state and local  environmental  and other
laws and regulations  which have been adopted have had, or will have, a material
effect on its capital expenditures, earnings or competitive position.

         EMPLOYEES.  As of August 31,  1998,  the  Company  had in its employ 31
persons on a full-time  basis.  Of these,  19 were engaged in  production,  3 in
engineering, 5 in sales and 4 in administration.

         FOREIGN AND GOVERNMENT SALES. Export sales were approximately  $252,000
and $189,000 in fiscal 1997 and 1998, respectively.  Such export sales were made
principally  to Europe,  Canada and South  America.  Most export  sales are made
primarily  through  distributors  and agents.  Foreign sales are affected by the
strength of the United States  dollar.  Revenues from sales to the United States
government   (none  of  the   contracts   relating   thereto  being  subject  to
renegotiation  of profits or termination at the election of the  government) are
immaterial.

         PROPERTIES.  The Company's  manufacturing  operations  are conducted in
approximately  21,500  square  feet of  space  in  Milpitas,  California  (which
includes warehouse and  administrative  facilities and which, since September 1,
1996, has also housed the Company's  executive  offices ) under a lease expiring
on March 31, 1999. The Company believes its facilities,  including machinery and
equipment,  are suitable and  adequate for its present  operations.  The Company
does not  anticipate  unusual  capital  expenditures  due to  aging,  repair  or
replacement of machinery and equipment.


                                      -53-

<PAGE>

             -------------------------------------------------------
                                 PROPOSAL NO. 2
             AMENDMENT OF THE COMPANY'S CERTIFICATE OF INCORPORATION
             -------------------------------------------------------

         On June 25, 1998,  the Company's  Board of Directors  voted to adopt an
amendment  to  the  Company's   Certificate  of  Incorporation   (the  "Proposed
Amendment").  A copy  of the  Proposed  Amendment  is  attached  to  this  Proxy
Statement  as  Exhibit  C and is  incorporated  herein  by this  reference.  The
Proposed  Amendment  would  increase  the  number  of  authorized  shares of the
Company's Common Stock from 6,000,000 to 15,000,000.

         Adoption of the Proposed Amendment will require the affirmative vote of
the  holders of a majority of the  outstanding  shares of the  Company's  Common
Stock.  It is a condition  precedent to the  consummation of the Merger that the
Proposed  Amendment be adopted.  See "THE MERGER Terms of the Merger Agreement -
Conditions to Closing." The Board of Directors  recommends a vote "FOR" adoption
of the Proposed  Amendment.  The  Proposed  Amendment,  if adopted,  will become
effective only upon consummation of the Merger.

   
         As of the date of this Proxy Statement,  there were 2,054,046 shares of
the Company's  Common Stock issued and  outstanding.  Upon  consummation  of the
Merger,  an additional  4,720,954  shares of the Company's  Common Stock will be
issued to Steiner's  shareholders  and 100,000 shares will be issued to Slusser,
thereby  increasing  the  outstanding  shares of the  Company's  Common Stock to
6,875,000.  In addition to the shares of the Company's Common Stock that will be
issued and outstanding  upon the  consummation of the Merger,  options for up to
725,000 shares of the Company's  Common Stock will have been granted pursuant to
the Company's option plans and certain options granted to directors prior to the
adoption of the 1984 Non-Employee  Director Stock Option Plan, and an additional
265,000  shares will be reserved for the grant of future  options under the 1996
Plan and the 1984 and 1994 Non-Employee Director Stock Option Plans.  Therefore,
a total of  7,865,000  shares will be issued and  outstanding  or  reserved  for
issuance  following  the Merger.  The Company  currently is  authorized to issue
6,000,000  shares of Common Stock.  Therefore,  the Merger could not be effected
without  increasing  the number of  authorized  shares of the  Company's  Common
Stock. As noted above,  the Proposed  Amendment,  if adopted,  will increase the
number of  authorized  shares of the  Company's  Common Stock from  6,000,000 to
15,000,000.  The Company would then have available for future use  approximately
7,135,000  shares of the  Company's  Common  Stock  that are both  unissued  and
unreserved.  The  Company  has no  present  intended  use for the  shares of the
Company's  Common  Stock  which  are being  authorized  in  connection  with the
Proposed   Amendment  but  which  will  remain  unissued  and  unreserved  after
consummation of the Merger.

         The Board considers the size of the proposed  increase in the number of
authorized shares of the Company's Common Stock desirable, as it gives the Board
the necessary  flexibility to issue Common Stock in connection with, among other
possible uses,  stock dividends and splits,  acquisitions,  financings,  and for
other  general  corporate  purposes,  without  incurring  the  expense and delay
incident to obtaining stockholder approval of an amendment to the Company's then
existing certificate of incorporation increasing the number of authorized shares
of the  Company's  Common  Stock at the time of such  action  (except  as may be
required for a particular issuance by applicable law
    


                                      -54-

<PAGE>

   
or by the rules of any  national  securities  association  or stock  exchange on
which the Company's Common Stock may then be listed).  The  authorization of the
additional  shares  could enable the Board of Directors of the Company to render
more  difficult or discourage  an attempt by another  person or entity to obtain
control of the Company. Such additional shares could be issued by the Board in a
public or private sale,  merger or other  transaction,  increasing the number of
outstanding  shares and thereby diluting the equity interest and voting power of
a party  attempting  to  obtain  control  of the  Company.  However,  after  the
consummation of the Merger the composition of the Company's stock ownership will
make it  impracticable  for an  unaffiliated  third  party to  attempt a hostile
takeover of the Company,  since Steiner's  shareholders,  Michael S. Steiner and
William K. Steiner, would beneficially own,  individually,  approximately 69% of
the Company's  Common  Stock.  See "PROPOSAL NO. 3 - AMENDMENT OF THE 1991 PLAN"
and "THE MERGER".
    

                        -----------------------------------
                                 PROPOSAL NO. 3
                           AMENDMENT OF THE 1991 PLAN
                        -----------------------------------

   
         On June 25, 1998, the Company's Board of Directors  unanimously adopted
an amendment to the  Company's  1991 Stock Option Plan (as amended to date) (the
"1991 Plan"). The 1991 Plan is designed to provide an incentive to key employees
(including  directors and officers who are key employees) of the Company and its
present  and  future  subsidiaries  and to offer  an  additional  inducement  in
obtaining  the  services  of such  individuals.  The  proposed  amendment  would
increase the number of  incentive  stock  options that a stock option  committee
would be allowed to issue from  250,000 to  850,000,  of which,  pursuant to the
Merger Agreement,  incentive stock options would be granted to current employees
of Steiner, other than Steiner's shareholders,  to purchase up to 500,000 shares
of the Company's  Common  Stock,  depending on the market value of the Company's
Common Stock on the date of  consummation  of the Merger,  at an exercise  price
equal to of the greater of the fair market  value per share on the Closing  Date
or $1.00 per share.  Options for 145,000  shares of the  Company's  Common Stock
have been granted under the 1991 Plan. Accordingly, upon the granting of options
to Steiner's employees for 500,000 shares of the Company's Common Stock, options
granted under the 1991 Plan for an aggregate of 645,000  shares of the Company's
Common Stock will be  outstanding.  In  addition,  options are  outstanding  for
80,000 shares of the Company's  Common Stock granted to  non-employee  directors
under the 1984 and 1994 Non-Employee Director Stock Option Plans.
    

         The  approval  of the  amendment  to the 1991  Plan  will  require  the
affirmative  vote of the holders of a majority of the shares present,  in person
or by proxy, at the Meeting and entitled to vote. It is a condition precedent to
Steiner's  obligation  to  consummate  the Merger that the amendment to the 1991
Plan be approved.  See "THE MERGER - Terms of the Merger  Agreement - Conditions
to Closing." The Board of Directors recommends a vote "FOR" approval of the 1991
Plan.

         The  following  summary of certain  material  features of the 1991 Plan
does not purport to be complete.


                                      -55-

<PAGE>

DESCRIPTION OF THE 1991 PLAN

         The purpose of the 1991 Plan is to promote the interests of the Company
and to provide  participants with a proprietary interest in the Company. All key
employees of the Company and Steiner will be eligible to receive  options  under
the 1991 Plan.

         The 1991 Plan is administered  by the Board of Directors  which, to the
extent it determines, may delegate its powers with respect to the administration
of the 1991  Plan to a  Committee  of the  Board  of  Directors  of the  Company
("Compensation  Committee")  consisting of not less than two directors,  each of
whom will be a "non-employee  director"  within the meaning of Rule 16b-3 or any
successor rule or regulation)  promulgated under the Securities  Exchange Act of
1934, as amended (the "Exchange Act").  The Committee has authority,  subject to
the terms of the 1991  Plan,  to  determine  when and to whom to make  grants of
options,  the number of shares to be covered by the grants,  the types and terms
of  options,  and the  exercise  price of options  and to  prescribe,  amend and
rescind rules and regulations relating to the 1991 Plan.

         Under the terms of the 1991 Plan,  "incentive stock options"  ("ISOs"),
within the  meaning of section  422 of the  Internal  Revenue  Code of 1986,  as
amended (the "Code"), and non-qualified stock options ("NSOs") may be granted to
eligible  employees.  Shares  subject  to  issuance  under  the 1991 Plan may be
authorized and unissued shares or treasury shares.

         Each ISO may be exercised over a period  determined by the Committee in
its discretion,  but not to exceed 10 years from the date of grant. In addition,
in the case of an ISO  granted  to an  individual  who,  at the time such ISO is
granted,  owns shares  possessing 10% or more of the total combined voting power
of all classes of stock of the Company or its parent or subsidiary  corporations
(a "10% Stockholder"),  the exercise period for an ISO may not exceed five years
from the date of grant.  In the case of a NSO, the exercise  period shall in all
cases be determined by the Committee.

         The  exercise  price of an option may not be less than the fair  market
value of the shares of the Common Stock on the date of grant,  except  that,  in
the case of an ISO granted to a 10%  Stockholder,  the option exercise price may
not be less than 110% of such fair market value on the date of grant.

         If the employment of the grantee terminates for any reason,  other than
by reason of death or disability, options may be exercised by the grantee within
the three-month period following the date of termination,  or, if the grantee is
terminated for cause or the grantee's employment  terminates without the consent
of the Company,  the options  shall become null and void. If the grantee dies or
becomes  disabled while  employed,  all outstanding  awards,  to the extent then
vested,  may,  generally,  be exercised by the grantee within one year after the
grantee's  termination by reason of disability or, in the event of the grantee's
death, by the grantee's  execution,  administrative  or other person entitled by
law to the  grantee's  rights  under  such  option.  In no case may  options  be
exercised later than the expiration date specified in the grant.  Options may be
transferred  by  a  grantee  only  by  will  or  by  the  laws  of  descent  and
distribution,  and  during  his or her  lifetime  may be  exercised  only by the
grantee.

                                      -56-

<PAGE>

         The shares of Common Stock purchased  pursuant to an option may be paid
in cash, by certified  check or, if and to the extent provided by the Committee,
by delivery of  previously  acquired  shares of Common  Stock with a fair market
value equal to the total purchase price, or in a combination of such methods.

         Notwithstanding  any other  provision of the 1991 Plan, in the event of
any change in the outstanding Common Stock by reason of a stock dividend,  stock
split, stock combination, recapitalization, merger or consolidation in which the
Company is the surviving corporation,  reorganization or the like, the aggregate
number and kind of shares  subject to the 1991 plan,  the  aggregate  number and
kind of shares subject to each outstanding option and the exercise price thereof
shall be appropriately  adjusted by the Board of Directors,  whose determination
shall be conclusive.

         In the event of (a) the liquidation or dissolution of the Company,  (b)
a merger or consolidation in which the Company is not the surviving corporation,
or (c) any other capital  reorganization in which more than 50% of the shares of
Common  Stock  entitled to vote in the  election  of  directors  are  exchanged,
outstanding options shall terminate,  unless other provision is made therefor in
the transaction.

   
FEDERAL INCOME TAX TREATMENT

         The  following  is  a  general   summary  of  the  federal  income  tax
consequences  under  current  tax law of NSOs and ISOs.  It does not  purport to
cover all of the  special  rules,  including  the  exercise  of an  option  with
previously-acquired   shares,  or  the  state  or  local  income  or  other  tax
consequences  inherent in the  ownership  and exercise of stock  options and the
ownership and disposition of the underlying shares.

         An optionee does not recognize  taxable  income for federal  income tax
purposes upon the grant of a NSO or an ISO.

         Upon the exercise of a NSO, the optionee  recognizes ordinary income in
an amount  equal to the excess,  if any, of the fair market  value of the shares
acquired  on the date of  exercise  over the  exercise  price  thereof,  and the
Company  generally is entitled to a deduction  for such amount at that time.  If
the optionee later sells shares  acquired  pursuant to the exercise of a NSO, he
or she recognizes long-term or short-term capital gain or loss, depending on the
period  for which the shares  were held.  Long-term  capital  gain is  generally
subject to more  favorable  tax  treatment  than  ordinary  income or short-term
capital gain.

         Upon the exercise of an ISO, the optionee  does not  recognize  taxable
income. If the optionee disposes of the shares acquired pursuant to the exercise
of an ISO more  than two  years  after  the date of grant and more than one year
after  the  transfer  of the  shares  to him or  her,  the  optionee  recognizes
long-term  capital  gain  or  loss  and  the  Company  is not be  entitled  to a
deduction.  However, if the optionee disposes of such shares within the required
holding  period,  all or a portion of the gain is treated as ordinary income and
the Company generally is entitled to deduct such amount.
    


                                      -57-

<PAGE>



   
         In addition to the federal income tax consequences  described above, an
optionee may be subject to the alternative  minimum tax, which is payable to the
extent it  exceeds  the  optionee's  regular  tax.  For this  purpose,  upon the
exercise of an ISO,  the excess of the fair market  value of the shares over the
exercise price therefor is an adjustment  which  increases  alternative  minimum
taxable income. In addition, the optionee's basis in such shares is increased by
such excess for purposes of computing the gain or loss on the disposition of the
shares for alternative  minimum tax purposes.  If an optionee is required to pay
an  alternative  minimum  tax, the amount of such tax which is  attributable  to
deferral  preferences  (including  the ISO  adjustment)  is  allowed as a credit
against the optionee's  regular tax liability in subsequent years. To the extent
the credit is not used, it is carried forward.
    

NEW PLAN BENEFITS

   
         No options  were  granted by the  Company  during its fiscal year ended
June 30, 1998 or  thereafter.  The grant of options is within the  discretion of
the Committee.  Accordingly, except for options to purchase up to 500,000 shares
of the  Company's  Common  Stock  that are  intended  to be  granted  to current
employees of Steiner (other than Steiner's shareholders) as discussed above, the
Company is unable to determine future options, if any, that may be granted.

         On September  25, 1998,  the high and low sale prices of the  Company's
Common  Stock on the  Nasdaq  SmallCap  Market  were $1.00 and $0.875 per share,
respectively.
    
       

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

                     PROPOSAL NO. 4 - ELECTION OF DIRECTORS
                      
                     ---------------------------------------

NOMINEES FOR ELECTION AS DIRECTORS

         The  Board of  Directors  of the  Company  currently  consists  of four
members.  All of the  directors  are elected  annually and hold office until the
next  succeeding  Annual  Meeting  of  Stockholders  or until  their  respective
successors are duly elected and qualified. It is intended that the persons named
in the proxy as proxies will,  except as noted below, vote "FOR" the election of
the following nominees as directors:

                                    Michael Epstein
                                    Lloyd Frank
                                    Venerando J. Indelicato
                                    Michael Michaelson

         Each of the  foregoing  persons  currently  serves as a director of the
Company  and  was  most  recently  elected  as  such at the  Annual  Meeting  of
Stockholders  held on November 5, 1997.  The Board of  Directors  of the Company
does not contemplate  that any of such nominees will become unable to serve. If,
however,  any of such nominees should become unable to serve before the Meeting,
proxies  solicited by the Board of Directors  will be voted by the persons named
as proxies therein in accordance with the best judgment of such proxies.


                                      -58-

<PAGE>



         Notwithstanding  the  foregoing,  upon  consummation  of the Merger the
Company's Board of Directors would consist of six members, two of whom have been
designated  by the  Company  and four of whom have been  designated  by Steiner.
Messrs. Indelicato and Frank are the Company's designees as directors, and would
therefore  continue as directors of the Company after the Effective  Time of the
Merger.  Messrs. Epstein and Michaelson would, by virtue of the Merger Agreement
be removed from the Company's  Board of Directors at the Effective  Time. If for
whatever reason the Merger does not occur, Messrs.  Epstein and Michaelson would
continue to hold office as directors of the Company as set forth above.

         The following table sets forth the name, age,  business  experience for
the past five years and other directorships of each of the Company's directors:


Name, Age and Other Positions,          Period Served as Director and
if any, with the Company                Business Experience Past 5 Years
- -----------------------------------     --------------------------------
Michael Epstein, 60                     Director    from   August   1990   until
                                        September  1991 and  continuously  since
                                        January 1, 1994. Has been an independent
                                        investor  since  December 1995. For more
                                        than five years  prior  thereto,  was an
                                        investment  banker  with the  investment
                                        banking   firm  of   Allen   &   Company
                                        Incorporated.

Lloyd Frank, 73                         Director  since 1977.  Has been a member
Secretary                               of the law firm of Parker Chapin Flattau
                                        &  Klimpl,  LLP for  more  than the past
                                        five years.  The Company retained Parker
                                        Chapin   Flattau  &  Klimpl  during  the
                                        Company's   last   fiscal  year  and  is
                                        retaining that firm during the Company's
                                        current fiscal year.  Also,  serves as a
                                        director    of   Park    Electrochemical
                                        Corporation. 

Venerando J. Indelicato, 65             Director  since 1966. Has been President
President and Treasurer                 and  Treasurer  of the  Company for more
                                        than the past five years.

Michael Michaelson, 75                  Director   since   1978.   Has  been  an
                                        independent   publishing  and  marketing
                                        consultant  for  more  than  the  past 5
                                        years.  Also  serves  as a  director  of
                                        Allied    Devices   Corp.   and   Retail
                                        Entertainment Group, Inc.

MEETINGS OF THE BOARD OF DIRECTORS

         During the  Company's  fiscal  year ended June 30,  1998,  its Board of
Directors held five meetings. Each director attended each of the meetings of the
Board of Directors  and the  committees  on which he served which were held that
fiscal year.



                                      -59-

<PAGE>

         The Board of Directors has standing Audit and Compensation  Committees.
The Board does not have a standing Nominating Committee.

         The Board's Audit Committee, whose members are Messrs. Michael Epstein,
Lloyd Frank and  Michael  Michaelson,  is  authorized  to examine  and  consider
matters related to the audit of the Company's  accounts,  the financial  affairs
and accounts of the Company,  the scope of the independent  auditors' engagement
and their compensation,  the effect on the Company's financial statements of any
proposed changes in generally accepted accounting principles,  disagreements, if
any,  between the  Company's  independent  auditors and  management,  matters of
concern to the independent auditors resulting from the audit, and the results of
the independent auditors' review of internal accounting controls. This committee
is also authorized to nominate independent auditors,  subject to approval by the
Board of Directors.  The Audit  Committee held one meeting during the year ended
June 30, 1998.

         The members of the Compensation  Committee are Messrs. Michael Epstein,
Lloyd Frank and Michael  Michaelson.  This  committee  approves  salaries of all
employees  of the  Company in excess of $50,000 per annum and bonuses to persons
whose annual  compensation  (including  bonuses) would exceed $50,000 per annum,
administers  (including  granting options under) the 1991 Plan, approves changes
in  retirement   plans  and  reviews  the  Company's   other  employee   benefit
arrangements.  The Compensation Committee held one meeting during the year ended
June 30, 1998.

   
EXECUTIVE COMPENSATION

         The following table sets forth information  concerning the compensation
of Venerando J.  Indelicato,  the Company's Chief Executive  Officer and Richard
Wildman,  the Company's  Executive Vice President,  the Company's only executive
officers whose cash  compensation  exceeded $100,000 during the Company's fiscal
year ended June 30, 1998,  for services in all  capacities to the Company during
the Company's 1998, 1997 and 1996 fiscal years:
<TABLE>
<CAPTION>
                                                                             
                                                                             Long-Term
                                              Annual Compensation          Compensation 
                                              -------------------          ------------
                                                                                               All Other
Name and Principal Position                     Year         Salary           Options#       Compensation
- ---------------------------                     ----         ------           -------        ------------   
<S>                                          <C>          <C>            <C>               <C>      
Venerando J. Indelicato                         1998         $172,676(1)       --             $9,000(2)
   President and Chief                          1997         $172,676          --             $9,000
   Executive Officer                            1996         $172,640          --             $9,000
                                                    
Richard Wildman                                 1998        $152,423(3)        --             $9,000(2)
   Executive Vice President                     1997        $ 94,711       50,000             $5,038
                                               
- ------------------------------------

</TABLE>

(1)      The Company is a party to an employment  agreement with Mr.  Indelicato
         pursuant which he serves as Chief  Executive  Officer of the Company at
         an annual salary of $175,000, subject
    

                                      -60-

<PAGE>
   


         to increase and bonuses in the  discretion  of the  Company's  Board of
         Directors, for a term expiring on June 30, 2001. Mr. Indelicato and the
         Company have agreed that, if the Merger is consummated,  his employment
         agreement  may be terminated by him or by the Company at any time after
         December 31, 1999 on 90 days notice.

(2)      "All  Other   Compensation"   for  fiscal  1998  includes  (i)  $6,000,
         representing the Company's contribution allocated to Messrs. Indelicato
         and Wildman under the Company's  Profit Sharing Plan in fiscal 1998 and
         (ii) $3,000,  which was the Company's  matching  contribution in fiscal
         1998 to Messrs.  Indelicato's and Wildman's deferred compensation under
         the Company's  Profit  Sharing Plan  pursuant to Section  401(k) of the
         Internal Revenue Code of 1986, as amended.

(3)      The Company is a party to a letter  agreement with Mr. Wildman pursuant
         to which Mr.  Wildman is serving as  Executive  Vice  President  of the
         Company at an annual salary of $150,000.  The letter agreement contains
         no term.

1998 FISCAL YEAR-END OPTION VALUES

         No options were granted to Mr.  Indelicato  or Mr.  Wildman  during the
Company's  fiscal year ended June 30, 1998 and  neither Mr.  Indelicato  nor Mr.
Wildman  acquired shares upon the exercise of stock options during the Company's
fiscal  year ended June 30,  1998.  The  following  table  contains  information
concerning the number and value,  at June 30, 1998, of unexercised  options held
by Messrs. Indelicato and Wildman:

                                                               Value of
                                 Number of                   Unexercised
                                 Unexercised                 In-the-Money
                                 Options Held at             Options Held at
                                 Fiscal Year-End             Fiscal Year-End
                                 (Exercisable/               (Exercisable/
Name                             Unexercisable)              Unexercisable)(1)
- ----                             ---------------             -----------------

Venerando J. Indelicato          50,000/0                    $14,125/$0

Richard Wildman                  12,500/37,500               $ 4,297/$12,891

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

(1)      At fiscal year end,  the market  value of such shares (the mean between
         the low bid and high  asked  quotations  on the  NASDAQ  Stock  Market)
         exceeded the exercise price of the underlying shares.

    

                                      -61-

<PAGE>


   
COMPENSATION OF DIRECTORS


         Each  non-employee  director  receives  a  fee  of  $5,000  per  annum.
Directors are also reimbursed for out-of-pocket  expenses incurred in connection
with  performing  their duties.  In the event that the Board of Directors  holds
more than four meetings  during a fiscal year in addition to its meeting held on
the date of the Annual Meeting of Stockholders,  each director receives $750 for
each such additional meeting such director attends.

         Pursuant to the Company's 1994  Non-Employee  Director Stock 1991 Plan,
each non-employee director of the Company serving on August 24, 1994 was granted
an option to  purchase  10,000  shares of the  Company's  Common  Stock and each
person who subsequently becomes a non-employee director is also to be granted an
option to purchase  10,000 shares of the  Company's  Common Stock at an exercise
price equal to 100% of the fair market  value of the  Company's  Common Stock on
the date of grant.  Each  option  is for a term of ten  years  and vests  over a
four-year  period  commencing  one year  after the date of grant  (with  vesting
credit  given for any  service  on the Board of  Directors  prior to the date of
grant).

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
    

         The following  table sets forth  information,  as at September 1, 1998,
with respect to the shares of Common Stock which are  beneficially  owned by (i)
any person  (including any "group",  as that term is used in Section 13(d)(3) of
the  Securities  Exchange  Act of 1934),  who is known to the  Company to be the
beneficial owner of more than five percent of the Company's  outstanding  Common
Stock,  (ii)  the  executive  officer  of  the  Company  named  in  the  Summary
Compensation Table under the caption "Executive Compensation", below, (iii) each
director  and  nominee  to  serve  as a  director  of the  Company  and (iv) all
executive officers and directors of the Company as a group:

                                AMOUNT AND NATURE OF          PERCENT
BENEFICIAL OWNER              BENEFICIAL OWNERSHIP (1)      OF CLASS (2)
- ----------------              ------------------------      ------------

Venerando J. Indelicato             259,150(3)                 12.3%
12307 Marblehead Drive
Tampa, FL 33626

Madeline Indelicato                 136,219(4)                  6.5%
12307 Marblehead Drive
Tampa, FL 33626

Norma Beidler                       154,246                     7.5%
R.D. 1
Accord, N.Y. 12404

Barry Traub                         118,492(5)                  5.8%
243 Vallejo Street
San Francisco, CA 94111



                                      -62-

<PAGE>


Michael Michaelson                  127,900(6)(7)                6.2%
135 East 71st Street
New York, N.Y. 10021

Michael Epstein                      17,500(8)                    * 
7 Northwood Court
Woodbury, N.Y. 11797

Lloyd Frank                          32,625(6)(9)                1.6%
25 Central Park West
New York, N. Y. 10023

Richard Wildman                      23,750(10)                  1.2%
210 Likely Drive
Alamo, CA 94507
Executive officers and              460,925(11)                 22.4%
directors as a group
(5 persons)

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


1.       Except as noted in the  following  footnotes,  all  beneficially  owned
         shares are owned with sole voting and investment power.

2.       Asterisk indicates less than one percent.

3.       Includes 432 shares owned jointly with his wife,  Madeline  Indelicato,
         and 50,000  shares which are not  outstanding  but which are subject to
         issuance upon exercise of presently  exercisable options granted to Mr.
         Indelicato  under the  Company's  1991 Stock 1991  Plan.  Excludes  all
         shares owned beneficially by Mrs.  Indelicato referred to below in this
         table  (except  the  aforementioned  432  shares),   as  to  which  Mr.
         Indelicato disclaims beneficial ownership.

4.       Includes  432 shares  owned  jointly  with her  husband,  Venerando  J.
         Indelicato.  Excludes all shares owned  beneficially by Mr.  Indelicato
         referred to above in this table (except the aforementioned 432 shares),
         as to which Mrs. Indelicato disclaims beneficial ownership.

5.       Includes 100,000  shares owned by a partnership in  which Mr.  Traub is
         the sole general partner.

6.       Includes  20,000 shares which are not outstanding but which are subject
         to issuance  upon  exercise of presently  exercisable  options  granted
         pursuant  to  stock  option  contracts  between  the  Company  and such
         non-employee  director which were approved by  stockholders  and 10,000
         shares which are not outstanding but which are subject to issuance upon
         exercise of


                                      -63-

<PAGE>



         presently  exercisable  options granted  pursuant to the Company's 1994
         Non-Employee Director Stock 1991 Plan.

7.       Excludes 41,364 shares (2.0% of the Company's outstanding Common Stock)
         owned by Mr.  Michaelson's  wife, as to which Mr. Michaelson  disclaims
         beneficial ownership.

8.       Represents  the portion of options  granted  pursuant to the  Company's
         1984 and 1994  Non-  Employee  Director  Stock  1991  Plans  which  are
         exercisable within 60 days after September 1, 1998.

9.       Excludes 21,494 shares (1.0% of the Company's outstanding Common Stock)
         owned by Mr. Frank's wife, as to which Mr. Frank  disclaims  beneficial
         ownership.

10.      Includes  18,750 shares which are not outstanding but which are subject
         to issuance  upon  exercise  of the  portion of options  granted to Mr.
         Wildman  under the  Company's  1991  Stock  Plan  which  are  presently
         exercisable or exercisable within 60 days after September 1, 1998.

11.      Includes 146,250 shares which are not outstanding but which are subject
         to issuance upon exercise of the portion of options which are presently
         exercisable  or  exercisable  within 60 days after  September  1, 1998.
         Excludes  198,645  shares  (9.7% of the  Company's  outstanding  Common
         Stock)  owned  by  spouses  of  the  Company's  executive  officer  and
         directors,  as to which such executive  officers and directors disclaim
         beneficial ownership.

   
                               VOTING REQUIREMENTS

         While not  required by Delaware  law,  the  Company has  determined  to
require the affirmative vote of a majority of the shares of the Company's Common
Stock  outstanding on the Record Date to approve  "PROPOSAL NO. 1 - THE MERGER."
The affirmative  vote of the holders of a majority of the outstanding  shares of
the Company's Common Stock is required to approve "PROPOSAL NO. 2 - AMENDMENT TO
THE COMPANY'S  CERTIFICATE OF INCORPORATION." In addition,  the affirmative vote
of the holders of a majority of the outstanding  shares of the Company's  Common
Stock present in person or represented by proxy at the Meeting,  and entitled to
vote at the Meeting is required to approve  "PROPOSAL  NO. 3 - THE  AMENDMENT TO
1991 PLAN." The  consummation  of the Merger is  conditioned  upon  stockholders
approval of proposals 2 and 3. In the event the Merger is not  consummated,  the
Board may abandon  filing the  Amendment  to increase  the number of  authorized
shares of Common Stock,  notwithstanding the approval of Proposal 2. Each of the
Company's  directors and executive  officers has indicated his intention to vote
in  favor of all of these  proposals.  The  Company's  directors  and  executive
officers  beneficially  owned 314,675 shares of the Company's Common Stock as of
the Record Date, representing  approximately 15.3% of the Company's Common Stock
then  outstanding.  In  addition,  the spouses of the  Company's  directors  and
executive  officers owned 198,645 shares of the Company's Common Stock as of the
Record  Date.  A  plurality  of the  votes of the  shares  present  in person or
represented  by proxy at the  Meeting and  entitled to vote  thereon is required
with respect to the election of directors.
    
       


                                      -64-

<PAGE>



                             INDEPENDENT ACCOUNTANTS

         Grant Thornton LLP,  independent public  accountants,  have audited the
financial  statements of the Company since 1985. The selection of Grant Thornton
LLP was based upon the  recommendation  of the Board's  Audit  Committee,  which
reviewed the professional  competence of the firm and its audit scope. The Board
selects the Company's independent  accountants each year upon the recommendation
of the Board's Audit Committee.  BDO Seidman,  independent  public  accountants,
have audited the financial statements of Steiner since 1993. The election of BDO
Seidman was based upon the  recommendation  of the  management  of Steiner,  who
reviewed the professional  competence of the firm and its audit scope.  Assuming
that the Merger is consummated, the Company's Board of Directors will meet after
the Merger to  determine  the  Company's  independent  accountants  for the year
ending June 30, 1999.

         A  representative  of Grant Thornton LLP will be present at the Meeting
to respond to appropriate  questions of stockholders  and to make a statement if
he so  desires.  A  representative  of BDO  Seidman  will also be present at the
Meeting to respond to appropriate  questions of stockholders  regarding  Steiner
and to make a statement if he so desires.

                              STOCKHOLDER PROPOSALS

   
         Stockholder  proposals  intended to be presented at the Company's  1999
Annual  Meeting  of  Stockholders,  which the  Company  contemplates  holding in
September,  1999, must be received at the company's  principal executive offices
located at 250 South  Milpitas  Boulevard,  Milpitas,  California  95035,  on or
before  May 3, 1999 for  consideration  for  inclusion  in the  Company's  Proxy
Statement and form of proxy relating to that meeting.
    

                                  OTHER MATTERS

         As of the date of this Proxy Statement,  the Company's  management does
not know of any  business,  other  than  that  mentioned  above,  which  will be
presented for consideration at the Meeting. However, if any other matters should
properly  come before the Meeting,  it is the  intention of the persons named in
the  accompanying  form of proxy to vote the  proxies in  accordance  with their
judgment on such matters.

   
         STOCKHOLDERS MAY OBTAIN, WITHOUT CHARGE, A COPY OF THE COMPANY'S ANNUAL
REPORT ON FORM 10-K FOR THE YEAR  ENDED JUNE 30,  1998,  WHICH THE  COMPANY  HAS
FILED WITH THE  SECURITIES  AND  EXCHANGE  COMMISSION,  BY WRITING  LLOYD FRANK,
SECRETARY, METRO-TEL CORP., 250 SOUTH MILPITAS BOULEVARD,  MILPITAS,  CALIFORNIA
95035.
    

                                     By Order of the Board of Directors,

                                           /s/  Lloyd Frank

                                                Lloyd Frank
                                                 Secretary
Date:  October 5, 1998


                                      -65-


<PAGE>
   



                          INDEX TO FINANCIAL STATEMENTS

                                                                        Page 
                                                                    ------------

                                 METRO-TEL CORP.

Report of Independent Certified Public Accountants........................F-2

Balance Sheets as of
         June 30, 1997 and June 30, 1998..................................F-3

Statements of Operations for the years ended
         June 30, 1997 and 1998...........................................F-5

Statement of Changes in Stockholders' Equity..............................F-6

Statements of Cash Flows for the years ended
         June 30, 1997 and 1998...........................................F-7

Notes to Financial Statements.............................................F-8


                             STEINER-ATLANTIC CORP.

Report of Independent Certified Public Accountants........................F-16

Balance Sheets at December 31, 1997
         and June 30, 1998 (audited)......................................F-17

Statements of Income for the
         years ended December 31, 1996 and 1997 and for the
         six months ended June 30, 1997 and 1998 (audited)................F-18

Statements of Shareholders Equity for the years ended
         December 31, 1996 and 1997 and for the
         six months ended June 30, 1998 (audited).........................F-19

Statements of Cash Flows for the years ended
         December 31, 1996 and 1997  and for the
         six months ended June 30, 1997 and 1998 (audited)................F-20

Notes to Financial Statements.............................................F-21

                                       F-1
                                 
    
    
<PAGE>



               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
               --------------------------------------------------





Board of Directors and Stockholders
Metro Tel Corp.

We have audited the  accompanying  balance  sheets of Metro Tel Corp. as of June
30,  1997 and  1998,  and the  related  statements  of  operations,  changes  in
stockholders'  equity and cash flows for the years then ended.  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 audit 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 Metro Tel Corp. as of June 30,
1997 and 1998,  and the  results  of its  operations  and its cash flows for the
years then ended in conformity with generally accepted accounting principles.



/S/ GRANT THORNTON LLP

San Jose, California
August 10, 1998
                                       F-2

<PAGE>

                                 METRO TEL CORP.

                                 BALANCE SHEETS

                                    JUNE 30,

<TABLE>
<CAPTION>


                                     ASSETS

                                                                                           1997            1998
                                                                                           -----           -----
CURRENT ASSETS

<S>                                                                                  <C>            <C>        
   Cash and cash equivalents                                                             $   498,615    $   475,508

   Trade receivables, net of allowance for doubtful accounts of

      $10,000 in 1997 and 1998                                                               550,457        486,144

   Inventories                                                                             1,516,339      1,434,147

   Prepaid expenses and other                                                                 43,696         78,766
                                                                                      --------------     ---------------            

              Total current assets                                                         2,609,107      2,474,565

DEFERRED INCOME TAXES                                                                         27,000        133,000


PROPERTY AND EQUIPMENT - AT COST

   Machinery and equipment                                                                   486,683        566,732

   Furniture and fixtures                                                                     76,883         76,927

   Leasehold improvements                                                                     8,765           8,765
                                                                                     ---------------     ---------------           

                                                                                            572,331         652,424
Less accumulated depreciation and amortization                                              457,671         501,078
                                                                                     ---------------     ---------------     

                                                                                            114,660        151,346
OTHER ASSETS

   Goodwill, net of accumulated amortization of $399,255 in 1997                             793,444        763,628
     and $429,071 in 1998
   Other, net                                                                                 10,465          9,676
                                                                                     ---------------     ---------------
                                                                                            803,909         773,304
                                                                                     ---------------     --------------- 

                                                                                         $3,554,676      $3,532,215
                                                                                     ================   ================
</TABLE>



        The accompanying notes are an integral part of these statements.

                                       F-3

<PAGE>


                                 METRO TEL CORP.

                           BALANCE SHEETS (CONTINUED)

                                    JUNE 30,

<TABLE>
<CAPTION>


                      LIABILITIES AND STOCKHOLDERS' EQUITY

                                                                    1997             1998
                                                                   ------            ----             
CURRENT LIABILITIES

<S>                                                            <C>             <C>         
   Accounts payable                                               $    212,171    $    196,694

   Accrued liabilities                                                 171,880         216,566

   Accrued expenses related to pending acquisition                          -          300,000
                                                               ---------------     ------------            

              Total current liabilities                                384,051         713,260

DEFERRED INCOME TAXES                                                    7,000           5,000


COMMITMENTS AND CONTINGENCIES                                                 -               -


STOCKHOLDERS' EQUITY

   Common stock, 6,000,000 shares authorized,

      2,080,296 shares issued and 2,054,046 shares

      outstanding in 1997 and 1998                                      52,007          52,007

   Additional paid-in capital                                        2,152,423       2,152,423

   Retained earnings                                                 1,027,945         678,275
                                                               ---------------     -------------           

                                                                     3,232,375       2,882,705
   Less 26,250 shares of treasury stock - at cost                      (68,750)        (68,750)
                                                               ---------------     -------------
                                                                    3,163,625        2,813,955
                                                               ---------------     -------------

                                                                  $ 3,554,676      $ 3,532,215
                                                               ===============     ==============

</TABLE>


        The accompanying notes are an integral part of these statements.
                                       F-4

<PAGE>
                                 METRO TEL CORP.

                            STATEMENTS OF OPERATIONS

                              YEARS ENDED JUNE 30,


<TABLE>
<CAPTION>

                                                                    1997             1998
                                                                   ------            ----       

<S>                                                             <C>             <C>        
Net sales                                                          $ 3,882,818     $ 3,839,077
Cost of goods sold                                                   2,413,529       2,570,561
                                                                --------------     ---------------            


           Gross profit                                              1,469,289       1,268,516


Selling, general and administrative expenses                         1,212,361       1,249,612
Expenses related to pending acquisition                                       -        300,000
Research and development                                               238,061         228,755
Interest and other income                                               (6,254)        (10,181)
                                                               ----------------  ---------------
                                                                    1,444,168        1,768,186
                                                               ----------------  ---------------

           Earnings (loss) before provision for income taxes           25,121         (499,670)

Provision for income taxes                                             13,000         (150,000)
                                                               ---------------   ---------------              

           NET EARNINGS (LOSS)                                   $     12,121    $    (349,670)
                                                               ===============   ===============             


Earnings (loss) per common share - Basic and diluted                     $.01           $(.17)

Weighted average number of common shares outstanding -

   Basic and diluted                                                 2,025,711       2,054,046
</TABLE>



        The accompanying notes are an integral part of these statements.

                                       F-5

<PAGE>

                                 METRO TEL CORP.

                  STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY

                       YEARS ENDED JUNE 30, 1997 AND 1998

<TABLE>
<CAPTION>


                                          Common Stock           Additional
                                        $.025 Par Value           Paid-in        Retained      Treasury
                                       Shares        Amount       Capital        Earnings        Stock         Total
                                       ------        ------      ----------      ---------     ---------       -----

<S>                                  <C>           <C>          <C>            <C>           <C>            <C>       
Balance at July 1, 1996                 2,030,296     $50,757      $2,107,173     $1,015,824    $(68,750)      $3,105,004


   Net earnings                                 -           -               -         12,121            -          12,121


   Stock options exercised                50,000        1,250          45,250              -            -          46,500
                                   -------------    ------------- ------------- -------------  ------------- -------------- 


Balance at June 30, 1997                2,080,296      52,007       2,152,423      1,027,945     (68,750)       3,163,625


   Net loss                                    -            -               -      (349,670)            -       (349,670)
                                   --------------   ------------- ------------- -------------  ------------- ------------- 


BALANCE AT JUNE 30, 1998               2,080,296      $52,007      $2,152,423    $   678,275    $(68,750)      $2,813,955
                                   ==============  =============  ============== ============  =============  ============

</TABLE>


        The accompanying notes are an integral part of these statements.

                                       F-6

<PAGE>


                                 METRO TEL CORP.

                            STATEMENTS OF CASH FLOWS

                              YEARS ENDED JUNE 30,


<TABLE>
<CAPTION>

                                                                                 1997          1998
                                                                                ------         ----          

Cash flows from operating activities:

<S>                                                                           <C>          <C>       
   Net earnings (loss)                                                           $  12,121    $(349,670)

   Adjustments to reconcile net earnings (loss) to net cash provided

      by operating activities

        Depreciation and amortization                                               66,558        74,012

        Deferred income taxes                                                      (3,000)     (108,000)

        (Increase) decrease in operating assets:

           Trade receivables                                                       165,646        64,313

           Inventories                                                           (102,960)        82,192

           Prepaid expenses and other assets                                      (18,345)      (35,070)

        Increase (decrease) in operating liabilities:

           Accounts payable                                                          2,203      (15,477)

           Accrued liabilities                                                     (2,324)        44,686

           Accrued expenses related to pending acquisition                               -       300,000

           Income taxes payable                                                   (18,866)             -
                                                                              ------------      ---------           

              Net cash provided by operating activities                            101,033        56,986

Cash flows from investing activities:

   Capital expenditures                                                           (60,842)      (80,093)


Cash flows from financing activities:

   Issuance of common stock                                                        46,500              -
                                                                              ------------    ----------          


        NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                        86,691      (23,107)


Cash and cash equivalents at beginning of year                                    411,924        498,615
                                                                               -----------     ----------          


Cash and cash equivalents at end of year                                         $498,615      $ 475,508
                                                                                ==========     ==========         


Supplemental disclosure of cash flow information:
- ------------------------------------------------
   Cash paid during the year for:

      Income taxes                                                               $  60,127   $     1,989
</TABLE>



        The accompanying notes are an integral part of these statements.

                                       F-7

<PAGE>

                                 METRO TEL CORP.

                          NOTES TO FINANCIAL STATEMENTS

                             JUNE 30, 1997 AND 1998



NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         Metro Tel Corp.  (the  "Company")  is a  Delaware  corporation  engaged
         principally in the manufacture and sale of telephone test equipment and
         customer  premise  equipment,  as  well  as  related  accessories.  The
         principal  market for the Company's  products is the United  States.  A
         summary  of  the  significant   accounting   policies  applied  in  the
         preparation of the accompanying financial statements follows:

         1.       Revenue Recognition

                  Sales are recorded as products are shipped.

         2.       Inventories

                  Inventories are stated at the lower of cost or market. Cost is
                  principally  determined by the weighted average method,  which
                  approximates the first-in, first-out ("FIFO") method.

         3.       Property and Equipment

                  Property and  equipment are stated at cost,  less  accumulated
                  depreciation and  amortization.  Depreciation and amortization
                  are provided for in amounts  sufficient  to relate the cost of
                  depreciable  assets to operations over their estimated  useful
                  lives  (generally 5 to 10 years),  on a  straight-line  basis.
                  Depreciation  and  amortization  of property and equipment was
                  $36,740 and $43,407 in fiscal 1997 and 1998, respectively.

         4.       Goodwill

                  Goodwill, representing cost in excess of the book value of net
                  assets acquired,  is being amortized on a straight-line  basis
                  over a period of 40 years.  On an  ongoing  basis,  management
                  reviews  the  valuation  and   amortization   of  goodwill  to
                  determine possible  impairment by comparing the carrying value
                  to the undiscounted future cash flows of the related assets.

         5.       Income Taxes

                  Deferred income taxes are recognized for temporary differences
                  between the financial statement and income tax bases of assets
                  and  liabilities  and  loss   carryforwards   and  tax  credit
                  carryforwards for which income tax benefits are expected to be
                  realized in future years. A valuation allowance is established
                  to reduce  deferred  tax assets if it is more  likely than not
                  that all, or some  portion,  of such  deferred tax assets will
                  not be realized. The effect on deferred

                                       F-8

<PAGE>


                                 METRO TEL CORP.

                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

                             JUNE 30, 1997 AND 1998


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

                  taxes of a change in tax rates is  recognized in the statement
                  of operations in the period that includes the enactment date.

         6.       Earnings (Loss) Per Common Share              

                  The  Company  has  adopted  the  provisions  of  Statement  of
                  Financial  Accounting Standards ("SFAS") No. 128, Earnings Per
                  Share, for all periods presented. SFAS No. 128 requires a dual
                  presentation of basic and diluted earnings per share ("EPS").

                  Basic  earnings  (loss)  per  common  share is based  upon the
                  weighted average number of shares of common stock  outstanding
                  during the year.  Common stock equivalents are included in the
                  weighted  average  number of common  shares  outstanding,  for
                  purposes of calculating diluted earnings per share, when their
                  effect is dilutive.  The effect of common stock equivalents on
                  earnings (loss) per share is  anti-dilutive  in 1997 and 1998.
                  The  adoption of SFAS No. 128 for fiscal 1997 had no impact on
                  previously reported earnings per share.

         7.       Cash and Cash Equivalents

                  The  Company  considers  all highly  liquid  investments  with
                  original  maturities  of  three  months  or  less  to be  cash
                  equivalents for purposes of the statement of cash flows.

         8.       Principal Customers

                  The Company sells its products principally to companies in the
                  telecommunications  industry  and to  distributors,  with  its
                  credit risk being dependent on the economic  conditions of the
                  industry and generally  prevailing  economic  conditions.  The
                  Company performs  ongoing credit  evaluations of its customers
                  and  does  not  generally  require  collateral.  Sales  to two
                  customers  accounted for 19% and 10% of total sales for fiscal
                  1997 and 15% and 11% of  total  sales  for  fiscal  1998.  Two
                  customers  accounted for 18% and 16% of trade  receivables  at
                  June 30, 1997 and 15% and 13% of trade receivables at June 30,
                  1998.

         9.       Use of Estimates

                  In preparing financial statements in conformity with generally
                  accepted accounting principles, management is required to make
                  estimates and assumptions  that affect the reported amounts of
                  assets and liabilities and disclosure of contingent assets and
                  liabilities at the date of the financial

                                       F-9

<PAGE>


                                 METRO TEL CORP.

                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

                             JUNE 30, 1997 AND 1998


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

                  statements,  as well as the  reported  amounts of revenues and
                  expenses  during the reporting  period.  Actual  results could
                  differ from those estimates.


NOTE B - INVENTORIES

The components of inventories are summarized as follows:

                                                      June 30,
                                               ----------------------
                                               1997              1998
                                               ----              ----

Raw materials                                 $692,368          $640,414
Work-in-process                                232,818           289,498
Finished goods                                 591,153           504,235

                                            $1,516,339        $1,434,147
                                            ==========        ==========

NOTE C - STOCK OPTIONS

         The  Company  has  in  effect  a  1991  Stock  Option  Plan  and a 1994
         Non-Employee  Director  Stock Option Plan that  authorize  the grant of
         options to purchase  250,000 and 100,000 shares,  respectively,  of the
         Company's  common stock to key management  employees of the Company and
         members of the Company's  Board of Directors,  respectively.  The plans
         provide that option  prices will not be less than the fair market value
         per  share  on  the  date  the  option  is  granted.   Accordingly,  no
         compensation  cost has been  recognized  for options  granted under the
         plans. Had compensation cost for the plans been determined based on the
         fair value of the options at the grant dates consistent with the method
         prescribed in SFAS No. 123,  Accounting for  Stock-Based  Compensation,
         the  Company's  net  earnings  and  earnings  per share would have been
         reduced to the pro forma amounts indicated below. Pro forma amounts for
         1997 and 1998 may not be  indicative  of pro  forma  results  in future
         periods  because the pro forma  amounts  below do not include pro forma
         compensation cost for options granted prior to fiscal 1996.

                                      F-10

<PAGE>


                                 METRO TEL CORP.

                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

                             JUNE 30, 1997 AND 1998



NOTE C - STOCK OPTIONS (continued)

                                     1997                  1998
                                  ----------            -------

         Net earnings (loss)
             As reported            $12,121             $(349,670)
             Pro forma                2,087              (357,311)

         Per share
             As reported              $0.01                 $(.17)
             Pro forma                 0.00                  (.17)

         The fair value of each option  grant is  estimated on the date of grant
         using  the  Black-Scholes  options  pricing  model  with the  following
         weighted-average  assumptions  used for grants in 1997  (there  were no
         grants  in  1998):  no  dividend  yield;  expected  volatility  of 90%;
         risk-free interest rate of 5.9%; and expected lives of 4 years.

         In  addition,  in each of June 1991 and May 1993,  the Company  granted
         stock  options  to  purchase  30,000  shares  of its  common  stock  to
         nonemployee  directors  at an  exercise  price of $1.19  and  $1.00 per
         share,  respectively,  the fair  market  values  on the dates of grant.
         These options were not granted  pursuant to the Company's  stock option
         plans.  Options for 20,000  shares  expired in May 1996.  The remaining
         options  to  purchase  40,000  shares are  exercisable  over a ten-year
         period.

         A summary of the status of options  granted under the  Company's  stock
         options plans,  including  options  granted to  non-employee  directors
         prior to the 1994  Plan,  as of June 30,  1997 and  1998,  and  changes
         during the years ended on those dates, is presented below.
<TABLE>
<CAPTION>


                                                   1997                 1998

                                                           Weighted            Weighted
                                                            Average            Average
                                                           Exercise            Exercise
                                             Shares          Price    Shares     Price

<S>                                             <C>           <C>    <C>        <C>  
Outstanding at beginning of year                231,000       $0.98  225,000    $0.98
Granted                                          90,000        0.90     -         -
Exercised                                      (50,000)        0.93     -         -
Canceled or expired                            (46,000)        0.85     -         -
                                                225,000       $0.98  225,000    $0.98
Weighted average grant-date fair value of
options granted during the year                               $0.65               -
</TABLE>

                                      F-11

<PAGE>


                                 METRO TEL CORP.

                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

                             JUNE 30, 1997 AND 1998


NOTE C - STOCK OPTIONS (continued)

         The following  information relates to stock options outstanding at June
         30, 1998:

           Range of exercise prices                                 $0.81-$1.19
           Options outstanding                                          225,000
           Weighted average exercise price of options outstanding         $0.98
           Weighted average remaining contractual life (years)                8
           Options exercisable                                          209,000
           Weighted average exercise price of options exercisable         $0.98


NOTE D - INCOME TAXES

         The provision (benefit) for income taxes is summarized as follows:

                                                            June 30,
                                                      -----------------------
                                                      1997             1998
                                                      ----             -----
           Current
               Federal                               $11,000        $(40,000)
               State                                   5,000          (2,000)
           Deferred                                   (3,000)       (108,000)
                                                   ---------       ----------

                                                     $13,000       $(150,000)
                                                   =========       ==========

         The tax effects of  temporary  differences  which give rise to deferred
         tax assets (liabilities) are summarized as follows:

                                                                 June 30,
                                                         -------------------
                                                          1997          1998
                                                         -----          ----
         Deferred tax assets (liabilities)
           Acquisition costs                        $        -         $99,000
           Operating loss carryforward                       -           7,000
           Inventory capitalization                       15,500        14,000
           Vacation accrual                                8,500        10,000
           Trade receivables                               3,000         3,000
           Depreciation                                   (7,000)       (5,000)
                                                         --------     ---------
                                                          20,000       128,000
         Valuation allowance                                 -             -
                                                         --------     ---------

               Net deferred tax asset                    $20,000      $128,000
                                                         =======      =========
                                      F-12

<PAGE>


                                 METRO TEL CORP.

                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

                             JUNE 30, 1997 AND 1998


         The following is a reconciliation  of the provision for income taxes to
         the Federal statutory income tax rate:

                                                              June 30,
                                                        ---------------------
                                                        1997             1998
                                                        ----             ----

         Federal statutory rate                        34.0%          (34.0)%
         State taxes, net of Federal benefit            6.5            (4.2)
         Amortization of goodwill                      13.2               2.0
         Effect of operating loss carryback             -                 5.5
         Effect of graduated Federal tax rates        (11.9)                -
         Other, net                                     9.9                .7
                                                     ------          --------

                                                       51.7%          (30.0)%
                                                     ======          ======== 


NOTE E - ACCRUED LIABILITIES

         Accrued liabilities are summarized as follows:

                                                           June 30,
                                                   -----------------------
                                                   1997             1998
                                                   ----             ----

         Payroll and employee benefits            $80,934         $108,387
         Profit-sharing contributions              49,589           54,528
         Accrued professional fees                 36,000           36,000
         Other                                      5,357           17,651
                                              -----------       ----------

                                                 $171,880         $216,566
                                              ===========       ==========


NOTE F - EMPLOYEE BENEFIT PLANS

         The Company maintains a profit-sharing plan which covers  substantially
         all employees.  Annual  contributions,  determined at the discretion of
         the Board of  Directors,  were  $49,589 in fiscal  1997 and  $54,527 in
         fiscal 1998.

         The  Company  also  maintains  a 401(k)  retirement  plan which  covers
         substantially  all  employees  and  provides  for  voluntary   employee
         contributions  with employer matching  contributions of up to 2% of the
         employee's  compensation.  The Company's matching contribution for this
         401(k) retirement plan was $19,000 for both fiscal 1997 and 1998.

                                      F-13

<PAGE>


                                 METRO TEL CORP.

                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

                             JUNE 30, 1997 AND 1998


NOTE G - COMMITMENTS AND CONTINGENCIES

         Leases

         The  Company  occupies  a  manufacturing  and  warehouse   facility  in
         California  pursuant to a  noncancelable  operating  lease  expiring in
         March 1999. This lease does not contain a renewal  option.  The minimum
         rental commitment under this lease, at June 30, 1998, is $87,000.

         Rent   expense   charged  to   operations   (including   rent  under  a
         noncancelable lease for an office facility in New York which expired in
         February  1997) was  $147,000  and  $116,000  for fiscal 1997 and 1998,
         respectively.

         Employment Agreements

   
         The Company is obligated under an employment  agreement,  expiring June
         30, 2001,  with an officer to pay  $173,000  per annum.  The Company is
         also a  party  to an  employment  arrangement  with  another  executive
         officer  pursuant to which he has been receiving  a salary of  $150,000
         per annum since July 1, 1997.
    

         Royalty Agreement

         The Company is presently  obligated  pursuant to a royalty agreement to
         pay the  greater of 10% of sales of  certain  products  or $75,000  per
         year.  Payments  were  $79,800 and  $113,000  for fiscal 1997 and 1998,
         respectively.  The  Company  is also  obligated  pursuant  to a  second
         royalty agreement to pay 10% of annual sales of certain other products.
         Payments  under the second  royalty  agreement were $27,000 and $10,000
         for fiscal 1997 and 1998, respectively.


NOTE H - EXPORT SALES

         Export  sales were  approximately  $252,000 and $189,000 in fiscal 1997
         and 1998, respectively.


NOTE I - FINANCIAL INSTRUMENTS

         The carrying amounts of financial  instruments  including cash and cash
         equivalents, accounts receivable and accounts payable approximated fair
         value as of June 30, 1997 and 1998.

                                      F-14

<PAGE>


                                 METRO TEL CORP.

                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

                             JUNE 30, 1997 AND 1998

NOTE J - SUBSEQUENT EVENTS

         On  July  1,  1998,  the  Company  and   Steiner-Atlantic   Corporation
         ("Steiner")  entered into an agreement which provides for the merger of
         a  newly-formed  Subsidiary of the Company with and into Steiner.  Upon
         completion of the merger, Steiner will become a wholly-owned subsidiary
         of the Company and the Company would issue  4,270,954  shares of common
         stock to the present  shareholders  of Steiner,  which would  represent
         approximately 69% of the shares to be outstanding immediately following
         the  completion  of the merger.  In  addition,  the Company  will grant
         options at 100% of fair market  value for the purchase of up to 500,000
         shares of its common stock to  employees of Steiner  other than Steiner
         shareholders.

         For financial accounting  purposes,  this transaction will be accounted
         for as a reverse acquisition of the Company by Steiner.

                                      F-15

<PAGE>



Report of Independent Certified Public Accountants


Board of Directors and Shareholders
Steiner-Atlantic Corp.
Miami, Florida


We have audited the accompanying  balance sheet of Steiner-Atlantic  Corp. as of
December 31, 1997 and the related statements of income, shareholders' equity and
cash flows for each of the two years in the period then ended.  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 audit 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  Steiner-Atlantic  Corp. at
December 31, 1997, and the results of its operations and its cash flows for each
of the two years in the period then ended in conformity with generally  accepted
accounting principles.                         


                                                            /S/ BDO SEIDMAN, LLP

Miami, Florida                                                  BDO Seidman, LLP
April 1, 1998, except for Note 1 
   which is as of July 1, 1998

                                       F-16

<PAGE>

                                                          Steiner-Atlantic Corp.
                                                                  Balance Sheets



<TABLE>
<CAPTION>


                                                                           December 31,         June 30,
                                                                               1997               1998
                                                                                              (Unaudited)
- ---------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>                  <C>
ASSETS

CURRENT ASSETS
   Cash and cash equivalents                                            $         632,331   $       828,390
   Accounts receivable (Note 7)                                                 1,214,523         1,021,213
   Current portion of lease receivables (Notes 2 and 7)                           193,562           161,007
   Inventories                                                                  3,108,303         2,767,624
   Other current assets (Note 6)                                                  116,653            67,238
- ---------------------------------------------------------------------------------------------------------------

Total current assets                                                            5,265,372         4,845,472

LEASE RECEIVABLES - due after one year (Notes 2 and 7)                            214,177           148,651

PROPERTY AND EQUIPMENT, at cost - net of accumulated
   depreciation and amortization (Note 3)                                         147,039           146,461
- ---------------------------------------------------------------------------------------------------------------

                                                                        $       5,626,588   $     5,140,584
===============================================================================================================


LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES
   Line of credit (Note 5)                                              $         500,000   $     1,000,000
   Accounts payable and accrued expenses (Note 6)                                 869,035         1,391,222
   Customer deposits                                                              304,278           389,371
   Current portion of term loan (Note 5)                                          200,000           200,000
- ------------------------------------------------------------------------------------------------------------

Total current liabilities                                                       1,873,313         2,980,593
TERM LOAN, less current portion (Note 5)                                          316,613           216,613
- ------------------------------------------------------------------------------------------------------------

Total liabilities                                                               2,189,926         3,197,206
- ------------------------------------------------------------------------------------------------------------

COMMITMENTS (Notes 6, 8 and 9)
- ------------------------------------------------------------------------------------------------------------

SHAREHOLDERS' EQUITY 
   Common stock, $.50 par value:
     Authorized shares - 600,000; issued and
     outstanding 339,500 shares                                                   169,750           169,750
   Retained earnings                                                            1,448,950         1,448,950
   Undistributed shareholders' earnings                                         1,817,962           324,678
- ------------------------------------------------------------------------------------------------------------

Total shareholders' equity                                                      3,436,662         1,943,378
- ------------------------------------------------------------------------------------------------------------

                                                                        $       5,626,588   $     5,140,584
============================================================================================================
</TABLE>

    See accompanying summary of significant accounting policies and notes to
                             financial statements.

                                       F-17

<PAGE>
                                                          Steiner-Atlantic Corp.
                                                           Statements of Income



<TABLE>
<CAPTION>



                                                                 Year ended December 31,          Six months ended June 30,
                                                              ------------------------------    -----------------------------

                                                                  1996             1997             1997             1998

                                                                                                         (Unaudited)
- ------------------------------------------------------------------------------------------------------------------------------
<S>                                                       <C>              <C>              <C>              <C>           
REVENUES:
NET SALES                                                    $   13,857,817   $   14,093,632   $    6,511,446   $    7,747,321

COMMISSIONS AND OTHER INCOME                                        157,900          155,809           72,714           87,388
- -------------------------------------------------------------------------------------------------------------------------------

Total                                                            14,015,717       14,249,441        6,584,160        7,834,709
- -------------------------------------------------------------------------------------------------------------------------------

COST OF SALES                                                     9,953,041       10,344,113        4,628,985        5,856,339

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES (NOTE 6)             3,398,345        3,474,421        1,595,932        1,698,058
- -------------------------------------------------------------------------------------------------------------------------------

Total                                                            13,351,386       13,818,534        6,224,917        7,554,397
- -------------------------------------------------------------------------------------------------------------------------------

OPERATING INCOME                                                    664,331          430,907          359,243          280,312
- -------------------------------------------------------------------------------------------------------------------------------

Other Income (Expense):
    Interest income                                                 138,426          100,158           55,591           40,390
    Management fee income (Note 6)                                  145,000           40,000                -          150,000
    Interest expense                                                (83,543)         (60,940)         (35,740)         (26,509)
- -------------------------------------------------------------------------------------------------------------------------------

TOTAL OTHER INCOME                                                  199,883           79,218           19,851          163,881
- -------------------------------------------------------------------------------------------------------------------------------

NET INCOME                                                   $      864,214   $      510,125   $      379,094          444,193
===============================================================================================================================

Net income per share                                         $         2.55   $         1.50   $         1.12   $         1.31

Weighted average number of shares of
    common stock outstanding                                        339,500          339,500          339,500          339,500

PRO FORMA AMOUNTS (UNAUDITED):
    Net income                                               $      864,214   $      510,125   $      379,094          444,193
    Provision for income taxes (Note 4)                             329,935          195,555          144,722          170,939
- -------------------------------------------------------------------------------------------------------------------------------

PRO FORMA NET INCOME (UNAUDITED)                             $      534,279   $      314,570   $      234,372   $      273,254
===============================================================================================================================

Pro forma net income per share (unaudited)                   $         1.57   $          .93   $          .69   $          .80

Weighted average number of shares of common stock
outstanding                                                         339,500          339,500          339,500          339,500
===============================================================================================================================
</TABLE>


    See accompanying summary of significant accounting policies and notes to
                             financial statements.

                                       F-18

<PAGE>
                                                          Steiner-Atlantic Corp.
                                              Statements of Shareholders' Equity
                                  For the years ended December 31, 1996 and 1997
                                      and for the six months ended June 30, 1998


<TABLE>
<CAPTION>

                                                                                          Undistributed       Total
                                                               Common        Retained     Shareholders'   Stockholders'
                                                                Stock        Earnings        Earnings         Equity
- ----------------------------------------------------------------------------------------------------------------------

<S>                                              <C>                 <C>              <C>             <C>              
Balance at December 31, 1995                               $   169,750   $  1,448,950    $  1,813,623   $   3,432,323
Distributions                                                        -              -        (770,000)       (770,000)
Net income                                                           -              -         864,214         864,214
- ----------------------------------------------------------------------------------------------------------------------

Balance at December 31, 1996                                   169,750      1,448,950       1,907,837       3,526,537
Distributions                                                        -              -        (600,000)       (600,000)
Net income                                                           -              -         510,125         510,125
- ----------------------------------------------------------------------------------------------------------------------

Balance at December 31, 1997                                   169,750      1,448,950       1,817,962       3,436,662
Distributions                                                        -              -     (1,937,477)      (1,937,477)
Net income                                                           -              -         444,193         444,193
- ----------------------------------------------------------------------------------------------------------------------

Balance at June 30, 1998 (unaudited)                       $   169,750   $  1,448,950    $    324,678   $   1,943,378
======================================================================================================================
</TABLE>


    See accompanying summary of significant accounting policies and notes to
                             financial statements.

                                       F-19

<PAGE>
                                                          Steiner-Atlantic Corp.
                                                        Statements of Cash Flows


<TABLE>
<CAPTION>


                                                                 Years ended December 31,         Six months ended June 30,

                                                                  1996             1997             1997             1998

                                                                                                         (Unaudited)
- ------------------------------------------------------------------------------------------------------------------------------

<S>                                                     <C>                 <C>              <C>              <C>                
CASH PROVIDED BY OPERATING ACTIVITIES:
   Net income                                                $      864,214   $      510,125   $      379,094   $      444,193
   Adjustments to reconcile net income to net cash
     provided by operating activities:
       Bad debt expense                                              19,414           21,799                -           39,948
       Depreciation and amortization                                 40,064           34,643           14,622           15,621
       Net changes in operating assets and liabilities:
         (Increase) decrease in:
           Accounts and lease receivables                           331,387         (373,356)         (91,154)         251,443
           Inventories                                             (185,972)          73,249           69,903          340,679
           Other current assets                                      32,998          (14,845)         (77,328)          49,415
           Other assets                                             134,720                -           (3,160)               -
         Increase (decrease) in:
           Accounts payable and accrued expenses                    (89,415)          70,597          131,436          347,187
           Customer deposits                                        (35,138)         124,406          243,442           85,093
- -------------------------------------------------------------------------------------------------------------------------------

Cash provided by operating activities                             1,112,272          446,618          666,855        1,573,579
- -------------------------------------------------------------------------------------------------------------------------------

CASH USED FOR INVESTING ACTIVITIES:
   Loan to affiliate                                                      -          (50,000)               -                -
   Capital expenditures                                             (23,850)         (30,406)               -          (15,043)
- -------------------------------------------------------------------------------------------------------------------------------

Cash used for investing activities                                  (23,850)         (80,406)               -          (15,043)
- -------------------------------------------------------------------------------------------------------------------------------

CASH USED FOR FINANCING ACTIVITIES:
   Borrowings (repayments) under line of credit (net)              (300,000)         500,000                -          500,000
   Payments on term loan                                           (183,334)        (216,720)        (116,666)        (100,000)
   Cash distributions to shareholders                              (770,000)        (600,000)        (200,000)      (1,937,477)
   Borrowings from shareholder                                      250,000                -                -                -
   Repayment of loan from shareholder                              (250,000)               -                -                -
   Borrowings from related company                                        -                -                -          175,000
- -------------------------------------------------------------------------------------------------------------------------------

Cash used for financing activities                               (1,253,334)        (316,720)        (316,666)      (1,362,477)
- -------------------------------------------------------------------------------------------------------------------------------

Increase (decrease) in cash and cash equivalents                   (164,912)          49,492          350,189          196,059
Cash and cash equivalents at beginning of period                    747,751          582,839          582,839          632,331
- -------------------------------------------------------------------------------------------------------------------------------

Cash and cash equivalents at end of period                   $      582,839   $      632,331   $      933,028   $      828,390
===============================================================================================================================

Supplemental Information:
   Cash paid for:
     Interest                                                $       83,543   $       60,940   $       35,740   $       26,509
===============================================================================================================================
</TABLE>


    See accompanying summary of significant accounting policies and notes to
                             financial statements.

                                       F-20
<PAGE>
                                                         Steiner-Atlantic Corp.
                                      Summary of Significant Accounting Policies
           Unaudited with respect to the six months ended June 30, 1997 and 1998



        NATURE OF BUSINESS          Steiner-Atlantic   Corp.  ("Steiner")  sells
                                    commercial  and  industrial  laundry and dry
                                    cleaning equipment,  boilers and replacement
                                    parts.

                                    Steiner primarily sells to customers located
                                    in the  United  States,  the  Caribbean  and
                                    Latin America.


        INVENTORIES                 Equipment  inventories  are  valued  at  the
                                    lower of cost  (determined  on the  specific
                                    identification basis) or market. Replacement
                                    part  inventories are valued at the lower of
                                    cost or market  determined  on the  first-in
                                    first-out method.


        PROPERTY, EQUIPMENT         Property and  equipment  are stated at cost.
        AND DEPRECIATION            Depreciation and amortization are calculated
                                    on the accelerated or straight-line  methods
                                    for  financial  reporting  purposes  and the
                                    accelerated  method for income tax  purposes
                                    over  lives  of  five  to  seven  years  for
                                    furniture  and equipment and the life of the
                                    lease for leasehold improvements.


        INCOME TAXES                Steiner  has  elected  to be  taxed  as an S
                                    Corporation  under applicable  provisions of
                                    the  Internal   Revenue  Code.   Under  such
                                    election,   shareholders  include  Steiner's
                                    income  in  their  own  federal  income  tax
                                    returns. Accordingly, Steiner is not subject
                                    to income taxes.

                                    The pro forma  provisions  for income  taxes
                                    and  net  income  assume  that  Steiner  was
                                    subject to income tax.

                                    For the  purpose of the pro forma  provision
                                    for income  taxes,  Steiner  has adopted the
                                    provisions   of   Statement   of   Financial
                                    Accounting  Standards (SFAS) 109, Accounting
                                    for Income Taxes for all periods  presented.
                                    Under the asset and liability method of SFAS
                                    109,   deferred  taxes  are  recognized  for
                                    differences  between financial statement and
                                    income tax bases of assets and liabilities.

        STATEMENT OF                For   purposes  of  this   statement,   cash
        CASH FLOWS                  equivalents   include   all  highly   liquid
                                    investments  with  original   maturities  of
                                    three months or less.                       
                                    

                                       F-21

<PAGE>

                                                          Steiner-Atlantic Corp.
                                      Summary of Significant Accounting Policies
           Unaudited with respect to the six months ended June 30, 1997 and 1998


        ESTIMATES                   The  preparation of financial  statements in
                                    conformity    with    generally     accepted
                                    accounting principles requires management to
                                    make estimates and  assumptions  that affect
                                    the   reported   amounts   of   assets   and
                                    liabilities  and  disclosure  of  contingent
                                    assets  and  liabilities  at the date of the
                                    financial   statements   and  the   reported
                                    amounts of revenues and expenses  during the
                                    reporting   period.   Actual  results  could
                                    differ from those estimates.


        EARNINGS                    Per  Share  Net  income  and pro  forma  net
                                    income  per share are based on the  weighted
                                    average  number of  shares  of common  stock
                                    outstanding during each period.


        FAIR VALUE OF               The Company's financial  instruments consist
        FINANCIAL INSTRUMENts       principally  of cash,  accounts  receivable,
                                    leases  receivables,  accounts  payable  and
                                    accrued  expenses.  The carrying  amounts of
                                    such  financial  instruments as reflected in
                                    the   balance   sheet    approximate   their
                                    estimated  fair  value  as of  December  31,
                                    1997.   The  estimated  fair  value  is  not
                                    necessarily  indicative  of the  amounts the
                                    Company  could  realize in a current  market
                                    exchange  or  of  future  earnings  or  cash
                                    flows.


        NEW ACCOUNTING              In  June  1997,  the  Financial   Accounting
        PRONOUNCEMENT               Standards   Board   issued   SFAS  No.  131,
                                    "Disclosures about Segments of an Enterprise
                                    and Related Information," which Steiner will
                                    adopt as required for all periods  beginning
                                    after  December  15,  1997.  This  statement
                                    requires   the    disclosure    of   certain
                                    information about operating  segments in the
                                    financial statements.  It also requires that
                                    public companies report certain  information
                                    about  their  products  and  services,   the
                                    geographic  areas in which they  operate and
                                    their major customers.

                                    The new standard is effective  for financial
                                    statements  for  periods   beginning   after
                                    December 15, 1997 and  requires  comparative
                                    financial  information  for earlier years to
                                    be restated.  Disclosure is not required for
                                    interim  periods  during the first year. The
                                    adoption   of  this  new   standard  is  not
                                    expected  to have a  significant  impact  on
                                    Steiner's financial statements.


        INTERIM FINANCIAL           The financial  statements for the six months
        STATEMENTS                  ended June 30, 1998 and 1997 are  unaudited.
                                    In the opinion of management, such financial
                                    statements     include    all    adjustments
                                    (consisting   only   of   normal   recurring
                                    accruals)  necessary for a fair presentation
                                    of  financial  position  and the  results of
                                    operations.  The results of  operations  for
                                    interim    periods   are   not   necessarily
                                    indicative of the results to be expected for
                                    the full year.


                                       F-22

<PAGE>
                                                          Steiner-Atlantic Corp.
                                                   Notes to Financial Statements
           Unaudited with respect to the six months ended June 30, 1997 and 1998






1.      GENERAL                     On   July   1,   1998,    Metro-Tel    Corp.
                                    ("Metro-Tel")  and  Steiner-Atlantic   Corp.
                                    ("Steiner") entered into a merger agreement,
                                    whereby   Metro-Tel  will  acquire  all  the
                                    issued  and  outstanding  shares of  capital
                                    stock of Steiner in exchange  for  4,720,954
                                    shares of Metro-Tel. In addition,  Metro-Tel
                                    will  issue  up to  500,000  shares  of  its
                                    common  stock  or  grant   options  for  the
                                    purchase  of up to  500,000  shares  of  its
                                    common stock to  shareholders  and employees
                                    of Steiner.

                                    For  financial  accounting  purposes,   this
                                    transaction  will  be  accounted  for  as  a
                                    reverse acquisition of Metro-Tel by Steiner.


2.      LEASE RECEIVABLES           Lease   receivables   result  from  customer
                                    leases of equipment under arrangements which
                                    qualify as  sales-type  leases.  At June 30,
                                    1998,  annual future lease payments,  net of
                                    deferred   interest  ($57,164  at  June  30,
                                    1998),   due  under  these   leases  are  as
                                    follows:


                                    Year ending June 30,
                                    --------------------------------------------
                                    1999                          $ 161,007   
                                    2000                             68,026   
                                    2001                             41,659   
                                    2002                             24,016   
                                    2003                             12,628   
                                                                              
                                                                              
                                    Thereafter                        2,322   
                                    --------------------------------------------

                                                                  $ 309,658
                                    ============================================



3.      PROPERTY AND                Major  classes  of  property  and  equipment
        EQUIPMENT                   consist of the following:
<TABLE>
<CAPTION>
        


                                                                 December 31,     June 30, 
                                                                     1997           1998   
                                    -----------------------------------------------------  
                                                                                           
<S>                                                            <C>         <C>          
                                    Furniture and equipment       $ 433,535   $   448,578  
                                    Leasehold improvements          237,682       237,682  
                                    -----------------------------------------------------  
                                                                                           
                                    Total cost                      671,217       686,260  
                                                                                           
                                    Less accumulated depreciation                          
                                    and amortization                524,178       539,799  
                                    -----------------------------------------------------  
                                                                                           
                                                                  $ 147,039   $   146,461  
                                    =====================================================
</TABLE>
  
                                    
                                       F-23

<PAGE>
                                                          Steiner-Atlantic Corp.
                                                   Notes to Financial Statements
           Unaudited with respect to the six months ended June 30, 1997 and 1998



4.      INCOME TAXES                The  following  are  the  components  of pro
        (UNAUDITED)                 forma income tax provision:

<TABLE>
<CAPTION>


                                                     Year Ended                 Six Months Ended 
                                                    December 31,                    June 30,     
                                                                                                 
                                                    1996         1997        1997        1998    
                                    -------------------------------------------------------------
                                                                                                 
                                                                                                 
                                <S>           <C>          <C>          <C>        <C>       
                                    Current                                                      
                                        Federal   $  279,616   $  189,074   $ 131,487  $  143,910
                                        State         47,864       32,366      22,508      24,536
                                    -------------------------------------------------------------
                                                                                                 
                                                     327,480      221,440     153,995     168,446
                                    -------------------------------------------------------------
                                                                                                 
                                    Deferred                                                     
                                        Federal        2,096      (22,102 )    (7,918)      2,129
                                        State            359       (3,783 )    (1,355)        364
                                    -------------------------------------------------------------
                                                                                                 
                                                       2,455      (25,885 )    (9,273)      2,493
                                                                                                 
                                    Total         $  329,935   $  195,555   $ 144,722  $  170,939
                                    =============================================================
</TABLE>
                                    The pro forma  provision  for  income  taxes
                                    represents  the estimated  income taxes that
                                    would have been  reported  had  Steiner  not
                                    been an S  Corporation  and had been subject
                                    to Federal and state income taxes.

                                    The  reconciliation  of pro forma income tax
                                    computed  at  the  United   States   federal
                                    statutory  tax  rate of 34% to the  proforma
                                    provision for income taxes is as follows:

                                      F-24

<PAGE>
                                                          Steiner-Atlantic Corp.
                                                   Notes to Financial Statements
           Unaudited with respect to the six months ended June 30, 1997 and 1998
<TABLE>
<CAPTION>



                                                                     Year Ended             Six Months Ended 
                                                                    December 31,                June 30,     
                                                                                                             
                                                                1996         1997        1997        1998    
                                    -------------------------------------------------------------------------
                                  <S>                     <C>           <C>          <C>         <C>             
                                    Tax at the United                                                        
                                    States   statutory rate   $  293,833   $  173,443   $ 128,892  $  153,826
                                                                                                             
                                    State income taxes, net                                                  
                                    of  federal benefit           31,827       18,865      13,961      16,374
                                                                                                             
                                    Other                          4,275        3,247       1,869         739
                                    -------------------------------------------------------------------------
                                    Total                     $  329,935   $  195,555   $ 144,722  $  170,939
                                    =========================================================================
</TABLE>

                                    If Steiner  was subject to income  taxes,  a
                                    deferred  tax  liability  would be recorded,
                                    through a charge to operations,  for the tax
                                    effect of cumulative  temporary  differences
                                    between  financial and tax  reporting.  Such
                                    deferred tax liability  results  principally
                                    from temporary  differences  relating to the
                                    allowance   for   doubtful    accounts   and
                                    depreciation  and  would  have  amounted  to
                                    approximately  $20,000 at June 30,  1998 had
                                    Steiner  been  subject to federal  and state
                                    taxes at such date.



5.      CREDIT AGREEMENT            The credit  agreement with a commercial bank
                                    includes a line of credit of $2,250,000  and
                                    a term loan initially of $1,000,000. At June
                                    30, 1998 and December 31, 1997,  Steiner had
                                    available  lines of credit in the  amount of
                                    $1,250,000 and $1,750,000, respectively, and
                                    owed  $416,613 and  $516,613,  respectively,
                                    under the term loan. The term loan is due in
                                    60  monthly   payments  of   $16,667,   plus
                                    interest  through  August 2000.  The line of
                                    credit is due on demand and is available for
                                    working capital purposes and the issuance of
                                    import   letters  of  credit   and   bankers
                                    acceptances.  Borrowings under the agreement
                                    bear  interest  at the prime  rate  (8.5% at
                                    June  30,  1998  and  8.5% at  December  31,
                                    1997),   are   collateralized   by   all  of
                                    Steiner's   assets,   and   are   personally
                                    guaranteed   by   the   shareholders.    The
                                    agreement  requires  maintenance  of certain
                                    financial    ratios   and   contains   other
                                    restrictive covenants.

                                    At June 30,  1998  and  December  31,  1997,
                                    Steiner  had  outstanding  letters of credit
                                    aggregating  approximately  $0 and  $35,000,
                                    respectively.


                                      F-25

<PAGE>
                                                          Steiner-Atlantic Corp.
                                                   Notes to Financial Statements
           Unaudited with respect to the six months ended June 30, 1997 and 1998



6.      RELATED PARTY               During the years ended December 31, 1996 and
        TRANSACTIONS                1997 and the six months  ended June 30, 1997
                                    and 1998, Steiner charged management fees of
                                    $145,000,    $40,000,   $0   and   $150,000,
                                    respectively,  to  a  company  under  common
                                    ownership.  At December 31, 1997, $50,000 is
                                    due from such  company  and is  included  in
                                    other  current  assets  in the  accompanying
                                    balance  sheet.  During  1998,  the  related
                                    company made a non-interest  bearing advance
                                    of $325,000,  payable on demand, to Steiner.
                                    At June 30,  1998,  $175,000  is due to such
                                    company and is included in accounts  payable
                                    and  accrued  expenses  in the  accompanying
                                    balance sheet.

                                    Steiner  leases  warehouse  and office space
                                    from a shareholder  under an operating lease
                                    which  expires  in  October  2004.   Minimum
                                    future rental  commitments  under this lease
                                    approximate   $90,000   per  annum   through
                                    October 2004.


7.      CONCENTRATIONS OF           Steiner  places its excess cash in overnight
        CREDIT RISK                 deposits   with  a  large   national   bank.
                                    Concentration of credit risk with respect to
                                    trade and lease  receivables  is limited due
                                    to a large  customer  base.  Trade and lease
                                    receivables  are  generally   collateralized
                                    with equipment sold.

8.      COMMITMENT                  Steiner leases  additional  warehouse  space
                                    under  operating   leases  which  expire  in
                                    December  1999,  with an option to renew for
                                    an  additional  three year  period.  Minimum
                                    future rental commitments under these leases
                                    approximate  $50,000 a year.  Rent  expense,
                                    including  rentals paid to related  parties,
                                    aggregated  $138,768  and  $141,700  for the
                                    years ended  December  31, 1996 and 1997 and
                                    $71,650  and  $70,850  for six months  ended
                                    June 30, 1997 and 1998, respectively.

9.       DEFERRED                   Steiner  adopted  a  participatory  deferred
         COMPENSATION               compensation   plan   wherein   it   matches
         PLAN                       employee   contributions  up  to  1%  of  an
                                    eligible employee's yearly compensation. All
                                    employees are eligible to participate in the
                                    plan  after  one  year of  service.  Steiner
                                    provided  for  $7,368  and  $10,792  for the
                                    years ended  December  31, 1996 and 1997 and
                                    $5,260 and  $5,735 for the six months  ended
                                    June 30,  1997 and  1998,  respectively,  in
                                    contributions.  The plan is tax exempt under
                                    Section 401(k) of the Internal Revenue Code.

10.      EXPORT SALES               Net   sales   includes   export   sales   to
                                    nonaffiliated  customers  as follows for the
                                    years ended  December  31, 1996 and 1997 and
                                    for the six months  ended June 30,  1997 and
                                    1998:

                                      F-26

<PAGE>
                                                          Steiner-Atlantic Corp.
                                                   Notes to Financial Statements
           Unaudited with respect to the six months ended June 30, 1997 and 1998

                                  Year Ended             Six Months Ended    
                                 December 31,                June 30,        
                                                                             
                             1996          1997         1997         1998    
             ----------------------------------------------------------------

             Caribbean     $1,345,301   $ 1,793,076   $  365,591  $ 1,147,918
                                                                             
             Latin America  1,314,838     1,595,797      500,976    1,217,397
                                                                             
             Other            381,528       560,639      245,256       65,295
             ----------------------------------------------------------------
                                                                             
                           $3,041,667   $ 3,949,512   $1,111,823  $ 2,430,610
             ================================================================


                                      F-27
<PAGE>



                                                                       EXHIBIT A


                               AGREEMENT OF MERGER
                                      AMONG
                                METRO-TEL CORP.,
                          METRO-TEL ACQUISITION CORP.,
                             STEINER-ATLANTIC CORP.,
                               WILLIAM STEINER and
                               MICHAEL S. STEINER







                            DATED AS OF JULY 1, 1998



<PAGE>

                                TABLE OF CONTENTS

                                                                            PAGE
                                                                            ----

INTRODUCTION...................................................................1

RECITALS.......................................................................1

ARTICLE 1: THE MERGER..........................................................1

1.1      Merger................................................................1
1.2      Continuing Corporate Existence........................................1
1.3      Effective Date........................................................2
1.4      Corporate Government..................................................2
1.5      Rights And Liabilities of The Surviving Corporation...................2
1.6      Closing...............................................................3
1.7      Tax Consequences......................................................3

ARTICLE 2: CONVERSION OF SHARES; TREATMENT OF OPTIONS..........................3

2.1      Conversion of Shares..................................................3
2.2      Additional Shares to be Issued........................................4
2.3      Fractional Shares.....................................................4
2.4      Stock Options.........................................................4
2.5      Adjustment............................................................4

ARTICLE 3: REPRESENTATIONS AND WARRANTIES OF THE COMPANY.......................5

3.1      Organization And Good Standing of The Company.........................5
3.2      Capitalization of The Company.........................................5
3.3      Due Authorization; Binding Effect.....................................5
3.4      Capital Stock of Company Subsidiaries And Other Ownership Interests...6
3.5      Corporate Power And Authority.........................................6
3.6      Absence of Restrictions And Conflicts.................................6
3.7      Financial Statements And Records of The Company.......................7
3.8      No Material Undisclosed Liabilities...................................7
3.9      Absence of Certain Changes............................................7
3.10     Tax Returns; Taxes....................................................9
3.11     Title, Condition of Assets...........................................10
3.12     Intellectual Property................................................12
3.13     Contracts............................................................12
3.14     Licenses and Permits.................................................13
3.15     Compliance With Laws.................................................14

                                       -i-

<PAGE>



3.16     Insurance And Surety Agreements......................................14
3.17     Relationships........................................................14
3.18     Employee Benefit Plans...............................................15
3.19     Labor Relations......................................................16
3.20     Environmental Matters................................................16
3.21     Questionable Payments................................................17
3.22     Brokers And Finders..................................................17
3.23     Accuracy of Information Furnished....................................17

ARTICLE 4: REPRESENTATIONS AND WARRANTIES OF PARENT...........................17

4.1      Organization And Good Standing of Parent.............................17
4.2      Capitalization of Parent.............................................17
4.3      Due Authorization, Binding Effect....................................18
4.4      Capital Stock of Company Subsidiaries and Other Ownership Interests..18
4.5      Corporate Power and Authority........................................18
4.6      Absence of Restrictions and Conflicts................................19
4.7      Parent SEC Reports...................................................19
4.8      Financial Statements and Record of Parent............................20
4.9      No Material Undisclosed Liabilities..................................20
4.10     Absence of Certain Changes...........................................20
4.11     Tax Returns; Taxes...................................................22
4.12     Title, Condition of Assets...........................................23
4.13     Intellectual Property................................................24
4.14     Contracts............................................................24
4.15     Licenses and Permits.................................................25
4.16     Insurance and Surety Agreements......................................26
4.17     Relationships........................................................26
4.18     Employee Benefit Plans...............................................26
4.19     Labor Relations......................................................27
4.20     Questionable Payments................................................28
4.21     Brokers and Finders..................................................28
4.22     Compliance with Laws.................................................28
4.23     Accuracy of Information Furnished....................................28

ARTICLE 5: COVENANTS OF THE COMPANY AND PARENT................................29

5.1      Notice of Any Material Change........................................29
5.2      Cooperation..........................................................29
5.3      Public Disclosure....................................................29
5.4      Submission to Parent Shareholders....................................30
5.5      Proxy Statement......................................................30

                                      -ii-

<PAGE>



ARTICLE 6: COVENANTS OF THE COMPANY AND AGREEMENT
                    SHAREHOLDERS..............................................30

6.1      Access...............................................................30
6.2      Conduct of Business Prior to Closing Date............................31
6.3      Shareholder Approval.................................................32
6.4      No Solicitations.....................................................32
6.5      Best Efforts.........................................................33

ARTICLE 7: COVENANTS OF PARENT ...............................................33

7.1      Access...............................................................33
7.2      Conduct of Business Prior to Closing Date............................33
7.3      No Solicitations.....................................................35
7.4      Tax Certifications...................................................34
7.5      Best Efforts.........................................................35

ARTICLE 8: SURVIVAL OF REPRESENTATIONS AND WARRANTIES;
                    INDEMNITY.................................................35

8.1      Survival.............................................................35
8.2      Indemnification......................................................36

ARTICLE 9: CONDITIONS PRECEDENT...............................................36

9.1      Conditions to Each Party's Obligations...............................36
9.2      Conditions to Obligations of The Company.............................37
9.3      Conditions to Obligations of Parent..................................38

ARTICLE 10: REGISTRATION RIGHTS...............................................39

10.1     Demand Registration Rights for Registrable Securities: Filing of 
         Registration Statement...............................................39
10.2     Piggyback Registrations..............................................40
10.3     Expenses of Registration.............................................40
10.4     Furnishing of Documents..............................................41
10.5     Amendments and Supplements...........................................41
10.6     Duration.............................................................41
10.7     Further Information..................................................41
10.8     Indemnification......................................................42

                                      -iii-

<PAGE>




ARTICLE 11: MISCELLANEOUS.....................................................43

11.1     Termination..........................................................43
11.2     Expenses.............................................................44
11.3     Entire Agreement.....................................................45
11.4     Counterparts.........................................................45
11.5     Notices..............................................................45
11.6     Successors And Assigns...............................................46
11.7     Governing Law........................................................46
11.8     Waiver And Other Action..............................................46
11.9     Severability.........................................................47
11.10    Section Headings.....................................................47
11.11    Construction.........................................................47

APPENDIX I....................................................................A1

Articles of Merger............................................................A1

Amended and Restated Plan of Merger...........................................A2

                                      -iv-

<PAGE>



                               AGREEMENT OF MERGER

                                  INTRODUCTION

                  This Agreement of Merger (the  "Agreement")  is made as of the
1st day of July, 1998, among Metro-Tel Corp., a Delaware corporation ("Parent");
Metro-Tel Acquisition Corp., a Florida corporation (the "Subsidiary"),  which is
a wholly-owned  direct subsidiary of Parent;  Steiner-Atlantic  Corp., a Florida
corporation  ( the  "Company");  and each of  William  Steiner  and  Michael  S.
Steiner, sole shareholders of the company (each an "Agreement  Shareholder" and,
collectively, the "Agreement Shareholders").

                                    RECITALS

         The  respective  Boards of Directors of the Parent and the Company,  as
well as the  Agreement  Shareholders,  have  determined  that it is in the  best
interests of their respective corporations to cause the Subsidiary to merge into
the Company,  all upon the terms and provisions,  and subject to the conditions,
hereinafter set forth.

                                    AGREEMENT

                  NOW,  THEREFORE,  in consideration of the mutual covenants and
agreements contained herein, the parties hereto covenant and agree as follows:

                                    ARTICLE 1

                                   THE MERGER

                  1.1 MERGER.  In accordance  with the provisions of the Florida
Business  Corporation  Act  ("FBCA"),  at the  Effective  Date  (as  hereinafter
defined),  the Subsidiary  shall be merged (the "Merger") into the Company,  and
the Company  shall be the  surviving  corporation  (from and after the Effective
Date, as defined in Section 1.3, the "Surviving  Corporation") and as such shall
continue to be governed by the laws of the State of Florida.

                  1.2 CONTINUING CORPORATE EXISTENCE. Except as may otherwise be
set forth herein, the corporate existence and identity of the Company,  with all
its purposes,  powers,  rights,  privileges,  immunities and  franchises,  shall
continue  unaffected and unimpaired by the Merger,  and the corporate  existence
and  identity  of  the  Subsidiary,  with  all  its  purposes,  powers,  rights,
privileges,  immunities and franchises,  at the Effective Date,  shall be merged
with and into that of the Company, and the Surviving Corporation shall be vested
fully  therewith  and the  separate  corporate  existence  and  identity  of the
Subsidiary shall thereafter cease except to the extent continued by statute.

<PAGE>



                  1.3 EFFECTIVE DATE. The Merger shall become effective upon the
filing of Articles of Merger and Amended and  Restated  Plan of Merger  attached
hereto  as  Appendix  I with the  Department  of State of the  State of  Florida
("Department  of State") on the Closing  Date (as defined  herein) or as soon as
thereafter  practicable pursuant to Section 607.1105 of the FBCA (the "Effective
Date").

                  1.4      CORPORATE GOVERNMENT.

                           (a) The Articles of Incorporation of the Company,  as
in effect on the Effective  Date,  shall continue in full force and effect,  and
shall be the Articles of Incorporation of the Surviving Corporation.

                           (b) The Bylaws of the Company, as in effect as of the
Effective Date,  shall continue in full force and effect and shall be the Bylaws
of the Surviving Corporation.

                           (c) From and after the  Effective  Date,  Michael  S.
Steiner  shall be the  President  and Chief  Executive  Officer of the Surviving
Corporation and Parent, and Venerando J. Indelicato shall be the Chief Financial
Officer of the Surviving Corporation and Parent.

                           (d) At the Effective  Time the Boards of Directors of
the Surviving  Corporation and Parent shall (a) be set at five members,  and (b)
consist of (i) three members to be designated by the Surviving Corporation prior
to the filing of the Proxy Statement referred to in Section 5.6 hereof, and (ii)
two  members  to be  designated  by Parent  prior to the  filing  of such  Proxy
Statement.

                  1.5 RIGHTS AND  LIABILITIES OF THE SURVIVING  CORPORATION.  At
the Effective Date, the Surviving  Corporation  shall have the following  rights
and obligations:

                           (a) The  Surviving  Corporation  shall  have  all the
purposes,  powers, rights,  privileges,  immunities and franchises, and shall be
subject to all the duties and liabilities,  of a corporation organized under the
laws of the State of Florida.

                           (b) The  Surviving  Corporation  shall possess all of
the purposes, powers, rights, privileges, immunities and franchises, of either a
public or private nature,  of the Company and the Subsidiary,  and all property,
real,  personal  and  mixed,  all  debts  due  on  whatever  account,  including
subscription to shares,  all other chooses in action and every other interest of
or belonging or due to the Company and the Subsidiary  shall be taken and deemed
to be transferred or vested in the Surviving  Corporation without further act or
deed.

                           (c) The Surviving  Corporation  shall  thenceforth be
responsible  and liable for all  liabilities  and obligations of the Company and
the  Subsidiary,  and any claim  existing or action or proceeding  pending by or
against the Subsidiary or the Company may be prosecuted as if the Merger had not
occurred or the Surviving Corporation may be substituted in its place.

                                       -2-

<PAGE>



Neither  the  rights  of  creditors  nor any  liens  upon  the  property  of the
Subsidiary or the Company shall be impaired by the Merger.

                  1.6 CLOSING.  Consummation of the transactions contemplated by
this  Agreement  (the  "Closing")  shall take place at the offices of  Greenberg
Traurig Hoffman Lipoff Rosen & Quentel,  P.A.,  commencing at 11:00 a.m.,  local
time,  (i)  within  five (5)  business  days  after the date on which the annual
meeting of Parent's Shareholders described in Section 6.3 (the "Annual Meeting")
occurs or (ii) as soon as possible  thereafter when each of the other conditions
set forth in Article 9 have been satisfied or waived; and shall proceed promptly
to conclusion, or at such other place, time and date as shall be fixed by mutual
agreement  between  Parent and the Company.  The day on which the Closing  shall
occur is referred to herein as the "Closing  Date".  At the Closing,  each party
will cause to be prepared,  executed, delivered and filed with the Department of
State of the State of Florida  Articles of Merger and all other  appropriate and
customary  documents as any party or its counsel may reasonably  request for the
purpose of consummating  the  transactions  contemplated by this Agreement.  All
actions taken at the Closing  shall be deemed to have been taken  simultaneously
at the time the last of any such actions is taken or completed.

                  1.7 TAX  CONSEQUENCES.  It is intended  that the merger  shall
constitute a reorganization  described in Sections 368(a)(1)(A) and 368(a)(2)(E)
of the Internal  Revenue Code of 1986,  as amended (the  "Code"),  and that this
Agreement  shall  constitute  a "plan of  reorganization"  for the  purposes  of
Section 368 of the Code. The parties shall treat the  transactions  contemplated
hereby consistently with such intention.

                                    ARTICLE 2

                   CONVERSION OF SHARES; TREATMENT OF OPTIONS

                  2.1      CONVERSION OF SHARES.

                           (a) As of the Effective Date, by virtue of the Merger
and without any action on the part of any holder thereof:

                                    (i)  Subject to Section  2.2 below,  each of
                           the 339,500  shares of Common Stock,  $.50 par value,
                           of the Company  ("Company  Common  Stock") issued and
                           outstanding  immediately  prior to the Effective Date
                           shall be  converted  into  13.90561  shares of Common
                           Stock,  $.25 par  value,  of Parent  ("Parent  Common
                           Stock");

                                    (ii)  Each  share of  Company  Common  Stock
                           issued and held  immediately  prior to the  Effective
                           Date in the Company's treasury shall be cancelled and
                           retired without payment of any consideration therefor
                           and shall cease to exist; and

                                       -3-

<PAGE>



             

                                    (iii) Each share of Common Stock,  par value
                           $.001  per  share,  of  the  Subsidiary   issued  and
                           outstanding  immediately  prior to the Effective Date
                           shall be  converted  into one share of Common  Stock,
                           par  value   $.001  per  share,   of  the   Surviving
                           Corporation.

                  2.2   ADDITIONAL   SHARES   TO  BE   ISSUED.   As   additional
consideration  for the shares of Company  Common  Stock  owned by the  Agreement
Shareholders,  if ISOs for less than  500,000  Shares are  granted  pursuant  to
Section 2.4 of this Agreement,  as of the Effective Date Parent shall deliver to
each of the  Agreement  Shareholders  one-half  of the  number of  Shares  that,
together  with the number of Shares  covered  by the ISOs  granted  pursuant  to
Section 2.4 of this Agreement, aggregate 500,000 Shares.

                  2.3 FRACTIONAL  SHARES.  No certificate or scrip  representing
fractional  shares of Parent Common Stock shall be issued upon the surrender for
exchange of the Company Common Stock certificates,  and notwithstanding anything
contained in Section 2.1 to the contrary,  the number of shares of Parent Common
Stock to which each  holder of Company  Common  Stock  shall be  entitled at the
Effective  Time shall be rounded (up or down, as the case may be) to the closest
whole number of shares of Parent Common Stock.

                  2.4 STOCK OPTIONS. At the Closing, Parent shall deliver to the
Agreement Shareholders'  designees, who shall be employees of the Company on the
Closing Date other than the  Agreement  Shareholders,  Incentive  Stock  Options
("ISOs")  under the  Company's  1991 Stock  Option Plan (as amended  October 25,
1996) (the "Stock Option Plan"),  effective as of the Effective Date,  providing
for ISOs on shares of Parent Common Stock  ("Shares"),  at an exercise  price of
the greater of (i) the fair market value per Share (as defined in paragraph 6 of
the  Stock  Option  Plan) on the  Closing  Date or (ii)  $1.00  per  Share  (the
"Exercise  Price"),  for the number of Shares that,  multiplied  by the Exercise
Price per Share, yields an aggregate Exercise Price of $500,000.

                  2.5 ADJUSTMENT. If, between the date of this Agreement and the
Effective Date the  outstanding  shares of Company Common Stock or Parent Common
Stock shall have been changed  into a different  number of shares or a different
class by reason of any stock dividend, split-up, stock combination,  exchange of
shares,  reclassification,  readjustment  or the like with a record  date within
such period,  the number of shares of Parent Common Stock issued pursuant to the
Merger and all other relevant amounts shall be adjusted to appropriately reflect
such change.                                                                    
                                       -4-

<PAGE>




                                    ARTICLE 3

                  REPRESENTATIONS AND WARRANTIES OF THE COMPANY

                  The  Company  hereby  represents  and  warrants  to Parent and
Subsidiary, subject to the terms and conditions contained herein, as follows:

                  3.1 ORGANIZATION AND GOOD STANDING OF THE COMPANY. The Company
is a corporation  duly organized,  validly existing and active under the laws of
the State of Florida.

                  3.2      CAPITALIZATION OF THE COMPANY.

                           (a)  The  authorized  capital  stock  of the  Company
consists of 600,000 shares of common stock,  $.50 par value.  As of the close of
business on June 30,  1998,  there are 339,500  shares of Company  Common  Stock
issued and outstanding.  There are no shares of Company Common Stock held in the
Company's  treasury.  All of the issued and outstanding shares of Company Common
Stock  have  been  duly  authorized  and  validly  issued  and are  fully  paid,
nonassessable and free of preemptive rights.

                           (b) Other than as set forth in Section  3.2(b) of the
Company's  Disclosure  Schedule,   there  are  no  voting  trusts,   shareholder
agreements or other voting  arrangements  to which the Company is a party or, to
the knowledge of the Company,  to which any of the  shareholders  of the Company
are a party or bound.

                           (c) There is no outstanding  subscription,  contract,
convertible or exchangeable security,  option, warrant, call, put or other right
obligating the Company to issue, sell, exchange,  or otherwise dispose of, or to
purchase, redeem or otherwise acquire, shares of, or securities convertible into
or exchangeable for, capital stock of the Company.

                           (d)  Each  Agreement  Shareholder  owns  50%  of  the
Company's issued and outstanding Company Common Stock.

                  3.3 DUE  AUTHORIZATION;  BINDING  EFFECT.  The Company has the
corporate power and authority to execute and deliver this Agreement and, subject
to  the  approval  of  this  Agreement  by  its  shareholders,  to  perform  its
obligations  under this  Agreement  and the other  documents  executed  or to be
executed  by the  Company in  connection  with this  Agreement.  The  execution,
delivery  and  performance  by the  Company  of this  Agreement  and  the  other
documents  executed  or to be  executed  by  Company  in  connection  with  this
Agreement and the Merger have been duly  authorized by the Board of Directors of
the  Company,  and the  Agreement  Shareholders  have  committed to approve this
Agreement.  This Agreement and the other  documents which have been executed and
which will be executed by the Company in connection

                                       -5-

<PAGE>



with this Agreement have been, or will have been when executed and delivered, as
the case may be, duly  executed and delivered by the Company and are, or will be
when executed and  delivered,  the legal,  valid and binding  obligations of the
Company   enforceable   in   accordance   with  their  terms   except  that  (a)
enforceability  may be limited by  bankruptcy,  insolvency,  moratorium or other
similar laws affecting  creditors'  rights;  (b) the  availability  of equitable
remedies may be limited by equitable  principles of general  applicability;  and
(c) rights to indemnification  and contribution may be limited by considerations
of public policy.  Upon the filing of the Articles of Merger and the Amended and
Restated Plan of Merger,  annexed  hereto as Appendix I, with the  Department of
State of the State of Florida,  the Merger will be a valid and effective  merger
under the FBCA. No shareholder of the Company is entitled to assert  dissenter's
rights under Section 607.1302 of the FBCA. The transactions  contemplated herein
do not constitute a "control-share acquisition" and are not otherwise subject to
the provisions of Section 607.0902 of the FBCA.

                  3.4 CAPITAL STOCK OF COMPANY  SUBSIDIARIES AND OTHER OWNERSHIP
INTERESTS.  The  Company  is not the  record or  beneficial  owner of any equity
interest in any corporation, joint venture, partnership or other entity.

                  3.5  CORPORATE  POWER  AND  AUTHORITY.  The  Company  has  the
corporate  power and  authority  and all licenses and  Governmental  Permits (as
defined in Section 3.14) required by governmental  authorities to own, lease and
operate  their  properties  and assets and to carry on its business as currently
being  conducted,  except  where  the  failure  to have  any such  licenses  and
Governmental  Permits  would  not,  individually  or in  the  aggregate,  have a
material adverse effect on the business, results of operation,  working capital,
assets,  liabilities,  condition  (financial  or  otherwise) or prospects of the
Company.

                  3.6 ABSENCE OF RESTRICTIONS AND CONFLICTS. Except as set forth
in  Section  3.6  of  the  Disclosure  Schedule,  the  execution,  delivery  and
performance  of this  Agreement,  the  consummation  of the Merger and the other
transactions   contemplated  by  this  Agreement  and  the  fulfillment  of  and
compliance  with the terms and conditions of this Agreement do not and will not,
with the  passing of time or the giving of notice or both,  subject  only to the
approval of this  Agreement by the Company's  shareholders,  violate or conflict
with, constitute a breach of or default under, result in the loss of any benefit
under  or  permit  the  acceleration  of any  obligation  under  (i) any term or
provision of the Articles of  Incorporation  or Bylaws of the Company,  (ii) any
Contract  (as  defined in Section  3.13) or  Governmental  Permit (as defined in
Section 3.14) except where any such violations,  conflicts,  breaches, defaults,
losses of benefit or accelerations would not,  individually or in the aggregate,
have a material  adverse effect on the business,  results of operation,  working
capital, assets, liabilities, condition (financial or otherwise) or prospects of
the Company,  (iii) any judgment,  decree or order of any court or  governmental
authority  or agency to which the  Company is a party or by which the Company or
any of its  properties is bound,  or (iv) any statute,  law,  regulation or rule
applicable to the Company except where any such violations, conflicts, breaches,
defaults,  losses of benefit or accelerations would not,  individually or in the
aggregate, have a material adverse effect on the business, results of operation,
working  capital,  assets,  liabilities,  condition  (financial or otherwise) or
prospects of the
                                       -6-

<PAGE>



Company.   Except  for  compliance  with  the  applicable  requirements  of  the
Securities Act of 1933 (the "Securities  Act"),  the Securities  Exchange Act of
1934 (the "Exchange  Act"),  and applicable state securities laws and the filing
of Articles of Merger with the Department of State, no consent,  approval, order
or  authorization  of,  or  registration,  declaration,  except  as set forth in
Section 3.6 of the Disclosure Schedule,  or filing with, any governmental agency
or public or regulatory unit, agency,  body or authority (under any Governmental
Permit or  otherwise)  or any third party (under any contract or  otherwise)  is
required in  connection  with the  execution,  delivery or  performance  of this
Agreement by the Company or the  consummation of the  transactions  contemplated
hereby or the  ownership  and  operation  by the  Surviving  Corporation  of its
businesses and properties  after the Effective  Date in  substantially  the same
manner as now owned and operated.

                  3.7  FINANCIAL  STATEMENTS  AND  RECORDS OF THE  COMPANY.  The
Company has delivered to Parent and the  Subsidiary  true,  correct and complete
copies of the  balance  sheets  of the  Company  as of  December  31,  1997 (the
"Company  Balance Sheet") and December 31, 1996 and the statements of income and
undistributed  shareholders'  earnings,  and  statements  of cash  flows  of the
Company for the fiscal years then ended,  including the notes  thereto,  in each
case examined by and accompanied by the report thereon of BDO Seidman, LLP. (the
"Company  Financial  Statements").  The Company  Financial  Statements have been
prepared from, and are in accordance  with, the books and records of the Company
and present  fairly,  in all  material  respects,  the assets,  liabilities  and
financial  position of the Company as of the dates  thereof,  and its results of
operations and changes in financial position for the periods then ended, in each
case in conformity with generally accepted accounting  principles,  consistently
applied,  except as noted therein.  Since  December 31, 1997,  there has been no
change in accounting principles applicable to, or methods of accounting utilized
by, the  Company.  The books and records of the Company  have been and are being
maintained  in  accordance  with good  business  practice,  reflect  only  valid
transactions,  are complete and correct in all  material  respects,  and present
fairly in all material respects the basis for the financial position and results
of operations of the Company set forth in the Company Financial Statements.

                  3.8 NO MATERIAL UNDISCLOSED LIABILITIES. There are no material
liabilities  or  obligations  of the  Company of any nature,  whether  absolute,
accrued,  contingent or otherwise,  other than the  liabilities  and obligations
that are reflected,  accrued,  or reserved  against on the Company Balance Sheet
(for which the reserves are  appropriate  and  reasonable) and those incurred in
the  ordinary  course of  business  and  consistent  with past  practices  since
December 31, 1997.

                  3.9      ABSENCE OF CERTAIN CHANGES.

                           (a) Since December 31, 1997, the Company has operated
in the ordinary course of business and in a manner consistent with the manner in
which it operated prior to January 1, 1998.  Without  limiting the generality of
the foregoing,  the Company has not (except as may result from the  transactions
contemplated  by  this  Agreement  or as set  forth  in  Section  3.9(a)  of the
Company's Disclosure Schedule) to any material extent:

                                       -7-

<PAGE>



                                    (i) suffered any material  adverse change in
                           its business, results of operations, working capital,
                           assets,   liabilities,    condition   (financial   or
                           otherwise), prospects or the manner of conducting its
                           business;

                                    (ii) suffered any damage or destruction  to,
                           or  loss  of,  assets,  whether  or  not  covered  by
                           insurance,  which  property or assets are material to
                           the operations or business of the Company;

                                    (iii)   forgiven,   compromised,   canceled,
                           released,  waived or  permitted to lapse any material
                           rights or claims;

                                    (iv)   entered   into  or   terminated   any
                           agreement,  commitment or  transaction,  or agreed to
                           make any changes in any leases or  agreements,  other
                           than leases, agreements, transactions and commitments
                           entered into in the ordinary course of business;

                                    (v) written up,  written down or written off
                           the book value of any material amount of assets other
                           than in the ordinary course of business;

                                    (vi) declared, paid or set aside for payment
                           any  dividend  or  distribution  with  respect to the
                           Company's capital stock;

                                    (vii)   redeemed,   purchased  or  otherwise
                           acquired,  or sold or granted or  otherwise  disposed
                           of,  directly  or  indirectly,  any of the  Company's
                           capital  stock or securities or any rights to acquire
                           such   capital   stock  or   securities   which   are
                           outstanding as of the date of this Agreement;

                                    (viii)  failed to pay or discharge  when due
                           any  liabilities,  the  failure  to pay or  discharge
                           which will have,  individually or in the aggregate, a
                           material  adverse  effect  on the  business,  working
                           capital, assets, liabilities, condition (financial or
                           otherwise) or prospects of the Company;

                                    (ix)  encumbered  assets,  purchased or sold
                           any assets outside the ordinary course of business or
                           made any material capital expenditure;


                                       -8-

<PAGE>



                                    (x) entered into any employment, consulting,
                           compensation or collective  bargaining agreement with
                           any person or group;

                                    (xi)  entered  into,  adopted or amended any
                           employee benefit plan;

                                    (xii)  entered  into any  other  transaction
                           other than in the ordinary course of business; or

                                    (xiii)  entered into any agreement to do any
                           of the foregoing.

                           (b)  The  Company  is not  aware  of any  pending  or
contemplated  legislation  or changes in rules,  regulations  or  administrative
orders  which,  if  enacted  or  implemented,  would,  individually  or  in  the
aggregate,  have  a  material  adverse  effect  on  the  business,   results  of
operations,  working  capital,  assets,  liabilities,  condition  (financial  or
otherwise) or prospects of the Company.

                  3.10     TAX RETURNS; TAXES.

                           (a) The  Company has duly filed or caused to be filed
on a timely basis (giving effect to properly  obtained  extensions of time) with
the  appropriate  authorities  all Tax Returns (as defined below) required to be
filed by it and all such Tax  Returns  are true,  correct  and  complete  in all
material  respects;  has paid in full on a timely  basis all  Taxes (as  defined
below)  required  to be  paid;  and  has  fully  accrued  on  its  books  or has
established  adequate  reserves on its latest  balance sheet (a true and correct
copy of which  has  been  provided  to  Parent),  prepared  in  accordance  with
generally accepted accounting  principles  consistently  applied,  for all Taxes
which have accrued but not are yet due; and has timely and properly collected or
withheld, paid over and reported to the appropriate governmental authorities all
Taxes  required to have been collected or withheld by it. The Company has no tax
liabilities other than those reflected on the Company  Financial  Statements and
those arising in the ordinary  course of business  since the date  thereof.  The
Company has made  available to Parent true,  complete and correct  copies of the
Company's federal income tax and other Tax Returns filed by it.

                           (b) No Taxing  authority has asserted any  adjustment
that  could  result in an  additional  Tax for which  the  Company  is or may be
liable;  there  is  no  pending  audit,  examination,   investigation,  dispute,
proceeding or claim (collectively,  "Proceeding")  relating to any Tax for which
the Company is or may be liable and, to the knowledge of the Company,  no Taxing
authority is  contemplating  such a Proceeding;  no statute of limitations  with
respect to any Tax for which the  Company or is or may be liable has been waived
or extended; and the Company is not a party or subject to any Tax sharing or any
Tax allocation agreement, arrangement or understanding.

                                       -9-

<PAGE>



                           (c) The  Company  is not a  "consenting  corporation"
within the meaning of Section 341(f) of the Code (or any comparable state, local
or  foreign  Tax  provision).  The  Company  is not a  party  to  any  contract,
agreement,  plan or arrangement that,  individually or collectively,  could give
rise to any payment that would not be  deductible by reason of Section 162, 280G
or 404 of the Code (or any comparable  state,  local or foreign Tax  provision).
The Company does not have any  "tax-exempt  use property"  within the meaning of
Section  168(h)  of the Code (or any  comparable  state,  local or  foreign  Tax
provision).  The  Company  has never made or been  required  to make an election
under Section 338 of the Code (or any  comparable  state,  local or for eign Tax
provision).

                           (d)  The  Company  is not,  and  was not at any  time
during the applicable period specified in Section  897(c)(1)(A)(ii) of the Code,
a United States real property holding  corporation within the meaning of Section
897(c)(2) of the Code and the regulations thereunder.

                           (e) For purposes of this Agreement,  "Tax" shall mean
any tax, fee,  levy,  assessment  or other  governmental  charge  imposed by the
United States,  any state,  local or foreign government or subdivision or agency
of any of the foregoing,  including without limitation,  any income,  franchise,
gross receipts, property, sales, use, service, value added, withholding,  social
security,   estimated,   accumulated  earnings,  transfer,  license,  privilege,
payroll, profits, capital stock, employment,  unemployment,  excise, ad valorem,
severance, stamp, occupancy, customs or occupation tax for which the taxpayer is
or may be liable,  including without  limitation,  as a member of a consolidated
group pursuant to Treasury  Regulation  ss.1.1502-6  (or any  comparable  state,
local or foreign Tax provision),  as a transferee under Section 6901 of the Code
(or any  comparable  state,  local or foreign  Tax  provision)  or under any Tax
sharing or Tax allocation agreement, arrangement or understanding.

                           (f) For  purposes of this  Agreement,  "Tax  Returns"
shall mean all  returns,  amended  returns,  declarations,  reports,  estimates,
information  returns and statements relating to Taxes which are or were filed or
required to be filed under applicable law, whether on a consolidated,  combined,
unitary or separate basis or otherwise.

                  3.11     TITLE, CONDITION OF ASSETS.

                           (a) The Company has good and marketable  title to all
of the Assets (as hereinafter  defined)  reflected on the Company Balance Sheet,
and all Assets thereafter acquired by it (except for Assets disposed of by it in
the ordinary  course of business).  All such Assets are used in connection  with
the operation of the  businesses of the Company.  Except as set forth in Section
3.11(a) of the  Disclosure  Schedule,  the Assets  are  subject to no  mortgage,
security interest,  pledge, lien, claim,  encumbrance or charge, or restraint or
transfer  whatsoever other than Permitted Liens (as hereinafter  defined) and no
currently  effective  financing  statement with respect to any of its Assets has
been  filed  under the  Uniform  Commercial  Code in any  jurisdiction.  Section
3.11(a) of the Disclosure  Schedule sets forth a description of the indebtedness
secured by the  financing  statements  listed  thereon,  including the principal
balance of such indebtedness and

                                      -10-

<PAGE>



accrued but unpaid  interest  thereon as at December 31, 1997 and interest  rate
applicable  thereto.   Except  with  respect  to  the  constituent   instruments
underlying the financing  statements listed in Section 3.11(a) of the Disclosure
Schedule,  the Company is not a party to any financing statement or any security
agreement  authorizing  any  secured  party  thereunder  to file  any  financing
statement.  No  person  other  than  the  Company  has any  right  to the use or
possession of any of the Assets.  All Assets which are real property or tangible
personal property,  whether owned or leased, are in good operating condition and
repair, excepting normal wear and tear, and are sufficient to enable the Company
to operate its business in a manner  consistent  with its  operation  during the
immediately preceding twelve (12) months.

                           (b) Set forth on Section  3.11(b)  of the  Disclosure
Schedule is a true and correct list of leases,  conditional  sales,  licenses or
similar  arrangements to which the Company is a party or to which the Company or
any Asset used by the Company in  connection  with the operation of its business
is subject.  The Company has  delivered to Parent a complete and correct copy of
each lease,  conditional sale,  license and other arrangement  listed in Section
3.11(b) of the Disclosure Schedule.  All of said arrangements are valid, binding
and enforceable in accordance with their  respective terms and are in full force
and  effect.  The  Company  is  not  in  default  under  one  or  more  of  such
arrangements,  except to the extent such defaults would not,  individually or in
the  aggregate,  have a  material  adverse  effect on the  business,  results of
operations,  working  capital,  assets,  liabilities,  condition  (financial  or
otherwise)  or prospects of the Company and has not received any written  notice
alleging  any default,  set-off,  or claim of default.  To the  knowledge of the
Company, the parties to such arrangements are not in default of their respective
obligations under any of such arrangements, and there has not occurred any event
which, with the passage of time or giving of notice (or both),  would constitute
such a default or breach under any of such arrangements.

                           (c) As used  herein,  the  term  "Assets"  means  all
tangible and intangible assets including, without limitation, all real property,
tangible personal property  (including,  without limitation,  fixed and moveable
equipment,  trucks,  cars  and  other  vehicles,   furnishings,   inventory  and
supplies),   contract  rights,   leasehold  interests,   goodwill,   tradenames,
trademarks, and, to the extent permitted by law, all permits, licenses and other
governmental approvals.

                           (d) As used herein, the term "Permitted Liens" means:

                                    (i)  carriers',  warehousemen's,  mechanics,
                           materialmen's,   repairmen's   or  other  like  liens
                           arising in the ordinary  course of business which are
                           (i) not  overdue for a period of more than 30 days or
                           (ii) being contested in good faith and by appropriate
                           proceedings,   provided  that  if  such  contest  has
                           continued for more than 30 days,  the amount  thereof
                           has been bonded at the end of such 30-day period;

                                      -11-

<PAGE>



                                    (ii) deposits to secure the  performance  of
                           bids,   trade  contracts  (other  than  for  borrowed
                           money),  leases,  statutory  obligations,  surety and
                           appeal bonds, performance bonds and other obligations
                           of like  nature  incurred in the  ordinary  course of
                           business;

                                    (iii)  rights of  lessors  under  leases set
                           forth in Section 3.11(b) of the Disclosure Schedule;

                                    (iv) pledges or deposits in connection  with
                           worker's compensation,  unemployment  insurance,  and
                           other social security legislation; and

                                    (v) liens for Taxes not yet due and payable.

                  3.12  INTELLECTUAL  PROPERTY.  Except as set forth in  Section
3.12 of the  Disclosure  Schedule,  the  Company has no  permits,  licenses  and
registrations granted to or by the Company (including applications therefor) for
the use of: its corporate  name, any trade or service mark,  copyright,  patent,
process,  operational  manual,  technique  and  similar  property by the Company
(collectively,   the  "Proprietary   Assets").  The  Company  owns  all  of  the
Proprietary Assets necessary to operate its business. No claim has been asserted
by any person  challenging  the  validity  of any  Proprietary  Asset or the use
thereof  by the  Company.  The  Proprietary  Assets  used by the  Company in its
operations  may  continue to be used by the  Surviving  Corporation  without the
consent of, or payment of consideration to, any other person.

                  3.13 CONTRACTS. To the knowledge of the Company,  Section 3.13
of the  Disclosure  Schedule  contains a complete and correct list of all of the
following  categories  of  material  agreements,   contracts,  arrangements  and
commitments  ("Contracts"),   including  summaries  of  oral  contracts  (except
immaterial  oral contracts  terminable at will),  to which the Company is bound,
including, without limitation:

                           (a) each contract or agreement for the  employment or
retention of, or collective bargaining, severance or termination agreement with,
any  director,  officer,  employee,  consultant,  agent,  employee  or  group of
employees;

                           (b) each profit sharing,  thrift,  bonus,  incentive,
deferred  compensation,  stock option,  stock purchase,  severance pay, pension,
retirement,  hospitalization,  insurance  or other  similar  plan,  agreement or
arrangement;

                           (c) each agreement or arrangement  (including  letter
of intent) for the purchase or sale of any assets,  properties or rights outside
the ordinary course of business (by purchase or sale of assets, purchase or sale
of capital stock, merger or otherwise) which is currently in effect;
                                                                                
                                      -12-

<PAGE>



                           (d)  each  contract  which  contains  any  provisions
requiring the Company to indemnify or act for, or guarantee the  obligation  of,
any other person or entity;

                           (e)  each  agreement  restricting  the  Company  from
conducting business of any nature anywhere in the world;

                           (f) each  partnership  or joint  venture  contract or
similar arrangement or agreement which is likely to involve a sharing of profits
or future payments with respect to the business (or any portion  thereof) of the
Company;

                           (g) each lease,  license,  conditional sales contract
or similar  arrangement for real or personal property or any Proprietary  Asset;
and

                           (h) each other agreement not made in the ordinary and
normal course of business which involves consideration of more than $15,000; and

                           (i) each letter of intent or  agreement  in principle
to enter into any Contract (whether or not binding, in whole or in part).

                  True,  correct and complete  copies of each Contract have been
provided or made available to Parent and,  except as provided in Section 3.13 of
the  Disclosure  Schedule,  each remains in full force and effect in  accordance
with the copies  provided to Parent.  Each of the Contracts was entered into and
requires performance only in the ordinary course of business. The Company is not
in material  default  under any  Contract and no default or right of set-off has
been  asserted,  either by or against the  Company  under any  Contract.  To the
knowledge of the Company, the parties to the Contracts,  other than the Company,
are not in material  default of any of their  respective  obligations  under the
Contracts,  and there has not occurred any event, which with the passage of time
or the giving of notice (or both), would constitute a material default or breach
under any Contract.  All amounts  payable by the Company under the Contracts are
on a current  basis.  No Contract is  terminable  nor  requires a payment in the
event of the Merger or a change in control of the Company.

                  3.14  LICENSES  AND PERMITS.  Section  3.14 of the  Disclosure
Schedule sets forth a description  of all material  licenses and other  material
governmental or other regulatory permits,  approvals and authorizations required
for the  operation  of the  business of the Company to: (a) provide the services
which the Company is providing or the Company in the past has provided,  (b) own
or hold under lease the  properties  and Assets it owns or holds under lease and
(c) perform all of its  obligations  under  Contracts  to which it is a party or
subject (collectively, the "Governmental Permits"). The Company has delivered to
Parent copies of all of the Governmental Permits. The Company owns, possesses or
has the  legal  right to use the  Governmental  Permits,  free and  clear of all
liens,  pledges,  claims or other  encumbrances  of any nature  whatsoever.  The
Company  has  obtained  and  possesses  (and  during all periods in which it has
provided  services and conducted  business  possessed),  in good  standing,  all
Governmental Permits required by applicable

                                      -13-

<PAGE>



governmental  authorities  in order to perform  such  services  and conduct such
businesses  except  where  failure  to have such  Governmental  Permits  in good
standing would not,  individually or in the aggregate,  have a material  adverse
effect  on  the  business,  working  capital,  results  of  operation,   assets,
liabilities, condition (financial or otherwise) or prospects of the Company. The
Company is not in  material  default  under any  Governmental  Permits,  and the
Company  has not  received  any  notice of any  default  or any  other  claim or
proceeding relating to, any such Governmental Permits.

                  3.15  COMPLIANCE WITH LAWS. The Company has been in compliance
with all applicable laws,  regulations,  ordinances and administrative orders of
any  jurisdiction  to  which  it or its  business  or its  use or  occupancy  of
properties  or any part thereof are  subject,  except where the failure to be in
compliance would not, individually or in the aggregate,  have a material adverse
effect  on  the  business,  results  of  operation,   working  capital,  assets,
liabilities,  condition  (financial  or  otherwise) or prospects of the Company.
Except as set forth in  Section  3.15 of the  Disclosure  Schedule,  there is no
pending  material  suit,  claim,   action  or  litigation,   or  administrative,
arbitration or other proceeding or governmental  investigation or inquiry,  nor,
to the knowledge of the Com pany, are any such  proceedings,  investigations  or
inquiries,  threatened or contemplated nor (ii) are there any unasserted  claims
(whether or not the potential  claimant may be aware of the claim) of any nature
that might be asserted against the Company. Except as set forth in Schedule 3.15
of the Disclosure Schedule, the Company is not subject to any judgment,  decree,
injunction or order of any court or any governmental restriction.

                  3.16  INSURANCE  AND SURETY  AGREEMENTS.  Section  3.16 of the
Disclosure Schedule contains a complete and correct list of: (a) all policies of
malpractice,  fire,  liability and other forms of insurance held or owned by the
Company;  and (b) all  bonds,  indemnity  agreements  and  other  agreements  of
suretyship made for or held by the Company, including a brief description of the
character  of the bond or agreement  and the name of the surety or  indemnifying
party.  Section  3.16 of the  Disclosure  Schedule  sets  forth  for  each  such
insurance  policy the name of the insurer,  the amount of coverage,  the type of
insurance  included  under each such policy and of any claims  made  thereunder.
Such policies are owned by and payable solely to the Company,  and said policies
or  renewals or  replacements  thereof are  outstanding  and duly in force.  All
insurance  policies  maintained by the Company is in full force and effect,  all
premiums  due on such  policies  have been paid,  and the  Company  has not been
advised by any of its insurance  carriers of an intention to terminate or modify
any such policies, nor has the Company failed to comply with any of the material
conditions contained in any such policies.

                  3.17     RELATIONSHIPS.

                           (a)  Except  as  disclosed  in  Section  3.17  of the
Disclosure Schedule, no Agreement Shareholder,  or affiliate of the Company has,
or at any time within the last two (2) years has had, an  ownership  interest in
any  business,  corporate or  otherwise,  that is a party to, or in any property
that is the subject of, any business  relationship  or  arrangement  of any kind
relating to the  operation  or business  of, or which may be binding  upon,  the
Company or its Assets.

                                      -14-

<PAGE>



                           (b) Section 3.17 of the Disclosure  Schedule contains
a complete and correct list of all persons known by the Company to be affiliates
of the Company.

                  3.18     EMPLOYEE BENEFIT PLANS.

                           (a)  Except  as set  forth  in  Section  3.18  of the
Disclosure   Schedule,   there  are  no  employee   benefit   plans   (including
previously-maintained  plans) or  arrangements of any type  (including,  without
limitation,  plans described in section 3(3) of the Employee  Retirement  Income
Security  Act of 1974,  as amended and the  regulations  thereunder  ("ERISA")),
under which the Company has or in the future could have directly,  or indirectly
through a Commonly Controlled Entity (within the meaning of section 414(b), (c),
(m) and (o) of the Internal Revenue Code of 1986, as amended and the regulations
thereunder  ("Code")),  any  liability  with  respect  to any  current or former
employee of the Company or any Commonly  Controlled  Entity  (collectively,  the
"Benefit Plans").  No such Benefit Plan is "multiple  employer plan" (within the
meaning of the Code or ERISA) or subject to Title IV of ERISA.

                           (b)  With   respect  to  each   Benefit  Plan  (where
applicable):  the Company has  delivered  to the Parent  complete  and  accurate
copies  of (i) all  plan  texts  and  agreements;  (ii)  all  material  employee
communications; (iii) the most recent annual report; (iv) the most recent annual
and periodic accounting of plan assets; (v) the most recent determination letter
received from the Internal Revenue  Service;  and (vi) the most recent actuarial
valuation.

                           (c)  With  respect  to  each  Benefit  Plan:  (i)  if
intended to qualify  under Code section  401(a) or 403(a),  such Benefit Plan so
qualifies,  and its related  trust is exempt from  taxation  under Code  section
501(a);  (ii) such Benefit Plan has been  administered  in  accordance  with its
terms and  applicable  law;  (iii) no event  has  occurred  and there  exists no
circumstance  under which the Company could  directly,  or indirectly  through a
Commonly  Controlled Entity,  incur liability under ERISA, the Code or otherwise
(other than routine  claims for benefits);  (iv) there are no actions,  suits or
claims  pending (other than routine claims for benefits) or, to the knowledge of
the Company,  threatened, with respect to any Benefit Plan or against the assets
of any Benefit Plan;  (v) no  "accumulated  funding  deficiency"  (as defined in
section 302 of ERISA) has occurred; (vi) no "prohibited transaction" (as defined
in section 406 of ERISA or in section 4975 of the Code) has  occurred;  (vii) no
"reportable event" (as defined n section 4043 of ERISA) has occurred; (viii) all
contributions  and premiums due have been made on a timely  basis;  and (ix) all
contributions  made or  required  to be made  under  any  Benefit  Plan meet the
requirements for deductibility  under the Code, and all contributions which have
not been made have been  properly  recorded  on the books of the  Company or the
applicable Commonly Controlled Entity.

                           (d) With  respect  to each  Benefit  Plan  which is a
"welfare  plan" (as defined in ERISA  section  3(1)):  (i) no such plan provides
medical or death  benefits  (whether or not insured)  with respect to current or
former  employees  beyond their  termination of employment  (other than coverage
mandated by law); (ii) there are no reserves, assets, surplus or prepaid

                                      -15-

<PAGE>



premiums under any such plan; and (iii) the Company and any Commonly  Controlled
Entity have complied with the requirements under Code section 4980B.

                           (e) The consummation of the transactions contemplated
by this  Agreement will not (i) entitle any individual to severance pay, or (ii)
accelerate the time of payment,  vesting or increase the amount of  compensation
due to any such individual.

                  3.19 LABOR  RELATIONS.  To the  knowledge of the Company,  the
Company is in compliance with all federal and state laws  respecting  employment
and employment practices,  terms and conditions of employment,  wages and hours,
and is not engaged in any unfair labor or unlawful employment practice. There is
no unlawful  employment  practice or  discrimination  charge  pending or, to the
knowledge  of the  Company,  threatened  against  the  Company  before the Equal
Employment Opportunity Commission or any other governmental authority. Except as
set forth in Section 3.19 of the Disclosure  Schedule,  there is no unfair labor
practice  charge or  complaint,  grievance  or  arbitration  against the Company
pending or, to the  knowledge  of the  Company,  threatened  against the Company
before the National  Labor Review  Board or any other govern  mental  authority.
Since January 1, 1992 the Company has not  experienced  nor, to the knowledge of
the  Company,  is there  threatened,  any labor  strike,  dispute,  slowdown  or
stoppage or any representation  question  respecting its employees.  There is no
collective bargaining agreement that is binding on the Company.

                  3.20  ENVIRONMENTAL  MATTERS.  Except as set forth in  Section
3.20 of the  Company's  Disclosure  Schedule,  the Company has not  received any
written  communication  from any person or entity  (including  any  Governmental
Entity)  stating  that  it may be a  potentially  responsible  party  under  any
applicable  state,  federal and local  laws,  regulations  and rules,  including
common  law,   judgments,   decrees  and  orders  relating  to  pollution,   the
preservation  of  the  environment,   and  the  release  of  material  into  the
environment  ("Environmental  Law")  with  respect  to  any  actual  or  alleged
environmental contamination or the release of any hazardous substances;  neither
the  Company  nor,  to the  Company's  knowledge,  any  Governmental  Entity  is
conducting or has  conducted  any  environmental  remediation  or  environmental
investigation which could reasonably be expected to result in material liability
or expense  for the Company  under  Environmental  Law;  and the Company has not
received  any  request  for  information   under   Environmental  Law  from  any
Governmental  Entity  with  respect  to  any  actual  or  alleged  environmental
contamination or the release of any hazardous  substance,  except, in each case,
for  communications,  environmental  remediation and investigations and requests
for  information  which  would not,  individually  or in the  aggregate,  have a
material  adverse  effect;  (ii)  the  Company  has  not  received  any  written
communication  from any person or entity  (including  any  Governmental  Entity)
stating or alleging that the Company may have violated any Environmental Law, or
that the Company has caused or contributed, or has liability with respect to any
environmental   contamination,   except,   in  each  case,  for  statements  and
allegations of violations and statements and  allegations of  responsibility  or
liability  which would not,  individually  or in the aggregate,  have a material
adverse  effect;  and  (iii) to the  Company's  knowledge,  the  Company  has no
liabilities under Environmental Law that,

                                      -16-

<PAGE>



individually  or in the  aggregate,  have had or may  reasonably  be expected to
result in a material adverse effect.

                  3.21  QUESTIONABLE  PAYMENTS.  Neither  the  Company,  nor any
director,  officer,  affiliate  or  employee of the  Company:  (a) have used any
corporate funds of the Company to make any payment to any officer or employee of
any  government,  or to any  political  party or  official  thereof,  where such
payment either (i) is unlawful under laws applicable  thereto;  or (ii) would be
unlawful under the Foreign  Corrupt  Practices Act of 1977, as amended;  nor (b)
has used any corporate funds of the Company for making payments to any person if
such  payment  constituted  an  illegal  payment,  bribe,  kickback,   political
contribution or other similar questionable payment.

                  3.22  BROKERS AND  FINDERS.  None of the Company or any of its
officers,  directors and employees has employed any broker, finder or investment
banker or incurred any liability  for any  investment  banking  fees,  financial
advisory  fees,   brokerage  fees  or  finders'  fees  in  connection  with  the
transactions contemplated hereby.

                  3.23 ACCURACY OF INFORMATION  FURNISHED.  No representation or
warranty in this Agreement  (including  information  contained in the Disclosure
Schedule) made by the Company nor any information  relating to the Company which
has been delivered by the Company to Parent  contains any untrue  statement of a
material  fact or  omits  to  state  any  material  fact  necessary  to make the
statements  herein or therein,  in light of the  circumstances  under which they
were made, not false or misleading.  The Company has disclosed in the Disclosure
Schedule,  and at all times through the Effective Date will disclose, to Parent,
all facts known to it that,  individually  or in the aggregate,  are material to
the business,  results of  operations,  working  capital,  assets,  liabilities,
condition (financial or otherwise) or prospects of the Company.

                                    ARTICLE 4

                    REPRESENTATIONS AND WARRANTIES OF PARENT

                  Parent represents and warrant to the Company as follows:

                  4.1  ORGANIZATION  AND GOOD  STANDING  OF  PARENT.  Parent and
Subsidiary  are  corporations  duly  organized,  validly  existing  and in  good
standing under the laws of the States of Delaware and Florida, respectively.

                  4.2      CAPITALIZATION OF PARENT.

                           (a) The authorized  capital stock of Parent  consists
of 6,000,000  shares of common stock,  $.025 par value,  and 2,000,000 shares of
preferred stock, $1.00 par value. As
                                                                       
                                      -17-

<PAGE>



of March 31, 1998, there were (i) 2,054,046 shares of Parent Common Stock issued
and outstanding and no shares of Parent  preferred stock issued and outstanding,
(ii) 225,000  shares of Parent  Common Stock  reserved for issuance  under stock
option and other employee and director benefit plans, and (iii) 26,250 shares of
Parent  Common  Stock held in Parent's  treasury.  In  addition,  Parent will be
reserving 500,000 shares of Parent Common Stock for issuance pursuant to Section
2.3 and  Section 2.4 of this  Agreement.  The Parent  Common  Stock to be issued
pursuant to the  Merger,  when issued and  delivered,  will be duly  authorized,
validly issued, fully paid and nonassessable.

                           (b)   There  are  no   voting   trusts,   shareholder
agreements  or other voting  arrangements  to which the Parent is a party or, to
the knowle dge of the Parent,  to which any of the shareholders of the Parent is
a party or bound.

                           (c)  Except as set forth in Parent  SEC  Reports  (as
defined in Section 4.6 herein), there is no outstanding subscription,  contract,
convertible or exchangeable security,  option, warrant, call, put or other right
obligating the Parent to issue, sell,  exchange,  or otherwise dispose of, or to
purchase, redeem or otherwise acquire, shares of, or securities convertible into
or exchangeable for, capital stock of the Parent.

                  4.3 DUE  AUTHORIZATION,  BINDING  EFFECT.  Each of Parent  and
Subsidiary has the corporate power and authority to execute, deliver and perform
its obligations  under this Agreement and the other documents  executed or to be
executed by it in connection  with this  Agreement and to consummate the Merger.
The  execution,  delivery  and  performance  by Parent  and  Subsidiary  of this
Agreement  and the  other  documents  executed  or to be  executed  by Parent or
Subsidiary,  as  applicable,  in connection  with this  Agreement have been duly
authorized  by all  necessary  corporate  action.  This  Agreement and the other
documents  which have been  executed  and which will be  executed  by Parent and
Subsidiary in connection  with this  Agreement  have been, or will have been, as
the case may be, duly executed and delivered by Parent and  Subsidiary  and are,
or will be when executed and delivered, the legal, valid and binding obligations
of Parent and  Subsidiary,  as the case may be,  enforceable in accordance  with
their  terms  except  that (i)  enforceability  may be  limited  by  bankruptcy,
insolvency,  moratorium or other similar laws affecting  creditors' rights; (ii)
the availability of equitable remedies may be limited by equitable principles of
general applicability;  and (iii) rights to indemnification and contribution may
be limited by considerations of public policy.

                  4.4 CAPITAL STOCK OF COMPANY  SUBSIDIARIES AND OTHER OWNERSHIP
INTERESTS.  Other than Subsidiary,  Parent is not the record or beneficial owner
of any equity interest in any corporation,  joint venture,  partnership or other
entity.

                  4.5 CORPORATE  POWER AND  AUTHORITY.  Parent has the corporate
power and  authority  and all licenses and  Governmental  Permits (as defined in
Section 3.15 except that, in lieu of pertaining to the Company,  for purposes of
this Section,  such definition shall pertain to Parent) required by governmental
authorities to own, lease and operate its properties and assets

                                      -18-

<PAGE>



and to carry on its  business as  currently  being  conducted,  except where the
failure  to  have  any  such  licenses  and  Governmental   Permits  would  not,
individually  or in  the  aggregate,  have  a  material  adverse  effect  on the
business, results of operation, working capital, assets, liabilities,  condition
(financial or otherwise) or prospects of the Company.

                  4.6 ABSENCE OF  RESTRICTIONS  AND  CONFLICTS.  The  execution,
delivery and performance of this Agreement,  the  consummation of the Merger and
the other transactions contemplated by this Agreement and the fulfillment of and
compliance  with the terms and conditions of this Agreement do not and will not,
with the  passing of time or the giving of notice or both,  violate or  conflict
with, constitute a breach of or default under, result in the loss of any benefit
under  or  permit  the  acceleration  of any  obligation  under  (i) any term or
provision  of the  Certificate  of  Incorporation  or  Bylaws  of  Parent or the
Articles of Incorporation  or Bylaws of the Subsidiary,  or (ii) any contract or
permits, except where such violations,  conflicts, breaches, defaults, losses or
accelerations  would  not,  individually  or in the  aggregate,  have a material
adverse effect on the business,  results of operation,  working capital, assets,
liabilities,  condition  (financial or otherwise) or prospects of Parent and its
subsidiaries  taken as a whole,  or (iii) any  judgment,  decree or order of any
court or governmental authority or agency to which Parent or its subsidiaries is
a party or by which Parent or the  subsidiaries  or any of their  properties are
bound, or (iv) any statute,  law, regulation or rule applicable to Parent or its
subsidiaries,  except  where such  violations,  conflicts,  breaches,  defaults,
losses or  accelerations  would not,  individually  or in the aggregate,  have a
material adverse effect on the business, results of operation,  working capital,
assets,  liabilities,  condition (financial or otherwise) or prospects of Parent
and its subsidiaries taken as a whole. Except for compliance with the applicable
requirements  of the  Securities  Act, the Exchange  Act, and  applicable  state
securities  laws and the filing of  Articles of Merger  with the  Department  of
State,  and  consents  listed  on  the  Disclosure  Schedule,  to  the  Parent's
knowledge,  no consent,  approval,  order or authorization  of, or registration,
declaration  or filing with,  any  governmental  agency or public or  regulatory
unit,  agency,  body or authority or,  except for the approvals  which have been
obtained, any third party is required in connection with the execution, delivery
or performance of this Agreement by Parent or the Subsidiary or the consummation
of the  transactions  contemplated  hereby or the ownership and operation by the
Surviving  Corporation of its businesses and properties after the Effective Date
in substantially the same manner as now owned and operated.

                  4.7  PARENT SEC  REPORTS.  Parent  has made  available  to the
Company (i) Parent's Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q
and  Current  Reports on Form 8-K,  (ii) proxy  statements  relating to Parent's
meetings of shareholders and (iii) all other reports or registration statements,
each as amended or supplemented  prior to the date hereof,  filed by Parent with
the SEC  since  January  1,  1995  (items  (i)  through  (iii),  as  amended  or
supplemented as described above, including all disclosures  incorporated therein
by  reference,  being  referred  to as the "Parent  SEC  Reports").  As of their
respective dates, the Parent SEC Reports did not contain any untrue statement of
a material fact or omit to state a material  fact required to be stated  therein
or necessary to make the statements therein, in light of the circumstances under
which they were made, not misleading.  Since January 1, 1995,  Parent has timely
filed all forms, reports and
                                      -19-

<PAGE>



documents  with  the SEC  required  to be filed by it  pursuant  to the  federal
securities  laws and the SEC's rules and regulations  thereunder,  each of which
Parent  SEC  Reports  complied  as to form,  at the time  such  form,  report or
document was filed, in all material respects with the applicable requirements of
the Securities Act and the Exchange Act and the applicable rules and regulations
thereunder.

                  4.8  FINANCIAL  STATEMENTS  AND RECORDS OF PARENT.  Parent has
delivered to the Company true,  correct and complete  copies of: (i) the balance
sheets  of  Parent  as of June  30,  1997 and  June  30,  1996  and the  related
statements of income,  changes in stockholders'  equity and cash flows of Parent
for the fiscal years then ended,  including the notes  thereto,  as contained in
the Parent's  Annual  Report on Form 10-KSB for the year ended June 30, 1997, in
each case examined by and  accompanied  by the report  thereon of Grant Thornton
LLP,  and (ii) the  consolidated  balance  sheets of Parent as of March 31, 1998
("Parent Balance Sheet") and the consolidated  statements of operations and cash
flows of Parent for the fiscal quarters ended March 31, 1998 and 1997, including
the notes thereto,  as contained in the Parent's  Quarterly  Report on Form 10-Q
for the quarter ended March 31, 1998 (all of the foregoing financial  statements
in (i) and (ii) being referred to herein as the "Parent Financial  Statements").
Parent Financial Statements have been prepared from, and are in accordance with,
the books and records of Parent and present  fairly,  in all material  respects,
the assets, liabilities and financial position of Parent as of the dates thereof
and their  results of  operations  and  changes in  financial  position  for the
periods  then  ended,  in  each  case  in  conformity  with  generally  accepted
accounting principles, consistently applied, except as noted therein. Since June
30, 1997,  there has been no change in accounting  principles  applicable to, or
methods of accounting  utilized by, Parent. The books and records of Parent have
been and are being maintained in accordance with good business practice, reflect
only valid transactions,  are complete and correct in all material respects, and
present fairly in all material respects the basis for the financial position and
results  of  operations  of  Parent  and its  subsidiaries  set  forth in Parent
Financial Statements.

                  4.9 NO MATERIAL UNDISCLOSED LIABILITIES. There are no material
liabilities or obligations of Parent of any nature,  whether absolute,  accrued,
contingent or otherwise,  other than the liabilities  and  obligations  that are
reflected,  accrued,  or reserved against on the Parent Balance Sheet (for which
the reserves are  appropriate and reasonable) and those incurred in the ordinary
course of business and consistent with past practices since March 31, 1998.

                  4.10     ABSENCE OF CERTAIN CHANGES.

                           (a) Since March 31, 1998,  Parent has operated in the
ordinary course of business and in a manner  consistent with the manner in which
it operated  prior to March 31, 1998.  Without  limiting the  generality  of the
foregoing,   Parent  has  not  (except  as  may  result  from  the  transactions
contemplated by this Agreement):

                                    (i) suffered any material adverse change in 
                           its business, results of operations, working capital,
                           assets,

                              -20-

<PAGE>



                           liabilities,  condition  ( financial or   otherwise),
                           prospects or the manner of conducting its business;

                                    (ii) suffered any damage or destruction  to,
                           or  loss  of,  assets,  whether  or  not  covered  by
                           insurance,  which  property or assets are material to
                           the operations or business of Parent;

                                    (iii)   forgiven,   compromised,   canceled,
                           released,  waived or  permitted to lapse any material
                           rights or claims;

                                    (iv)   entered   into  or   terminated   any
                           agreement,  commitment or  transaction,  or agreed to
                           make any changes in any leases or  agreements,  other
                           than leases, agreements, transactions and commitments
                           entered into in the ordinary course of business;

                                    (v) written up, written down or written  off
                           the book value of any amount of assets;

                                    (vi) declared, paid or set aside for payment
                           any dividend or distribution with respect to Parent's
                           capital stock;

                                    (vii)   redeemed,   purchased  or  otherwise
                           acquired,  or sold or granted or  otherwise  disposed
                           of, directly or indirectly,  any of Parent's  capital
                           stock or  securities  or any rights to  acquire  such
                           capital stock or securities  which are outstanding as
                           of the date of this Agreement;

                                    (viii)  failed to pay or discharge  when due
                           any  liabilities,  the  failure  to pay or  discharge
                           which will have,  individually or in the aggregate, a
                           material  adverse  effect  on the  business,  working
                           capital, assets, liabilities, condition (financial or
                           otherwise) or prospects of Parent.

                                    (ix)  encumbered  assets,  purchased or sold
                           any assets outside the ordinary course of business or
                           made any material capital expenditure;

                                    (x) entered into any employment, consulting,
                           compensation or collective  bargaining agreement with
                           any person or group;

                                      -21-

<PAGE>



                                    (xi)  entered  into,  adopted or amended any
                           employee benefit plan;

                                    (xii)  entered  into any  other  transaction
                           other than in the ordinary course of business; or

                                    (xiii)  entered into any agreement to do any
                           of the foregoing.

                           (b)   Parent   is  not  aware  of  any   pending   or
contemplated  legislation  or changes in rules,  regulations  or  administrative
orders  which,  if  enacted  or  implemented,  would,  individually  or  in  the
aggregate,  have  a  material  adverse  effect  on  the  business,   results  of
operations,  working  capital,  assets,  liabilities,  condition  (financial  or
otherwise) or prospects of Parent.

                  4.11     TAX RETURNS; TAXES.

                           (a)  Parent has duly filed or caused to be filed on a
timely basis (giving  effect to properly  obtained  extensions of time) with the
appropriate  authorities all Tax Returns (as defined below) required to be filed
by it and all such Tax Returns are true,  correct and  complete in all  material
respects;  has paid in full on a timely  basis  all  Taxes  (as  defined  below)
required  to be paid;  and has fully  accrued  on its  books or has  established
adequate  reserves on its latest balance sheet (a true and correct copy of which
has been  provided  to the  Company),  prepared  in  accordance  with  generally
accepted accounting  principles  consistently  applied, for all Taxes which have
accrued but not are yet due; and has timely and properly  collected or withheld,
paid over and reported to the  appropriate  governmental  authorities  all Taxes
required to have been collected or withheld by it. Parent has no tax liabilities
other than those reflected on the Parent Financial  Statements and those arising
in the  ordinary  course of  business  since the date  thereof.  Parent has made
available to the Company true,  complete and correct copies of Parent's  federal
income tax and other Tax Returns filed by it.

                           (b) No Taxing  authority has asserted any  adjustment
that could  result in an  additional  Tax for which  Parent is or may be liable;
there is no pending audit, examination,  investigation,  dispute,  proceeding or
claim  (collectively,  "Proceeding")  relating to any Tax for which Parent is or
may be  liable  and,  to  the  knowledge  of  Parent,  no  Taxing  authority  is
contemplating  such a Proceeding;  no statute of limitations with respect to any
Tax for which  Parent or is or may be liable has been  waived or  extended;  and
Parent  are not a party or  subject  to any Tax  sharing  or any Tax  allocation
agreement, arrangement or understanding.

                           (c) Parent is not a party to any contract, agreement,
plan or arrangement that,  individually or collectively,  could give rise to any
payment that would not be  deductible  by reason of Section 162,  280G or 404 of
the Code (or any comparable state, local or foreign Tax provision).  Parent does
not have any "tax-exempt use property" within the meaning of Section

                                      -22-

<PAGE>



168(h) of the Code (or any comparable  state,  local or foreign Tax  provision).
Parent has never made or been required to make an election  under Section 338 of
the Code (or any comparable state, local or foreign Tax provision).

                           (d) Parent is not, and was not at any time during the
applicable period
specified in Section 897(c)(1)(A)(ii) of the Code, a United States real property
holding  corporation within the meaning of Section 897(c)(2) of the Code and the
regulations thereunder.

                           (e) For purposes of this Agreement,  "Tax" shall mean
any tax, fee,  levy,  assessment  or other  governmental  charge  imposed by the
United States,  any state,  local or foreign government or subdivision or agency
of any of the foregoing,  including without limitation,  any income,  franchise,
gross receipts, property, sales, use, service, value added, withholding,  social
security,   estimated,   accumulated  earnings,  transfer,  license,  privilege,
payroll, profits, capital stock, employment,  unemployment,  excise, ad valorem,
severance, stamp, occupancy, customs or occupation tax for which the taxpayer is
or may be liable,  including without  limitation,  as a member of a consolidated
group pursuant to Treasury  Regulation  ss.1.1502-6  (or any  comparable  state,
local or foreign Tax provision),  as a transferee under Section 6901 of the Code
(or any  comparable  state,  local or foreign  Tax  provision)  or under any Tax
sharing or Tax allocation agreement, arrangement or understanding.

                           (f) For  purposes of this  Agreement,  "Tax  Returns"
shall mean all  returns,  amended  returns,  declarations,  reports,  estimates,
information  returns and statements relating to Taxes which are or were filed or
required to be filed under applicable law, whether on a consolidated,  combined,
unitary or separate basis or otherwise.

                  4.12     TITLE, CONDITION OF ASSETS.

                           (a)  Parent has good and  marketable  title to all of
the Assets  reflected on the Parent  Balance  Sheet,  and all Assets  thereafter
acquired by them (except for Assets  disposed of by it in the ordinary course of
business).  All such Assets are used in  connection  with the  operation  of the
businesses of Parent.  Except as set forth in Section  4.12(a) of the Disclosure
Schedule,  the Assets are subject to no  mortgage,  security  interest,  pledge,
lien, claim,  encumbrance or charge,  or restraint or transfer  whatsoever other
than  Permitted  Liens  (as  hereinafter  defined)  and no  currently  effective
financing  statement  with respect to any of its Assets has been filed under the
Uniform  Commercial Code in any jurisdiction.  Section 4.12(a) of the Disclosure
Schedule sets forth a description of the  indebtedness  secured by the financing
statements listed thereon,  including the principal balance of such indebtedness
and accrued but unpaid  interest  thereon as at March 31, 1998 and interest rate
applicable  thereto.   Except  with  respect  to  the  constituent   instruments
underlying the financing  statements listed in Section 4.12(a) of the Disclosure
Schedule,  Parent  is not a party to any  financing  statement  or any  security
agreement  authorizing  any  secured  paery  thereunder  to file  any  financing
statement. No person other than Parent has any right to the use or possession of
any of the Assets.  All Assets  which are real  property  or  tangible  personal
property,  whether owned or leased, are in good operating  condition and repair,
excepting normal wear and
                                      -23-

<PAGE>



tear,  and are  sufficient  to enable Parent to operate its business in a manner
consistent  with its  operation  during the  immediately  preceding  twelve (12)
months.

                           (b) Set forth on Section  4.12(b)  of the  Disclosure
Schedule is a true and correct list of leases,  conditional  sales,  licenses or
similar  arrangements to which Parent is a party or to which Parent or any Asset
used by Parent in connection with the operation of its business is subject.  The
Company  has  delivered  to Parent a complete  and  correct  copy of each lease,
conditional sale, license and other arrangement listed in Section 4.12(b) of the
Disclosure Schedule. All of said arrangements are valid, binding and enforceable
in  accordance  with their  respective  terms and are in full force and  effect.
Parent is not in default under one or more of such  arrangements,  except to the
extent  such  defaults  would  not,  individually  or in the  aggregate,  have a
material adverse effect on the business, results of operations, working capital,
assets,  liabilities,  condition (financial or otherwise) or prospects of Parent
and has not received any written notice alleging any default,  set-off, or claim
of default. To the knowledge of Parent, the parties to such arrangements are not
in default of their respective  obligations under any of such arrangements,  and
there has not occurred  any event  which,  with the passage of time or giving of
notice (or both),  would  constitute  such a default or breach under any of such
arrangements.

                  4.13  INTELLECTUAL  PROPERTY.  Except as set forth in  Section
4.13 of the Disclosure Schedule,  Parent has no proprietary assets.  Parent owns
all of the Proprietary  Assets  necessary to operate its business.  No claim has
been asserted by an person  challenging the validity of any Proprietary asset or
the use thereof by Parent.

                  4.14  CONTRACTS.  To the knowledge of Parent,  Section 4.14 of
the  Disclosure  Schedule  contains a complete  and  correct  list of all of the
following  categories  of  material  agreements,   contracts,  arrangements  and
commitments  ("Contracts"),   including  summaries  of  oral  contracts  (except
immaterial  oral  contracts  terminable  at  will),  to which  Parent  is bound,
including, without limitation:

                           (a) each contract or agreement for the  employment or
retention of, or collective bargaining, severance or termination agreement with,
any  director,  officer,  employee,  consultant,  agent,  employee  or  group of
employees;

                           (b) each profit sharing,  thrift,  bonus,  incentive,
deferred  compensation,  stock option,  stock purchase,  severance pay, pension,
retirement,  hospitalization,  insurance  or other  similar  plan,  agreement or
arrangement;

                           (c) each agreement or arrangement  (including  letter
of intent) for the purchase or sale of any assets,  properties or rights outside
the ordinary course of business (by purchase or sale of assets, purchase or sale
of capital stock, merger or otherwise) which is currently in effect;

                                      -24-

<PAGE>



                           (d)  each  contract  which  contains  any  provisions
requiring  Parent to indemnify or act for, or guarantee the  obligation  of, any
other person or entity;

                           (e) each agreement restricting Parent from conducting
business of any nature anywhere in the world;

                           (f) each  partnership  or joint  venture  contract or
similar arrangement or agreement which is likely to involve a sharing of profits
or future  payments  with respect to the  business  (or any portion  thereof) of
Parent;

                           (g) each lease,  license,  conditional sales contract
or similar  arrangement for real or personal property or any Proprietary  Asset;
and

                           (h) each other agreement not made in the ordinary and
normal course of business which involves consideration of more than $15,000; and

                           (g) each letter of intent or  agreement  in principle
to enter into any Contract (whether or not binding, in whole or in part).

                  True,  correct and complete  copies of each Contract have been
provided or made  available  to the Company  and,  except as provided in Section
4.14 of the  Disclosure  Schedule,  each  remains  in full  force and  effect in
accordance  with the copies  provided to the Company.  Each of the Contracts was
entered into and requires  performance  only in the ordinary course of business.
Parent is not in material  default under any Contract and no default or right of
set-off has been asserted,  either by or against  Parent under any Contract.  To
the knowledge of Parent,  the parties to the Contracts,  other than Parent,  are
not in  material  default  of any of  their  respective  obligations  under  the
Contracts,  and there has not occurred any event, which with the passage of time
or the giving of notice (or both), would constitute a material default or breach
under any Contract.  All amounts  payable by Parent under the Contracts are on a
current basis.  No Contract is terminable nor requires a payment in the event of
the Merger or a change in control of Parent

                  4.15  LICENSES  AND PERMITS.  Section  4.15 of the  Disclosure
Schedule sets forth a description  of all material  licenses and other  material
governmental or other regulatory permits,  approvals and authorizations required
for the  operation of the business of Parent to: (a) provide the services  which
Parent is  providing or Parent in the past has  provided,  (b) own or hold under
lease the  properties and Assets it owns or hold under lease and (c) perform all
of  its  obligations  under  Contracts  to  which  it  is  a  party  or  subject
(collectively,  the "Governmental Permits"). Parent has delivered to the Company
copies of all of the  Governmental  Permits.  Parent owns,  possesses or has the
legal  right  to use the  Governmental  Permits,  free and  clear of all  liens,
pledges,  claims or other  encumbrances  of any  nature  whatsoever.  Parent has
obtained and possesses (and during all periods in which it has provided services
and conducted business  possessed),  in good standing,  all Governmental Permits
required  by  applicable  governmental  authorities  in  order to  perform  such
services and conduct such businesses except where failure to have such

                                      -25-

<PAGE>



Governmental  Permits  in  good  standing  would  not,  individually  or in  the
aggregate,  have a material  adverse  effect on the business,  working  capital,
results of operation, assets, liabilities, condition (financial or otherwise) or
prospects of Parent.  Parent is not in material  default under any  Governmental
Permits,  and Parent  has not  received  any notice of any  default or any other
claim or proceeding relating to, any such Governmental Permits.

                  4.16  INSURANCE  AND SURETY  AGREEMENTS.  Section  4.16 of the
Disclosure Schedule contains a complete and correct list of: (a) all policies of
malpractice,  fire,  liability  and other  forms of  insurance  held or owned by
Parent;  and (b)  all  bonds,  indemnity  agreements  and  other  agreements  of
suretyship  made for or held by Parent,  including  a brief  description  of the
character  of the bond or agreement  and the name of the surety or  indemnifying
party.  Section  4.16 of the  Disclosure  Schedule  sets  forth  for  each  such
insurance  policy the name of the insurer,  the amount of coverage,  the type of
insurance  included  under each such policy and of any claims  made  thereunder.
Such  policies are owned by and payable  solely to Parent,  and said policies or
renewals  or  replacements  thereof  are  outstanding  and  duly in  force.  All
insurance  policies  maintained  by Parent  are in full  force and  effect,  all
premiums due on such policies have been paid, and has not been advised by any of
its insurance carriers of an intention to terminate or modify any such policies,
nor has Parent failed to comply with any of the material conditions contained in
any such policies.

                  4.17     RELATIONSHIPS.

                           (a)  Except  as  disclosed  in  Section  4.17  of the
Disclosure Schedule,  no affiliate of Parent has, or at any time within the last
two (2) years has had, an  ownership  interest  in any  business,  corporate  or
otherwise,  that is a party to, or in any  property  that is the subject of, any
business  relationship  or  arrangement of any kind relating to the operation or
business of, or which may be binding upon, Parent or its Assets.

                           (b) Section 4.17 of the Disclosure  Schedule contains
a complete and correct list of all persons known by the Company to be affiliates
of the Company.

                  4.18     EMPLOYEE BENEFIT PLANS.

                           (a)  Except  as set  forth  in  Section  4.18  of the
Disclosure   Schedule,   there  are  no  employee   benefit   plans   (including
previously-maintained  plans) or  arrangements of any type  (including,  without
limitation,  plans described in section 3(3) of the Employee  Retirement  Income
Security  Act of 1974,  as amended and the  regulations  thereunder  ("ERISA")),
under  which  Parent has or in the future  could have  directly,  or  indirectly
through a Commonly Controlled Entity (within the meaning of section 414(b), (c),
(m) and (o) of the Internal Revenue Code of 1986, as amended and the regulations
thereunder  ("Code")),  any  liability  with  respect  to any  current or former
employee of Parent or any Commonly Controlled Entity (collectively, the "Benefit
Plans"). No such Benefit Plan is "multiple employer plan" (within the meaning of
the Code or ERISA) or subject to Title IV of ERISA.

                                      -26-

<PAGE>



                           (b)  With   respect  to  each   Benefit  Plan  (where
applicable): Parent has delivered to the Company complete and accurate copies of
(i) all plan texts and agreements;  (ii) all material  employee  communications;
(iii) the most recent  annual  report;  (iv) the most recent annual and periodic
accounting of plan assets;  (v) the most recent  determination  letter  received
from the Internal Revenue Service; and (vi) the most recent actuarial valuation.

                           (c)  With  respect  to  each  Benefit  Plan:  (i)  if
intended to qualify  under Code section  401(a) or 403(a),  such Benefit Plan so
qualifies,  and its related  trust is exempt from  taxation  under Code  section
501(a);  (ii) such Benefit Plan has been  administered  in  accordance  with its
terms and  applicable  law;  (iii) no event  has  occurred  and there  exists no
circumstance under which Parent could directly, or indirectly through a Commonly
Controlled  Entity,  incur liability under ERISA,  the Code or otherwise  (other
than routine  claims for benefits);  (iv) there are no actions,  suits or claims
pending (other than routine claims for benefits) or, to the knowledge of Parent,
threatened,  with  respect  to any  Benefit  Plan or  against  the assets of any
Benefit Plan; (v) no "accumulated funding deficiency" (as defined in section 302
of ERISA) has occurred; (vi) no "prohibited  transaction" (as defined in section
406 of ERISA or in section 4975 of the Code) has occurred;  (vii) no "reportable
event"  (as  defined  n  section  4043  of  ERISA)  has  occurred;   (viii)  all
contributions  and premiums due have been made on a timely  basis;  and (ix) all
contributions  made or  required  to be made  under  any  Benefit  Plan meet the
requirements for deductibility  under the Code, and all contributions which have
not been  made  have  been  properly  recorded  on the  books of  Parent  or the
applicable Commonly Controlled Entity.

                           (d) With  respect  to each  Benefit  Plan  which is a
"welfare  plan" (as defined in ERISA  section  3(1)):  (i) no such plan provides
medical or death  benefits  (whether or not insured)  with respect to current or
former  employees  beyond their  termination of employment  (other than coverage
mandated  by law);  (ii)  there are no  reserves,  assets,  surplus  or  prepaid
premiums  under any such  plan;  and (iii)  Parent and any  Commonly  Controlled
Entity have complied with the requirements under Code section 4980B.

                           (e) The consummation of the transactions contemplated
by this  Agreement will not (i) entitle any individual to severance pay, or (ii)
accelerate the time of payment,  vesting or increase the amount of  compensation
due to any such individual.

                  4.19 LABOR RELATIONS. To the knowledge of Parent, Parent is in
compliance with all federal and state laws respecting  employment and employment
practices,  terms and  conditions  of  employment,  wages and hours,  and is not
engaged  in any  unfair  labor  or  unlawful  employment  practice.  There is no
unlawful  employment  practice  or  discrimination  charge  pending  or,  to the
knowledge of the Company,  threatened against Parent before the Equal Employment
Opportunity Commission or any other governmental authority.  Except as set forth
in Section 4.18 of the  Disclosure  Schedule,  there is no unfair labor practice
charge or complaint,  grievance or arbitration against Parent pending or, to the
knowledge of the  Company,  threatened  against the Company  before the National
Labor Review Board or any other  governmental  authority.  Since January 1, 1992
Parent has not experienced nor, to the knowledge of Parent, is there threatened,

                                      -27-

<PAGE>



any labor strike,  dispute,  slowdown or stoppage or any representation question
respecting its employees.  There is no collective  bargaining  agreement that is
binding on Parent.

                  4.20 QUESTIONABLE PAYMENTS.  Neither Parent, nor any director,
officer,  affiliate or employee of Parent:  (a) have used any corporate funds of
Parent to make any payment to any officer or employee of any  government,  or to
any  political  party or  official  thereof,  where such  payment  either (i) is
unlawful  under laws  applicable  thereto;  or (ii) would be unlawful  under the
Foreign  Corrupt  Practices  Act of  1977,  as  amended;  nor (b) has  used  any
corporate  funds of Parent for  making  payments  to any person if such  payment
constituted an illegal payment, bribe, kickback, political contribution or other
similar questionable payment.

                  4.21 BROKERS AND FINDERS.  Neither  Parent nor the  Subsidiary
nor any of their respective  officers,  directors and employees has employed any
broker, finder or investment banker or incurred any liability for any investment
banking  fees,  financial  advisory  fees,  brokerage  fees or finders'  fees in
connection with the  transactions  contemplated  hereby,  except for the fees of
Slusser  pursuant to that  certain  letter  agreement  dated July 21,  1997,  as
amended,  a true,  complete and correct copy of which has been  furnished to the
Company.

                  4.22  COMPLIANCE  WITH  LAWS.   Parent  has  been  and  is  in
compliance with all applicable laws, regulations,  ordinances and administrative
orders of any  jurisdiction  to which its  businesses or its use or occupancy of
properties  or any part  thereof are subject  except  where the failure to be in
compliance would not, individually or in the aggregate,  have a material adverse
effect  on  the  business,  results  of  operation,   working  capital,  assets,
liabilities,  condition  (financial or otherwise) or prospects of Parent and its
subsidiaries  taken as a whole.  Except as set forth in the Parent SEC  Reports,
there  is  no  pending   material  suit,   claim,   action  or  litigation,   or
administrative, arbitration or other proceeding or governmental investigation or
inquiry,  nor, to the best of Parent's knowledge,  (i) are any such proceedings,
investigations  or inquiries,  threatened or contemplated nor (ii) are there any
unasserted  claims  (whether or not the  potential  claimant may be aware of the
claim) of any nature  that might be  asserted  against  Parent,  which  pending,
threatened,  contemplated  or unasserted  matter are reasonably  likely to have,
individually  or in the  aggregate,  a material  adverse effect on the business,
results  of  operations,   working  capital,  assets,   liabilities,   condition
(financial or otherwise) or prospects of Parent and its subsidiaries  taken as a
whole. Parent is not subject to any judgment,  decree,  injunction,  or order of
any  court  or any  governmental  restriction  applicable  to  Parent  which  is
reasonably likely (i) to have a material adverse effect on the business, results
of operations,  working capital,  assets,  liabilities,  condition (financial or
otherwise) or pros pects of Parent and its subsidiaries taken as a whole or (ii)
to cause  limitation  on the  Surviving  Corporation's  ability to  operate  the
business of the Company after the Closing.

                  4.23 ACCURACY OF INFORMATION  FURNISHED.  No representation or
warranty in this Agreement made by Parent nor any information relating to Parent
or its  subsidiaries  which has been delivered by Parent to the Company contains
any untrue  statement  of a material  fact or omits to state any  material  fact
necessary  to  make  the  statements   herein  or  therein,   in  light  of  the
circumstances under which they were made, not false or misleading.

                                      -28-

<PAGE>



                                    ARTICLE 5

                       COVENANTS OF THE COMPANY AND PARENT

                  5.1 NOTICE OF ANY  MATERIAL  CHANGE.  Each of the  Company and
Parent  shall,  promptly  after the first notice or  occurrence  thereof but not
later  than the  Closing  Date,  advise the other in writing of any event or the
existence of any state of facts that:

                           (a)  would  make  any  of  its   representations  and
warranties  in  this  Agreement  untrue  in  any  material  respect  as if  such
representation and warranty had been made at and as of such intervening date; or

                           (b) would  otherwise  constitute,  individually or in
the aggregate, a material adverse change in the business,  results of operation,
working capital,  assets,  liabilities or condition  (financial or otherwise) or
prospects of Parent or the Company.

                  5.2  COOPERATION.  Each of the parties hereto shall, and shall
cause each of its Affiliates to, use its best efforts to:

                           (a) proceed  promptly  to make or give the  necessary
applications,  notices,  requests and filings in order to obtain at the earliest
practicable  date and, in any event,  before the Closing  Date,  the  approvals,
authorizations   and  consents   necessary  to   consummate   the   transactions
contemplated by this Agreement;

                           (b)  cooperate  with and keep the others  informed of
any matter  which may result in a failure by such party to fulfill any  covenant
of such party or which may  provide  the other  party with a right to  terminate
this Agreement; and

                           (c) take such  actions  as the  other may  reasonably
request to consummate the  transactions  contemplated  by this Agreement and use
its best efforts and  diligently  attempt to satisfy,  to the extent  within its
control, all conditions precedent to the obligations to close this Agreement.

                  5.3  PUBLIC  DISCLOSURE.  Subject  to their  respective  legal
obligations,  neither the Company  nor Parent  shall issue any press  release or
otherwise publicize the transactions  contemplated herein without the consent or
approval of the other;  provided,  however,  the parties  hereto  consent to the
issuance of the press  release  which the parties have  simultaneously  herewith
approved,  and providing  copies hereof to any  governmental  agency which legal
counsel  to a  party  may  advise  such  party  may be  required  and  providing
additional  information,  limited in scope to the  discussion  contained  in the
press release,  in response to unsolicited  questions  resulting from such press
release or reports.
                                      -29-

<PAGE>



                  5.4 SUBMISSION TO PARENT SHAREHOLDERS. The Parent shall call a
meeting of its  shareholders as soon as practicable  following the execution and
delivery of this  Agreement  for the purpose of  obtaining  the  approval of the
requisite  number of its  shareholders  respecting  (i) the Merger and the other
transactions  contemplated by this Agreement and the other Merger Documents (ii)
issuance of the ISOs provided for in Section 2.3 hereof, and (iii) the amendment
and  restatement  of the  Certificate  of  Incorporation  of Parent (the "Parent
Shareholder Approval"). The Parent Corporation,  through its Board of Directors,
shall recommend such approval to its  shareholders in accordance with applicable
laws,  unless the Board of Directors in good faith  believes its fiduciary  duty
requires otherwise.

                  5.5      PROXY STATEMENT.

                           (a)  Parent  shall  promptly  file a proxy  statement
(which proxy  statement,  together with any and all amendments  and  supplements
thereto and all information  incorporated by reference  therein,  is referred to
herein as the "Proxy  Statement"),  under and pursuant to the  provisions of the
Securities Act. Parent agrees to use its best efforts to respond to the comments
of  the  SEC,  and  Parent  shall  promptly  mail  the  Proxy  Statement  to its
shareholders.

                           (b) The  Company  agrees to  provide as  promptly  as
practicable  to Parent such  information  concerning  its business and financial
statements and affairs as, in the reasonable judgment of Parent, may be required
or  appropriate  for  inclusion in the Proxy  Statement or in any  amendments or
supplements  thereto,  and to cause its counsel and auditors to  cooperate  with
Parent's counsel and auditors in the preparation of the Proxy Statement.

                           (c) The Company represents, warrants and covenants to
Parent  that  none  of  the   information   supplied  by  it  for  inclusion  or
incorporation by reference,  and Parent and Sub sidiary  represent,  warrant and
covenant  to the  Company  that  none of the  information  supplied  by them for
inclusion or  incorporation by reference,  in the Proxy Statement,  will, at the
date  mailed  to  shareholders  of  Parent  and at the  time of the  meeting  of
shareholders of Parent to be held to approve this Agreement,  contain any untrue
statement of a material  fact or omit to state any material  fact required to be
stated therein or necessary in order to make the statements therein, in light of
the circumstances under which they are made, not misleading.

                                    ARTICLE 6

               COVENANTS OF THE COMPANY AND AGREEMENT SHAREHOLDERS

                  6.1 ACCESS.  During the period until the Effective  Date,  the
Company shall afford to Parent and Parent's  officers,  employees,  accountants,
counsel,  and other  authorized  representatives,  full  access  during  regular
business hours to the assets,  properties,  books,  Contracts,  commitments  and
records of the  Company  and will  furnish or use its best  efforts to cause its
representatives  to furnish  promptly to Parent such  additional  financial  and
operating data and other documents and  information  (certified if requested and
reasonably susceptible to certification)

                                      -30-

<PAGE>



relating to its business and  properties  as Parent or its  representatives  may
from time to time reasonably request. No investigation  pursuant to this Section
6.1  shall  effect,  add to or  subtract  from any  representation  or  warranty
contained in this  Agreement,  any condition to the  obligations  of the parties
hereto to consummate the Merger,  nor the right of the Parent to indemnification
pursuant to Section 8.2 hereunder.

                  6.2  CONDUCT OF  BUSINESS  PRIOR TO CLOSING  DATE.  During the
period until the Closing Date, the Company shall (unless otherwise  consented to
in writing by Parent) conduct its operations in the ordinary and usual course of
business  consistent  with past and  current  practices,  and shall use its best
efforts to maintain and preserve intact its business  organization and goodwill,
to retain the  services  of its key  officers  and  employees,  and to  maintain
satisfactory  relationships  with its  customers,  suppliers  and others  having
business  relationships  with it. Without  limiting the  foregoing,  the Company
without the prior approval of Parent:

                           (a) shall not incur additional obligations, or prepay
any  obligations,  for borrowed  money,  encumber  assets,  purchase or sell any
assets  outside the  ordinary  course of  business,  commit to material  capital
expenditures or increase or authorize an increase in employee  compensations  or
benefits (except that the Company (i) may reasonably borrow under its $2,250,000
existing line of credit  commitment,  and (ii) may borrow from an institution on
terms reasonably  satisfactory to Parent, an amount sufficient to pay bonuses to
the Agreement  Shareholders and the  distribution to the Agreement  Shareholders
pursuant to Section 6.2 (e) (ii) of this Agreement, in an aggregate amount equal
to the  Company's  earnings  and profits  for the period  January 1, 1998 to and
including the Closing Date);

                           (b) shall confer, from time to time, with one or more
representatives of Parent as reasonably requested to report material operational
matters and the general status of ongoing operations;

                           (c) shall  notify  Parent of any  emergency  or other
change in the normal  course of the  Company  business  and of any  governmental
complaints, investigations,  hearings or inquiries (or communications indicating
that the same may be contemplated)  including,  without limitation,  complaints,
investigations,  hearings or inquiries relating to any Governmental Permits held
by the Company or which could result from the  consummation  of the  transaction
contemplated hereby;

                           (d) shall not issue or sell any shares of the capital
stock of the  Company or issue,  sell or grant  options,  warrants  or rights to
purchase or  subscribe  to any of the capital  stock of the Company or rights or
obligations convertible into or exchangeable for any shares of the capital stock
of the Company, or make any changes (by stock dividend,  split-up,  combination,
recapitalization,  reclassification, reorganization or otherwise) in the capital
structure of the Company;

                                      -31-

<PAGE>



                           (e) shall not  declare,  pay or set aside for payment
any  dividend or other  distribution  in respect of the  capital  stock or other
equity securities of the Company,  provided, however that the Company may pay to
the  Agreement  Shareholders,  an amount  equal to the sum of (i) the  Company's
Accumulated Adjustments Account and (ii) the Company's earnings and profits from
January 1, 1998, to and  including  the Closing Date,  and the Company shall not
redeem,  purchase or otherwise  acquire any shares of the capital stock or other
securities  of  the  Company  or  rights  or  obligations  convertible  into  or
exchangeable  for any shares of the  capital  stock or other  securities  of the
Company;

                           (f) shall not settle,  compromise  or  discharge  any
lawsuit,  claim or proceeding where the proposed  settlement amount for all such
settlements, compromises and discharges would exceed $25,000;

                           (g) shall not intentionally take any action that, and
shall not intentionally fail to take any action the failure to take which, would
cause or permit any of its  representations  and  warranties  contained  in this
Agreement to be untrue in any material respect at the Closing; or

                           (h)   shall   not   enter    into   any    agreement,
understanding,  arrangement or letter of intent (whether or not binding in whole
or in part) to do any of the things  which it has  covenanted  not to do without
the prior approval of the Parent.

                  6.3 SHAREHOLDER APPROVAL.  The Agreement Shareholders agree to
vote or cause to be voted,  at a meeting  of the  Company's  shareholders  to be
called and held as soon as practicable,  all shares of Company Common Stock over
which  they  have,  directly  or  indirectly,  voting  control,  in favor of the
approval of this Agreement and all transactions contemplated hereby.

                  6.4 NO  SOLICITATIONS.  From May 12, 1998 until the  Effective
Date or, if earlier,  the date this  Agreement  is  terminated  or  abandoned as
provided in Section  10.1,  neither the  Company nor any  Agreement  Shareholder
shall  (nor did they)  directly  or  indirectly  (i)  solicit  or  initiate  any
discussion with or (ii) enter into  negotiations or agreements  with, or furnish
any  information  to, any  corporation,  partnership,  person or other entity or
group  (other  than  Parent,   an  Affiliate  of  Parent  or  their   authorized
representatives)  concerning  any  proposal  for a merger,  sale of  substantial
assets,  sale of shares of stock or  securities  or other  takeover  or business
combination  transaction (the "Acquisition Proposal") involving the Company, and
the  Company  and the  Agreement  Shareholders  will  instruct  their  officers,
directors,  advisors and financial  and legal  representatives  and  consultants
(collectively,  the  "Representatives")  not to take any action  contrary to the
foregoing provisions of this sentence;  provided,  however, that the Company and
its Representatives  shall not be prohibited from taking any action described in
clause (ii) above to the extent  such action is taken by, or upon the  authority
of, the Board of  Directors  of the Company in the  exercise of the Board's good
faith judgment as to its fiduciary  duties to the  shareholders  of the Company,
which  judgment is based upon the written advice of  independent,  outside legal
counsel  that a failure of the Board of  Directors  of the  Company to take such
action would be likely to  constitute a breach of its  fiduciary  duties to such
shareholders. The Company will notify Parent

                                      -32-

<PAGE>



promptly in writing if the Company becomes aware that any inquiries or proposals
are  received  by, any  information  is requested  from or any  negotiations  or
discussions  are sought to be  initiated  with,  the Company  with respect to an
Acquisition  Proposal.  Each time,  if any,  that the Board of  Directors of the
Company  determines,  upon  written  advice  of such  legal  counsel  and in the
exercise of its good faith judgment as to its fiduciary  duties to shareholders,
that it must enter into negotiations with or furnish any information that is not
publicly available to, any corporation,  part nership, person or other entity or
group  (other than  Parent,  an  Affiliate  of Parent or their  representatives)
concerning any Acquisition Proposal,  the Company will give Parent prompt notice
of such determination  (which shall include a copy of the written advice of such
legal counsel).

                  6.5 BEST  EFFORTS.  The Company  shall use its best efforts to
cause all of the  conditions  precedent set forth in Sections 9.1 and 9.3 hereof
to be fulfilled.

                                    ARTICLE 7

                               COVENANTS OF PARENT

                  7.1 ACCESS. During the period until the Effective Date, Parent
shall afford to the Company and the Company's officers, employees,  accountants,
counsel,  and other  authorized  representatives,  full  access  during  regular
business hours to the assets,  properties,  books,  Contracts,  commitments  and
records  of  Parent  and will  furnish  or use its  best  efforts  to cause  its
representatives to furnish promptly to the Company such additional financial and
operating data and other documents and  information  (certified if requested and
reasonably susceptible to certification) relating to its business and properties
as the Company or its  representatives may from time to time reasonably request.
No investigation  pursuant to this Section 6.1 shall effect,  add to or subtract
from any representation or warranty  contained in this Agreement,  any condition
to the obligations of the parties hereto to consummate the Merger, nor the right
of the Company to indemnification pursuant to Section 8.2 hereunder.

                  7.2  CONDUCT OF  BUSINESS  PRIOR TO CLOSING  DATE.  During the
period until the Closing Date,  Parent shall (unless  otherwise  consented to in
writing by the Company)  conduct its operations in the ordinary and usual course
of business  consistent with past and current practices,  and shall use its best
efforts to maintain and preserve intact its business  organization and goodwill,
to retain the  services  of its key  officers  and  employees,  and to  maintain
satisfactory  relationships  with its  customers,  suppliers  and others  having
business  relationships with it. Without limiting the foregoing,  Parent without
the prior approval of the Company:

                           (a) shall not incur additional obligations, or prepay
any  obligations,  for borrowed  money,  encumber  assets,  purchase or sell any
assets  outside the  ordinary  course of  business,  commit to material  capital
expenditures  or increase or authorize an increase in employee  compensation  or
benefits;
                                      -33-

<PAGE>



                           (b) shall confer, from time to time, with one or more
representatives  of the  Company  as  reasonably  requested  to report  material
operational matters and the general status of ongoing operations;

                           (c) shall  notify  the  Company of any  emergency  or
other  change  in  the  normal  course  of  the  Company  business  and  of  any
governmental   complaints,    investigations,    hearings   or   inquiries   (or
communications indicating that the same may be contemplated) including,  without
limitation,  complaints,  investigations,  hearings or inquiries relating to any
Governmental  Permits held by Parent or which could result from the consummation
of the transaction contemplated hereby;

                           (d) shall not issue or sell any shares of the capital
stock of Parent or issue, sell or grant options,  warrants or rights to purchase
or  subscribe  to any of the  capital  stock of Parent or rights or  obligations
convertible  into or exchangeable for any shares of the capital stock of Parent,
or make any changes (by stock dividend, split-up, combination, recapitalization,
reclassification,  reorganization  or  otherwise)  in the capital  structure  of
Parent;

                           (e) shall not  declare,  pay or set aside for payment
any  dividend or other  distribution  in respect of the  capital  stock or other
equity securities of Parent,  and not redeem,  purchase or otherwise acquire any
shares  of the  capital  stock  or other  securities  of  Parent  or  rights  or
obligations convertible into or exchangeable for any shares of the capital stock
or other securities of Parent;

                           (f) shall not settle,  compromise  or  discharge  any
lawsuit,  claim or proceeding where the proposed  settlement amount for all such
settlements, compromises and discharges would exceed $25,000;

                           (g) shall not intentionally take any action that, and
shall not intentionally fail to take any action the failure to take which, would
cause or permit any of its  representations  and  warranties  contained  in this
Agreement to be untrue in any material respect at the Closing; or

                           (h)   shall   not   enter    into   any    agreement,
understanding,  arrangement or letter of intent (whether or not binding in whole
or in part) to do any of the things  which it has  covenanted  not to do without
the prior approval of the Company.

                  7.3 NO  SOLICITATIONS.  From May 12, 1998 until the  Effective
Date or, if earlier,  the date this  Agreement  is  terminated  or  abandoned as
provided in Section  10.1,  Parent shall not (nor did it) directly or indirectly
(i) solicit or initiate any discussion  with or (ii) enter into  negotiations or
agreements with, or furnish any information  that is not publicly  available to,
any  corporation,  partnership,  person or other entity or group (other than the
Company,  an  Affiliate  of the  Company  or their  authorized  representatives)
concerning any Acquisition  Proposal  involving Parent, and Parent will instruct
its Representatives not to take any action contrary to the foregoing  provisions
of this sentence;  provided,  however, that Parent and its Representatives shall
not be
                                      -34-

<PAGE>



prohibited  from taking any action  described in clause (ii) above to the extent
such action is taken by, or upon the  authority  of, the Board of  Directors  of
Parent in the  exercise of the Board's good faith  judgment as to its  fiduciary
duties to the  shareholders  of the  Company,  which  judgment is based upon the
written advice of independent, outside legal counsel that a failure of the Board
of  Directors  of Parent to take such  action  would be likely to  constitute  a
breach of its  fiduciary  duties to such  shareholders.  Parent  will notify the
Company  promptly  in writing if Parent  becomes  aware  that any  inquiries  or
proposals are received by, any information is requested from or any negotiations
or  discussions  are sought to be  initiated  with,  Parent  with  respect to an
Acquisition  Proposal.  Each time, if any, that the Board of Directors of Parent
determines, upon written advice of such legal counsel and in the exercise of its
good faith  judgment as to its fiduciary  duties to  shareholders,  that it must
enter into  negotiations  with or furnish any  information  that is not publicly
available  to, any  corporation,  partnership,  person or other  entity or group
(other  than  Parent,  an  Affiliate  of the  Company or their  Representatives)
concerning any Acquisition Proposal,  Parent will give the Company prompt notice
of such determination  (which shall include a copy of the written advice of such
legal counsel).

                  7.4 TAX  CERTIFICATIONS.  For  purposes of  ensuring  that the
Merger will be treated as a tax-free  reorganization under Sections 368(a)(1)(A)
and  368(a)(2)(E)  of the Code,  each of Parent and Subsidiary have delivered to
Greenberg Traurig Hoffman Lipoff Rosen & Quentel,  P.A., counsel to the Company,
a letter in the form heretofore approved by the parties.

                  7.5 BEST EFFORTS.  Parent and Subsidiary  shall use their best
efforts to cause all of the conditions precedent in Sections 9.1 (subject in the
case of Section 9.1(a) to the judgment of its Board of Directors) and 9.2 hereof
to be fulfilled.

                                    ARTICLE 8

              SURVIVAL OF REPRESENTATIONS AND WARRANTIES; INDEMNITY

                  8.1 SURVIVAL. The representations,  warranties,  covenants and
agreements contained in this Agreement, or in any document delivered pursuant to
the provisions of, or in connection  with,  this Agreement shall not survive the
making of this Agreement and any examination made by or on behalf of the parties
hereto, the Closing and the Merger; provided, however, that the representations,
warranties, covenants and agreements respecting Taxes, contained in Section 3.10
of this  Agreement,  shall continue to survive until three months  subsequent to
the date on which all taxable periods of the Company prior to the Effective Date
shall be closed to any  further  assessment  of Taxes by the  expiration  of the
applicable  statutes  of  limitations,  after  giving  effect to any  extensions
thereof  by  waiver  or  otherwise.  Notwithstanding  the  foregoing,  any claim
respecting Taxes made by an Indemnified  Party (as defined in Section 8.2) under
the  provisions  of Section  8.2 within the  period  described  above,  shall be
considered to be timely made even if such claim is not resolved  until after the
expiration of the aforesaid period.   
                                      -35-

<PAGE>




                  8.2      INDEMNIFICATION.

                           (a)  The  Agreement   Shareholders  hereby  agree  to
indemnify  and hold  Parent,  the  Surviving  Corporation  and their  affiliates
(collectively,  the  "Indemnified  Parties")  harmless from and against the full
amount  of any  loss,  claim,  damage,  liability,  cost or  expense  (including
attorneys' fees), judgments,  fines and amounts paid in settlement of any claim,
action, suit, proceeding or investigation,  resulting to the Indemnified Parties
(collectively,  a "Loss"), either directly or indirectly,  from any breach of or
inaccuracy in the surviving representations, warranties covenants and agreements
respecting Taxes,  made by the Company or the Agreement  Shareholders in Section
3.10 of this  Agreement,  or in any  certificate or document  delivered by or on
behalf of the  Company  or the  Agreement  Shareholders  pursuant  to any of the
provisions of, or in connection  with Section 3.10 of this  Agreement.  If it is
determined that, as a matter of public policy, the indemnification  provided for
in this Section 8.2 is  unavailable  to an  Indemnified  Party as  contemplated,
then,  to the extent not  determined  to be  prohibited  by public  policy,  the
Indemnifying  Party  shall  contribute  to the  amount  paid or  payable  by the
Indemnified  Party as a result of such Loss in such proportion as is appropriate
to reflect not only the relative  benefits received by the Indemnified Party and
the indemnifying party from the transactions contemplated by this Agreement, but
also the relative fault of the Indemnified Party and the indemnifying  party, as
well as any other relevant equitable considerations.

                           (b) No  Agreement  Shareholder  shall be  entitled to
assert,  and no Agreement  Shareholder  shall assert,  any right to subrogation,
contribution or reimbursement  against Parent, the Surviving  Corporation or any
shareholder of the Company, the Surviving  Corporation or Parent with respect to
any amounts  paid or payable by such  Agreement  Shareholder  under this Section
8.2.

                                    ARTICLE 9

                              CONDITIONS PRECEDENT

                  9.1 CONDITIONS TO EACH PARTY'S  OBLIGATIONS.  Except as may be
waived by both the Company and Parent, the respective  obligations of each party
to consummate the  transactions  contemplated by this Agreement shall be subject
to the  satisfaction,  on or before the Closing  Date,  of each of the following
conditions:

                           (a) CORPORATE  APPROVALS.  This Agreement  shall have
been approved and adopted by the  affirmative  vote of the holders of a majority
of all of the outstanding shares of Company Common Stock. This Agreement and the
transactions  contemplated  hereby  shall  have  been  approved  by the Board of
Directors of Parent.

                           (b) LITIGATION;  ILLEGALITY.  No action or proceeding
before any court or administrative agency, by any government agency or any other
person shall have been
                                      -36-

<PAGE>



instituted or threatened  challenging  or otherwise  relating to the Merger,  or
which otherwise would, if adversely determined,  materially and adversely affect
Parent or the Company.  No action,  statute,  rule or regulation shall have been
proposed or enacted by any state,  Federal or foreign government or governmental
agency which would render the parties  unable to  consummate  the Merger or make
the Merger illegal or prohibit, restrict or delay consummation of the Merger.

                           (c) GOVERNMENTAL  CONSENTS.  Other than the filing of
Articles of Merger,  as  described in Article 1, all  authorizations,  consents,
orders or approvals  of, or  declarations  or filings with,  or  expirations  or
terminations  of waiting  periods  imposed by any  governmental  authority,  the
failure to obtain which would have a material  adverse  effect on Parent and its
subsidiaries, including the Surviving Corporation and its subsidiaries, taken as
a whole, shall have been filed, occurred or been obtained.

                  9.2 CONDITIONS TO OBLIGATIONS OF THE COMPANY. Except as may be
waived  by the  Company,  the  obligations  of the  Company  to  consummate  the
transactions contemplated by this Agreement shall be subject to the satisfaction
on or before the Closing Date of each of the following conditions:

                           (a) COMPLIANCE WITH COVENANTS AND CONDITIONS.  Parent
shall have, or shall have caused to be, satisfied or complied with and performed
in all material  respects all terms,  covenants and conditions of this Agreement
to be complied with or performed by Parent on or before the Closing Date.

                           (b)    REPRESENTATIONS     AND    WARRANTIES.     The
representations  and  warranties  made by Parent in Sections 4.1, 4.3, 4.4, 4.5,
4.6, 4.7, 4.8, 4.9, 4.10 and (except for changes  contemplated in this Agreement
which pertain to Section 4.2) 4.11 of this Agreement and in all certificates and
other  documents  delivered  by  Parent  to the  Company  pursuant  hereto or in
connection with the  transactions  contemplated  hereby shall have been true and
correct as of the date  hereof,  and shall be true and  correct in all  material
respects  at the  Closing  Date  with  the  same  force  and  effect  as if such
representations  and  warranties  had been made at and as of the  Closing  Date,
except for changes permitted or contemplated by this Agreement.

                           (c) TAX OPINION.  The Company shall have received the
opinion of Greenberg Traurig Hoffman Lipoff Rosen and Quentel,  P.A., counsel to
the Company, dated as of the Closing Date,  substantially to the effect that, on
the basis of facts and representations set forth in such opinion consistent with
the state of facts  existing  at the  Effective  Date,  for  federal  income tax
purposes that (i) the Merger constitutes a reorganization  within the meaning of
Sections 368(a)(1)(A) and 368(a)(2)(E) of the Code; (ii) no gain or loss will be
recognized by the Company's  shareholders  as a result of the Merger;  (iii) the
tax basis of the Parent Common Stock to be received by the  shareholders  of the
Company  will be  equal  to the tax  basis of their  Company  Common  Stock  and
(assuming that the shareholder holds the Company Common Stock as a capital asset
at the  Effective  Date) the holding  period of their  Parent  Common Stock will
include the
                                      -37-

<PAGE>



holding  period of the  Company  Common  Stock;  and (iv) the  Company  will not
recognize gain or loss as a result of the Merger.

                           (d)  OPINION.  The  Company  shall have  received  an
opinion of Parker Chapin Flattau & Klimpl,  LLP, counsel to Parent,  dated as of
the Closing Date, in form and substance  reasonably  satisfactory to the Company
and its counsel,  as to the matters  specified in Section 4.1, the last sentence
of Section 4.2(a) and Section 4.3.

                           (e) MATERIAL ADVERSE CHANGES. Subsequent to March 31,
1998,  there shall have  occurred no material  adverse  change in the  business,
results of operations or prospects, of Parent.

                           (f)  CERTIFICATES.  The Company shall have received a
certificate  or  certificates,  executed  on behalf  of  Parent by an  executive
officer of Parent,  to the effect  that the  conditions  contained  in  Sections
9.2(a), (b) and (d) have been satisfied.

                           (g) OTHER. The Company shall have received such other
instruments,  documents  and  certificates,  if any,  which are  required  to be
delivered  pursuant  to  the  provisions  of  this  Agreement  or  which  may be
reasonably requested.

                  9.3  CONDITIONS  TO  OBLIGATIONS  OF PARENT.  Except as may be
waived by Parent,  the  obligations  of Parent to  consummate  the  transactions
contemplated  by this  Agreement  shall be  subject to the  satisfaction,  on or
before the Closing Date, of each of the following conditions:

                           (a)  COMPLIANCE  WITH COVENANTS AND  CONDITIONS.  The
Company and the Agreement  Shareholders  shall have, or shall have caused to be,
satisfied or complied  with and  performed  in all material  respects all terms,
covenants and  conditions of this  Agreement to be complied with or performed by
them on or before the Closing Date.

                           (b)  REPRESENTATIONS  AND  WARRANTIES.   All  of  the
representations  and  warranties  made by the  Company  in this  Agreement,  the
Company  Disclosure  Schedule  and  in  all  certificates  and  other  documents
delivered by the Company  pursuant hereto or in connection with the transactions
contemplated hereby shall have been true and correct in all material respects as
of the date hereof,  and shall be true and correct in all  material  respects at
the Closing Date with the same force and effect as if such  representations  and
warranties  had been made at and as of the  Closing  Date,  except  for  changes
permitted or contemplated by this Agreement.

                           (c)  OPINION.  Parent  shall  have  received  (i)  an
opinion of Greenberg Traurig Hoffman Lipoff Rosen and Quentel, P.A., counsel for
the Company,  dated as of the Closing  Date,  in form and  substance  reasonably
satisfactory to Parent and its counsel,  as to the matters  specified in Section
3.1, the last sentence of Section 3.2(a), and Section 3.3.

                                      -38-

<PAGE>



                           (d) MATERIAL ADVERSE CHANGES. Since December 31, 1997
there shall have occurred no material adverse change in the business, results of
operations,  customer or employee relations,  working capital, assets, condition
(financial or otherwise) or prospects of the Company, other than as set forth in
Schedule 3.9.

                           (e)  WAREHOUSE  AND OFFICE  LEASE.  The Company shall
have obtained the written consent of William K. Steiner to the assignment to the
Surviving  Corporation  of the October 6, 1995 lease between  William K. Steiner
and the Company covering 290 N.E. 68 Street, 297 N.E. 67 Street, and 277 N.E. 67
Street,  Miami,  Florida 33138 (the  "Premises"),  which  written  consent shall
contain an absolute and unconditional  indemnification  and hold harmless of the
Parent,  the Company,  the Surviving  Corporation and their  affiliates from and
against the full amount of any loss, claim, damage,  liability,  cost or expense
(including attorneys' fees), judgments,  fines and amounts paid in settlement of
any claim,  action,  suit,  proceeding or investigation  relating to any alleged
violations  of  Environmental   Law  with  respect  to  any  actual  or  alleged
environmental  contamination or the release of any hazardous substances at or on
the Premises.

                           (f) WEISSCO.  The Company  shall have entered into an
agreement,  on terms reasonably satisfactory to Parent, with Weissco Development
Inc. ("Weissco") and the Agreement Shareholders,  pursuant to which, among other
things,  Weissco  agrees to pay 100% of its  pre-tax  profits  to the  Surviving
Corporation as a management fee.

                           (g)  AEROTECH.  The Company  shall have acquired from
Aero-Tech  USA,  Inc.  all of its right,  title and  interest in and to the name
"Aerotech".

                           (h)  CERTIFICATES.   Parent  shall  have  received  a
certificate or  certificates,  executed on behalf of the Company,  to the effect
that the  conditions  in Sections  9.3(a),  (b), (d), (e), (f) and (g) have been
satisfied.

                           (i)  OTHER.  Parent  shall have  received  such other
instruments,  documents,  and  certificates,  if any,  which are  required to be
delivered  pursuant  to  the  provisions  of  this  Agreement  or  which  may be
reasonably requested.

                                   ARTICLE 10

                               REGISTRATION RIGHTS

                  The Agreement  Shareholders and any Holder (as defined herein)
shall have the following  registration  rights with respect to the Parent Common
Stock issued to them hereunder (the "Registrable Securities"):

                  10.1 DEMAND REGISTRATION FOR REGISTRABLE SECURITIES: FILING OF
REGISTRATION  STATEMENT.  Parent, at its own expense,  will prepare and file, as
promptly as practicable after receipt of a written request from the Holder(s) of
at least fifty (50%) percent
                                      -39-

<PAGE>



of the Registrable Securities, a registration statement on such appropriate form
of the  Securities  and  Exchange  Commission  (the  "Commission")  as  shall be
selected  by Parent to effect the  registration  of such  number of  Registrable
Securities  specified  in such  request  for  resale  from  time to time by such
Holder(s)  thereof (the  "Registration  Statement") and shall undertake to cause
such  Registration  Statement to become  effective and remain effective so as to
cause such Registrable Securities to be registered under the Securities Act, and
registered,  qualified  or  exempted  under  the state  securities  laws of such
jurisdictions  as any  Holder  reasonably  requests  until  such  time  as  such
Registrable  Securities may be resold pursuant to Rule 144, as promulgated under
the  Securities  Act. For purposes of this  Article,  a person is deemed to be a
"Holder" of Registrable  Securities  whenever such person is the record owner of
such stock.

                  10.2 PIGGYBACK REGISTRATIONS. If, at any time, Parent proposes
or is required  to register  any of its Common  Stock under the  Securities  Act
(other than pursuant to (i) registrations on such form or similar form(s) solely
for  registration of securities in connection  with an employee  benefit plan or
dividend  reinvestment  plan or a  merger  or  consolidation,  or (ii) a  demand
registration  under Section 10.1) on a registration  statement on Form S-1, Form
S-2 or Form S-3 (or an  equivalent  general  registration  form then in effect),
whether or not for its own account,  Parent shall give prompt  written notice of
its  intention  to do so to  each  of  the  Holders  of  record  of  Registrable
Securities.  Upon  the  written  request  of any  Holder,  made  within  15 days
following the receipt of any such written  notice  (which  request shall specify
the maximum number of Registrable  Securities intended to be disposed of by such
Holder and the intended  method of distribution  thereof),  Parent shall use its
best efforts to cause all such Registrable Securities, the Holders of which have
so requested the registration thereof, to be registered under the Securities Act
(with the Common Stock which Parent at the time  proposes to register) to permit
the sale or other  disposition by the Holders (in  accordance  with the intended
method  of  distribution  thereof)  of  the  Registrable  Securities  to  be  so
registered.  No  registration  effected  under this Section  10.2 shall  relieve
Parent of its obligations to effect demand  registration.  If, at any time after
giving written notice of its intention to register any Common Stock and prior to
the effective date of the  registration  statement filed in connection with such
registration,  Parent shall determine for any reason not to register or to delay
registration  of such Common Stock,  Parent may, at its  election,  give written
notice of such determination to all Holders of record of Registrable  Securities
and (i) in the case of a determination not to register, shall be relieved of its
obligation  to register  any  Registrable  Securities  in  connection  with such
abandoned  registration,  without prejudice,  however,  to the rights of Holders
under  Section  10.1,  and (ii) in the  case of a  determination  to delay  such
registration of its Common Stock,  shall be permitted to delay the  registration
of such  Registrable  Securities for the same period as the delay in registering
such other  equity  securities.  Any Holder shall have the right to withdraw its
request  for  inclusion  of  its  Registrable  Securities  in  any  registration
statement  pursuant to this Section 10.2 by giving  written  notice to Parent of
its request to withdraw; provided, however that (i) such request must be made in
writing prior to the earlier of the execution of the  underwriting  agreement or
the execution of the custody  agreement  with respect to such  registration  and
(ii) such withdrawal shall be irrevocable  and, after making such withdrawal,  a
Holder shall no longer have any right to include  Registrable  Securities in the
registration as to which such withdrawal was made.


                                      -40-

<PAGE>



                  10.3 EXPENSES OF  REGISTRATION.  Parent shall pay all expenses
in  connection  with the  registration,  qualification  and/or  exemption of the
Registrable  Securities,  including  any SEC and state  securities or "blue-sky"
laws registration and filing fees, printing expenses,  fees and disbursements of
Parent's  counsel and accountants,  transfer agent's and registrar's  fees, fees
and   disbursements   of  experts  used  by  Parent  in  connection   with  such
registration,  qualification  and/or exemption,  and expenses  incidental to any
amendment or supplement to the Registration  Statement or prospectuses contained
therein.  Parent  shall  not,  however,  be liable for any  sales,  broker's  or
underwriting  commissions  upon  sale by any  Holder  of any of the  Registrable
Securities.

                  10.4  FURNISHING  OF  DOCUMENTS.  Parent shall  furnish to the
Holders such reasonable  number of copies of the  Registration  Statement,  such
prospectuses  as are  contained  in the  Registration  Statement  and such other
documents  as the  Holder may  reasonably  request  in order to  facilitate  the
offering of the Registrable Securities.

                  10.5  AMENDMENTS  AND  SUPPLEMENTS.  Parent shall  prepare and
promptly file with the SEC and promptly notify the Holders of the filing of such
amendments  or  supplements  to  the  Registration   Statement  or  prospectuses
contained therein as may be necessary to correct any statements or omissions if,
at the time when a prospectus relating to the Registrable Securities is required
to be delivered  under the  Securities  Act, any event shall have  occurred as a
result of which any such  prospectus  or any other  prospectus as then in effect
would  include  an  untrue  statement  of a  material  fact or omit to state any
material  fact  necessary to make the  statements  therein,  in the light of the
circumstances  under which they were made,  not  misleading.  Parent  shall also
advise the Holders  promptly after it shall receive  notice or obtain  knowledge
thereof,  of  the  issuance  of  any  stop  order  by  the  SEC  suspending  the
effectiveness of the Registration  Statement or the initiation or threatening of
any proceeding for that purpose and promptly use its reasonable  best efforts to
prevent the issuance of any stop order or to obtain its  withdrawal if such stop
order should be issued.  If, after a Registration  Statement becomes  effective,
Parent  advises  the Holders  that  Parent  considers  it  appropriate  that the
Registration  Statement  (and all other  registration  statements of Parent then
effective  and  outstanding)  be amended,  the Holders shall suspend any further
sales of the  Registrable  Securities  until Parent advises the Holders that the
Registration Statement has been amended, which amendment shall be made promptly.

                  10.6 DURATION.  Parent shall maintain the effectiveness of the
Registration Statement until such time as Parent reasonably determines, based on
an opinion of  counsel,  that the  Holders  will be  eligible to sell all of the
Registrable Securities then owned by the Holders, without the need for continued
registration  of  the  Registrable   Securities,   in  the  three  month  period
immediately  following the termination of the  effectiveness of the Registration
Statement.

                  10.7 FURTHER INFORMATION. If Registrable Securities owned by a
Holder is included in any  registration,  such Holder shall furnish  Parent such
information  regarding  itself as Parent may reasonably  request and as shall be
required  in  connection  with any  registration,  qualification  or  compliance
referred to in this Agreement.


                                      -41-

<PAGE>



                  10.8     INDEMNIFICATION

                           (a)  Parent  will  indemnify  and hold  harmless  the
Holders and each person, if any, who controls a Holder within the meaning of the
Securities Act, from and against any and all losses, damages, liabilities, costs
and  expenses  to which the  Holders or any such  controlling  person may become
subject under the Securities Act or otherwise,  insofar as such losses, damages,
liabilities,  costs or expenses  are caused by any untrue  statement  or alleged
untrue statement of any material fact contained in the  Registration  Statement,
any  prospectus  contained  therein or any amendment or supplement  thereto,  or
arise out of or based upon the omission or alleged  omission to state  therein a
material fact required to be stated  therein or necessary to make the statements
therein,  in  light  of the  circumstances  under  which  they  were  made,  not
misleading;  provided, however, that, Parent will not be liable in any such case
to the extent that any such loss, damage,  liability, cost or expense arises out
of or is based upon an untrue  statement or alleged untrue statement or omission
or  alleged  omission  so made in  reliance  upon  and  strict  conformity  with
information  furnished by or on behalf of any Holder or such controlling  person
in writing specifically for use in the preparation thereof.

                           (b) Each of the Holders, jointly and severally,  will
indemnify and hold harmless Parent and each person,  if any, who controls Parent
within the meaning of the  Securities  Act, from and against any and all losses,
damages, liabilities, costs and expenses to which Parent or any such controlling
person may become subject under the Securities Act or otherwise, insofar as such
losses,  damages,  liabilities,  costs or  expenses  are  caused  by any  untrue
statement or alleged  untrue  statement of any  material  fact  contained in the
Registration  Statement,  any prospectus  contained  therein or any amendment or
supplement  thereto,  or arise out of or are based upon the  omission or alleged
omission  to state  therein a material  fact  required  to be stated  therein or
necessary to make the statements  therein,  in light of the circumstances  under
which they were made, not misleading,  to the extent that such untrue  statement
or alleged  untrue  statement  or  omission or alleged  omission  was so made in
reliance upon and in strict conformity with written information  furnished by or
on behalf of any Holder specifically for use in the preparation thereof.

                           (c) Promptly after receipt by an indemnified party of
notice  of the  commencement  of any  action  involving  the  subject  matter of
paragraph (a) or (b) of this Section  10.8,  such  indemnified  party will, if a
claim  thereof is to be made  against  the  indemnifying  party  pursuant to the
provisions of said paragraph (a) or (b), promptly notify the indemnifying  party
of the  commencement  thereof,  but the  omission to so notify the  indemnifying
party will not relieve it from any liability which it may have hereunder  unless
the  indemnifying  party has been  materially  prejudiced  thereby nor will such
failure to so notify the indemnifying  party relieve it from any liability which
it may have to any  indemnified  party  otherwise than  hereunder.  In case such
action is brought against any indemnified party and it notifies the indemnifying
party of the commencement  thereof, the indemnifying party shall have the, right
to participate  in, and, to the extent that it may wish,  jointly with any other
indemnifying  party  similarly  notified,  to assume the defense  thereof,  with
counsel  satisfactory  to such  indemnified  party;  provided,  however,  if the
defendants in any action include both the indemnified party and the indemnifying
party and there
                                      -42-

<PAGE>



is a conflict of interest which would prevent counsel for the indemnifying party
from also  representing the indemnified  party, the indemnified party or parties
shall have the right to select separate counsel to participate in the defense of
such action on behalf of such  indemnified  party or parties.  After notice from
the indemnifying  party to such indemnified  party of its election to assume the
defense thereof,  the indemnifying  party will not be liable to such indemnified
party  pursuant to the  provisions of said paragraph (a) or (b) for any legal or
other expense subsequently incurred by such indemnified party in connection with
the defense thereof other than reasonable costs of  investigation,  unless:  (i)
the  indemnified  party  shall  have  employed  counsel in  accordance  with the
provisions of the preceding sentence; (ii) the indemnifying party shall not have
employed  counsel  satisfactory  to  the  indemnified  party  to  represent  the
indemnified  party within a reasonable time after the notice of the commencement
or the action; or (iii) the indemnifying  party has authorized the employment of
counsel  for the  indemnified  party at the expense of the  indemnifying  party.
Notwithstanding  anything  to the  contrary  set  forth in this  Article  10, no
indemnifying  party shall have the right to settle or compromise  any action for
which it has  assumed the defense  without  the express  written  consent of the
indemnified party.

                           (d) In the  event any of the  Registrable  Securities
are sold by any Holder or Holders in an underwritten  public offering  consented
to by Parent,  Parent shall provide  indemnification to the underwriters of such
offering and any person controlling any such underwriter on behalf of the Holder
or Holders  making the  offering;  provided,  however,  that Parent shall not be
required to consent to any such underwriting or to provide such  indemnification
in respect of the  matters  described  in the  proviso to the first  sentence of
Section 10.8(a).

                                   ARTICLE 11

                                  MISCELLANEOUS

                  11.1     TERMINATION.

                           (a) This Agreement and the transactions  contemplated
hereby may be terminated at any time on or before the Closing Date:

                                    (i) by  mutual  consent of  the  Company and
                           Parent;
`
                                    (ii) by the  Company  or  Parent  if  either
                           receive an Acquisition  Proposal under  circumstances
                           that do not violate the respective  obligations under
                           Sections 6.4 or 7.3 hereof;

                                    (iii) by the Company or Parent, if the other
                           party   receives  an   Acquisition   Proposal   under
                           circumstances that


                                      -43-

<PAGE>



                           violate   that party's obligations under Sections 6.4
                           or 7.3 hereof;

                                    (iv) by Parent if there has been a  material
                           misrepresentation   or  breach  of  warranty  in  the
                           representations  and  warranties  of the  Company set
                           forth  herein,  or if there  has  been  any  material
                           failure on the part of the Company to comply with its
                           obligations  hereunder  which failure,  if capable of
                           cure,  is not cured within thirty (30) days after the
                           giving of written  notice  thereof to the  Company by
                           Parent;

                                    (v) by  the  Company  if  there  has  been a
                           material  misrepresentation  or breach of warranty in
                           the  representations  and  warranties  of Parent  set
                           forth  herein,  or if there  has  been  any  material
                           failure  on the part of  Parent  to  comply  with its
                           obligations  hereunder which failure,  if capa ble of
                           cure,  is not cured within thirty (30) days after the
                           giving of  written  notice  thereof  to Parent by the
                           Company; or

                                    (vi) by either  Parent or the Company if the
                           transactions  contemplated by this Agreement have not
                           been  consummated  by December 31, 1998,  unless such
                           failure of  consummation is due to the failure of the
                           terminating party to perform or observe any covenant,
                           agreement  or  condition  hereof to be  performed  or
                           observed by it at or before the Closing Date.


                           (b) In the event of the termination of this Agreement
pursuant to Section 11.1(a) hereof, this Agreement, except for the provisions of
Section 11.2 of this Agreement,  shall forthwith become void and have no effect,
without any  liability  on the part of any party or its  Affiliates,  directors,
officers or shareholders;  provided,  however, that nothing in this Section 11.1
or in Section 11.2 shall  relieve any party to this  Agreement of liability  for
breach of this  Agreement  (it being  understood  that  termination  pursuant to
Section 11.1(a)(i),  (ii) or (vi) other than as a result of a party's failure to
perform or observe a covenant,  agreement or condition shall not be deemed to be
a breach of this Agreement).

                  11.2  EXPENSES.  If  the  transactions  contemplated  by  this
Agreement  are not  consummated,  each party  hereto  shall pay its own expenses
incurred in connection  with this  Agreement and the  transactions  contemplated
hereby.
                                      -44-

<PAGE>



                  11.3 ENTIRE AGREEMENT. This Agreement, the Disclosure Schedule
and the exhibits  hereto contain the complete  agreement  among the parties with
respect  to  the  transactions  contemplated  hereby  and  supersede  all  prior
agreements   and   understandings   among  the  parties  with  respect  to  such
transactions.  The parties hereto have not made any  representation  or warranty
except as expressly set forth in this Agreement, the Disclosure Schedule and any
certificate or schedule  delivered pursuant hereto. The obligations of any party
under any agreement executed pursuant to this Agreement shall not be affected by
this Section.

                  11.4  COUNTERPARTS.  This  Agreement  may be  executed  in any
number of counterparts,  each of which, when so executed and delivered, shall be
deemed an original, and all such counterparts together shall constitute only one
original.

                  11.5  NOTICES.  Any  notices,   requests,   demands  or  other
communications  required or permitted hereunder shall be in writing and shall be
(i) hand  delivered,  (ii) sent by  Federal  Express,  Express  Mail or  similar
overnight  delivery service,  (iii) sent by certified or registered mail, return
receipt requested or (iv) sent by telecopy, in any case addressed as follows (or
to such other  address as a party shall have  designated  by notice given to the
other party  pursuant  hereto),  and shall be deemed given (i) when delivered if
hand  delivered,  (ii) the next  business  day  after  sent if given by  Federal
Express,  Express  Mail or other  overnight  delivery  service,  (iii)  the date
received if sent by certified or registered  mail,  return receipt  requested or
(iv) the date  transmitted  if telecopied  (such date to be confirmed by printed
confirmation  produced by the trans mitting  telecopier  which shall specify the
date and time of such or transmission  and that such  transmission has been made
without error):

                           (i)      If to the Company:

                                    Steiner-Atlantic Corp.
                                    290 N.E. 68 Street
                                    Miami, Florida 33138
                                    Attention: Michael S. Steiner, President
                                    Telecopier: (305) 751-4903

                           with a copy (which shall not constitute notice) to:

                                    Greenberg Traurig Hoffman
                                    Lipoff Rosen & Quentel, P.A.
                                    1221 Brickell Avenue
                                    Miami, Florida 33131
                                    Attention: Harold E. Berritt
                                    Telecopier:  (305) 579-0717

                           (ii)     if to any Agreement Shareholder:

                                      -45-

<PAGE>



                                    Steiner-Atlantic Corp.
                                    290 N.E. 68 Street
                                    Miami, Florida 33138
                                    Attention: Michael S. Steiner, President
                                    Telecopier: (305) 751-4903


                           with a copy (which shall not constitute notice) to:

                                    Greenberg Traurig Hoffman
                                    Lipoff Rosen & Quentel, P.A.
                                    1221 Brickell Avenue
                                    Miami, Florida 33131
                                    Attention: Harold E. Berritt
                                    Telecopier:  (305) 579-0717

                                   (iii) if to Parent:

                                    Metro-Tel Corp.
                                    250 South Milpitas Boulevard
                                    Milpitas, California 95033
                                    Attention: Venerando J. Indelicato
                                    Telecopier: (813) 814-0822

                           with a copy (which shall not constitute notice) to:

                                    Parker Chapin Flattau & Klimpl, LLP
                                    1211 Avenue of the Americas
                                    New York, New York  10036
                                    Attention: Lloyd Frank
                                    Telecopier: (212) 704-6288

                  11.6  SUCCESSORS  AND ASSIGNS.  This Agreement and the rights,
interests and  obligations  hereunder  shall be binding upon, and shall inure to
the benefit of, the parties hereto and their respective successors and assigns.

                  11.7  GOVERNING  LAW.  Except in  instances  where the laws of
another  jurisdiction  mandatorily govern, this Agreement shall be construed and
enforced in accordance with the laws of the State of Florida,  without regard to
choice of law provisions.

                  11.8 WAIVER AND OTHER ACTION.  Any provision of this Agreement
may be waived at any time by the party that is entitled to the  benefits of such
provision. This Agreement may be amended, modified or supplemented, either prior
to or after approval of this

                                      -46-

<PAGE>



Agreement by shareholders of the Company,  only by a written instrument executed
by the  party  against  which  enforcement  of the  amendment,  modification  or
supplement is sought.

                  11.9 SEVERABILITY.  If any provision of this Agreement is held
to  be  illegal,  invalid  or  unenforceable,  such  provision  shall  be  fully
severable,  and  this  Agreement  shall be  construed  and  enforced  as if such
illegal,  invalid  or  unenforceable  provision  were never a part  hereof;  the
remaining  provisions hereof shall remain in full force and effect and shall not
be  affected  by the  illegal,  invalid  or  unenforceable  provision  or by its
severance;  and, in lieu of such illegal,  invalid, or unenforceable  provision,
there shall be added,  automatically  as part of this Agreement,  a provision as
similar in its terms to such illegal,  invalid or unenforceable provision as may
be possible and be legal, valid and enforceable.

                  11.10  SECTION  HEADINGS.  Section and other  headings are for
reference  purposes only and shall not affect the interpretation or construction
of this Agreement.

                  11.12  CONSTRUCTION.  All words used herein shall be construed
to be of such gender or number as the  circumstances  require.  Unless otherwise
specifically  noted,  the words "herein,"  "hereof,"  "hereby,"  "hereunder" and
words of  similar  import  refer  to this  Agreement  as a whole  and not to any
particular Section,  subsection,  paragraph, clause or other subdivision of this
Agreement.  For  purposes  of  determining  when a corporate  entity  shall have
"knowledge"  of a particular  fact or other matter,  the knowledge of any person
who is presently serving as a director or officer of such corporate entity shall
be attributable to the corporate entity.

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

METRO-TEL CORP.                             STEINER-ATLANTIC CORP.


By:  /S/ Venerando J. Indelicato            By: /S/ Michael S. Steiner
     ----------------------------               -----------------------
         Venerando J. Indelicato                    Michael S. Steiner
         President                                  President

METRO-TEL ACQUISITION CORP.
                                             /S/ William Steiner
                                                 ----------------------
                                                 William Steiner

By:   /S/ Venerando J. Indelicato            /S/ Michael S. Steiner
          -----------------------                ----------------------
          Venerando J. Indelicato                Michael S. Steiner
          President

                                      -47-

<PAGE>

                                                                      APPENDIX I

                               ARTICLES OF MERGER
                                       OF
                           METRO-TEL ACQUISITION CORP.
                                      INTO
                             STEINER-ATLANTIC CORP.


To the Secretary of State
State of Florida

Pursuant to the provisions of the Florida Business Corporation Act, the domestic
corporations herein named do hereby adopt the following articles of merger.

                  (a)  Annexed  hereto and made a part hereof is the Amended and
Restated Plan of Merger for merging  Metro-Tel  Acquisition  Corp. with and into
Steiner-Atlantic  Corp.  as approved and adopted by written  consent of the sole
shareholder  of Metro-Tel  Acquisition  Corp. on , 1998, in accordance  with the
provisions  of Section  607.0704 of the Florida  Business  Corporation  Act, and
approved and adopted at a meeting by the shareholders of Steiner-Atlantic Corp.,
on , 1998 pursuant to the provisions of Section 607.1103 of the Florida Business
Corporation Act.

                  (b) Steiner-Atlantic Corp., will continue its existence as the
surviving  corporation  under its present name pursuant to the provisions of the
Florida Business Corporation Act.

Executed on         , 1998

                                      METRO-TEL ACQUISITION CORP.


                                      By:
                                           Name:
                                           Title:

                                      STEINER-ATLANTIC CORP.

                                       By:
                                          Name:
                                          Title


                                      -A1-

<PAGE>




         AMENDED AND RESTATED  PLAN OF MERGER (the "Plan of Merger")  adopted by
Metro-Tel  Acquisition Corp., a business corporation organized under the laws of
the State of Florida,  by  resolution  of its Board of Directors on _____ , 1998
and adopted by Steiner-Atlantic  Corp., a business  corporation  organized under
the laws of the State of Florida,  by  resolution  of its Board of  Directors on
_____, 1998.

         1 The  names  of the  corporations  planning  to  merge  are  Metro-Tel
Acquisition Corp., a business corporation  organized under the laws of the State
of Florida, and Steiner-Atlantic  Corp., a business corporation  organized under
the laws of the State of Florida.  The name of the  surviving  corporation  into
which Metro-Tel Acquisition Corp. plans to merge is Steiner-Atlantic Corp.

         2  Metro-Tel  Acquisition  Corp.  and  Steiner-Atlantic   Corp.  shall,
pursuant to the provisions of the Florida  Business  Corporation  Act, be merged
with and into  Steiner-Atlantic  Corp., which shall be the surviving corporation
at the effective time and date of the merger and which is sometimes  hereinafter
referred to as the "surviving corporation", and which shall continue to exist as
said surviving  corporation  under its present name pursuant to the provision of
the Florida  Business  Corporation  Act.  The  separate  existence  of Metro-Tel
Acquisition   Corp.,  which  is  sometimes   hereinafter   referred  to  as  the
"non-surviving  corporation",  shall cease at the effective time and date of the
merger in accordance  with the  provisions of the Florida  Business  Corporation
Act.

         3 The Articles of  Incorporation,  as amended to date, of the surviving
corporation  at the effective  time and date of the merger shall be the Articles
of   Incorporation   of  said  surviving   corporation   and  said  Articles  of
Incorporation  shall continue in full force and effect until further amended and
changed in the manner  prescribed by the provisions of the Florida  Business Cor
poration Act.

         4 The present bylaws of the surviving corporation will be the bylaws of
said  surviving  corporation  and will  continue in full force and effect  until
changed,  altered or amended as therein provided and in the manner prescribed by
the provisions of the Florida Business Corporation Act.

         5 As of the  effective  time and date of the  merger  and  without  any
action on the part of any holder thereof:

                  (i)  Each  share  of  common  stock,   $.001  par  value,   of
         Steiner-Atlantic  Corp. ("Company Common Stock") issued and outstanding
         immediately prior to the effective time and date of the merger shall be
         converted  into 13.90561  shares of common stock,  $.025 par value,  of
         Metro-Tel  Corp.  ("Parent  Common  Stock"),  the sole  shareholder  of
         Metro-Tel Acquisition Corp.

                  (ii)  Each  share of  Company  Common  Stock  issued  and held
         immediately  prior to the effective  time and date of the merger in the
         treasury  of  Steiner-Atlantic  Corp.  shall be  canceled  and  retired
         without payment of any consideration therefor and shall cease to exist.


                                      -A2-

<PAGE>


                  (iii)  Each  share  of  common  stock,  $.001  par  value,  of
         Metro-Tel  Acquisition Corp.,  issued outstanding  immediately prior to
         the effective  time and date of the merger shall be converted  into one
         share of common stock, $.001 par value, of the surviving corporation.

         6 The Plan of Merger herein made and approved shall be submitted to the
shareholders of the surviving corporation for their approval or rejection in the
manner prescribed by the provisions of the Florida Business Corporation Act.

         7 In the event that the Plan of Merger shall have been  approved by the
Board of Directors of Metro-Tel  Corp.,  the  shareholder  of the  non-surviving
corporation entitled to vote thereon and by the shareholders entitled to vote of
the surviving  corporation  entitled to vote thereon in the manner prescribed by
the  provisions  of the Florida  Business  Corporation  Act,  the  non-surviving
corporation and the surviving  corporation hereby stipulate that they will cause
to be executed and filed and/or recorded any document or documents prescribed by
the laws of the State of Florida,  and that they will cause to be performed  all
necessary acts therein and elsewhere to effectuate the merger.

         8 The Board of Directors and the proper  officers of the  non-surviving
corporation  and the Board of Directors and the proper officers of the surviving
corporation, respectively, are hereby authorized and empowered to do any and all
acts and things, and to make, execute,  deliver, file, and/or record any and all
instruments, papers, and documents which shall be or become necessary, proper or
convenient to carry out or put into effect any of the provisions of this Plan of
Merger or of the merger herein provided for.

                                      -A3-
<PAGE>
                                                                       EXHIBIT B





                                                     August 12, 1998


The Board of Directors
Metro-Tel Corp.
250 South Milpitas Boulevard
Milpitas, California  95033

Gentlemen:

         You  have  requested  our  opinion  from  a  financial  point  of  view
concerning  the  fairness  of the  transaction  described  below to the  present
stockholders   of   Metro-Tel   Corp.   (the   "Company").   The   Company   and
Steiner-Atlantic  Corp.  ("Steiner-Atlantic")  have entered into an Agreement of
Merger among Metro-Tel  Corp.,  Metro-Tel  Acquisition  Corp.,  Steiner-Atlantic
Corp., William Steiner and Michael Steiner (the "Agreement") pursuant to which a
wholly  owned  direct  subsidiary  of the Company  shall be merged with and into
Steiner-Atlantic  with  Steiner-Atlantic  being the  surviving  corporation.  We
understand  that,  pursuant  to  the  Agreement,   the  Company  will  issue  as
consideration  4,720,954  shares  of its  common  stock to the  shareholders  of
Steiner-Atlantic,  and incentive  stock options to purchase up to 500,000 shares
of its common stock at an exercise price of the greater of the fair market value
per share on the closing date or $1.00 per share, to Steiner- Atlantic employees
other than William and Michael Steiner.

         It  is  our   understanding   that  on  a  fully   diluted   basis  the
Steiner-Atlantic  shareholders  will then own  approximately  sixty nine percent
(69%) of the combined  company,  and the  Metro-Tel  shareholders  will then own
approximately thirty percent (30%) of the combined company.

         In connection  with this opinion,  we have made such reviews,  analysis
and  inquiries  as  we  have  deemed   necessary  and   appropriate   under  the
circumstances. Among other things we have:

         1.  Reviewed certain publicly available financial  statements and other
business information relating to the Company;

         2.  Reviewed  certain  available  financial   statements  and  business
information concerning Steiner-Atlantic;
<PAGE>



         3. Reviewed certain internal  financial  statements and other financial
and operating  data  concerning the Company  prepared by  management,  including
management's projections;

         4. Reviewed certain internal  financial  statements and other financial
and operating data concerning Steiner-Atlantic prepared by management, including
management's projections;

         5. Compared the financial performance of the Company and the prices and
trading  activity  of the  Company's  common  stock with that of  certain  other
publicly-traded companies and their securities that we deemed to be relevant;

         6. Compared the financial  performance of Steiner-Atlantic with that of
certain publicly traded companies that we deemed to be relevant;

         7.  Compared  the  proposed  financial  terms  of the  Merger  with the
financial terms of certain other transactions that we deemed to be relevant;

         8.   Participated  in  certain   discussions  and  negotiations   among
representatives of the Company and Steiner-Atlantic;

         9.  Reviewed  the price and  trading  volume  history of the  Company's
common stock from December 1993 through the date of this opinion;

         10.  Reviewed the Agreement; and

         11.  Conducted such other studies,  analysis and inquiries as we deemed
appropriate,  including our assessment of general economic,  market and monetary
conditions.

         We have assumed and relied upon without  independent  verification  the
accuracy and completeness of the information  reviewed by us for the purposes of
this opinion. We have assumed and relied upon the accuracy of the projections by
the  management  of the Company  and  Steiner-  Atlantic  without  assuming  any
responsibility  for  independent   verification  or  calculation   thereof.   In
connection with such estimates and with respect to the financial  projections of
the Company and  Steiner-Atlantic,  we have  relied  upon and  assumed,  without
independent  verification,  that they have been reasonably  prepared and reflect
the best  currently  available  data and  judgments of  management.  We have not
performed an appraisal of the physical assets of the Company or Steiner-Atlantic
for the purposes of this opinion.

   
         We have acted as  financial  advisor to the Board of  Directors  of the
Company in respect to the transaction outlined in the Agreement. We will receive
a fee for our services, which is
    
                                                                                
<PAGE>


contingent upon closing the transaction pursuant to the Agreement.  In addition,
the Company has agreed to  indemnify us for certain  liabilities  arising out of
our engagement.  We have in the past provided financial advisory services to the
Company, and we have received a fee for rendering these services.

         We are not  expressing  any  opinion  herein as to the  prices at which
Metro-Tel shares will trade following the consummation of the Merger.

         This letter is prepared solely for the use of the Board of Directors of
Metro-Tel Corp and does not constitute a  recommendation  to any  shareholder of
the Company or  Steiner-Atlantic  as to how such stockholder  should vote on the
proposed Merger.

         Slusser  Associates, Inc. as a customary part of its investment banking
business is engaged in the valuation of businesses  and securities in connection
with mergers and acquisitions,  private  placements,  and valuations for estate,
corporate and other purposes.

         Based upon the foregoing, and in reliance thereon, it is our opinion as
investment bankers that the above described transaction is fair from a financial
point of view to the present Metro-Tel Corp. shareholders as of the date of this
letter.

                                               Very truly yours,

                                               Slusser Associates, Inc.


                                               By: /s/ Peter Slusser
                                                   -------------------------
                                                       Peter Slusser
<PAGE>
                                                                       EXHIBIT C


                            FORM OF AMENDMENT OF THE
                          CERTIFICATE OF INCORPORATION
                        TO INCREASE THE AUTHORIZED SHARES
                              OF COMMON STOCK FROM
                         6,000,000 TO 15,000,000 SHARES



          The  first   paragraph  of  Article  Fourth  of  the   Certificate  of
Incorporation,  which refers to the  authorized  shares of the  corporation,  is
hereby amended to read as follows:

          "FOURTH.  The  total  number  of shares  of  capital  stock  which the
Corporation is authorized to issue is 15,200,000 shares consisting of:

                  (1)      15,000,000 shares of Common Stock, having a par value
of $.025 per share; and

                  (2)      200,000 shares  of Preferred Stock having a par value
 of $1.00 per share..."


<PAGE>
                                 METRO-TEL CORP.
|X| PLEASE MARK VOTES
    AS IN THIS EXAMPLE
   
PROXY FOR ANNUAL MEETING OF STOCKHOLDERS
                       October 29, 1998

This proxy is solicited on behalf of the Board of Directors

         The  undersigned  hereby  appoints  Venerando J.  Indelicato  and Lloyd
Frank, and each of them,  proxies,  with full power of substitution,  to vote at
the Annual Meeting of  Stockholders  of Metro-Tel  Corp. to be held on Thursday,
October  29,  1998  (including  any  adjournments  or  postponements   thereof),
according to the number of votes the undersigned  might cast and with all powers
the undersigned would possess if personally present,  upon the matters specified
hereon,  as more fully described in the accompanying  Notice of such meeting and
Proxy Statement, receipt of which is hereby acknowledged, and with discretionary
power upon such other business as may come before the meeting,  hereby  revoking
any proxies heretofore given.
<TABLE>
<CAPTION>

<S>                                                      <C>        <C>        <C>                                            
1)   Approve and adopt the Agreement and Plan of Merger        For      Against   Abstain
     dated as of July 1, 1998, among the Company, Metro-Tel    |_|      |_|      |_|
     Acquisition Corp., William Steiner, Michael Steiner
     and Steiner-Atlantic Corp.

2)   Amendment of Certificate of Incorporation to
     increase the number authorized shares of Common Stock.    For      Against   Abstain
                                                               |_|      |_|      |_|

3)   Amendment of 1991 Stock Option Plan.                      For      Against   Abstain
                                                               |_|      |_|      |_|

4)   Election of Directors:                                                      For All
                                                                         
                                                               For    Withhold   Except
                                                               |_|      |_|      |_|
</TABLE>

     MICHAEL EPSTEIN, LLOYD FRANK,
     VENERANDO J. INDELICATO AND MICHAEL MICHAELSON.

INSTRUCTION: To withhold authority to vote for any individual nominee, mark "For
All Except" and write that nominee's name in the space provided below.
- --------------------------------------------------------------------------------


                                                Date
                                                    ----------------------------
         Please be sure to sign and date
         this Proxy in the box below.
- --------------------------------------------------------------------------------



    --------------------------------------------------------------------------
         Stockholder sign above                 Co-holder (if any) sign above
+------------------------------------------------------------------------------+
   Detach above card, sign, date and mail in postage paid envelope provided.

                                 METRO-TEL CORP.

         Each  properly  executed  proxy  will be voted in  accordance  with the
specifications made above. If no specifications are made, the shares represented
by this  proxy  will be voted  "FOR"  Proposals  1,2 and 3 and "FOR" all  listed
nominees in Proposal 4.

         Please sign your name or names exactly as set forth hereon.  When stock
is in the name of more than one person,  each such person should sign the proxy.
When signing as attorney, executor,  administrator,  trustee or guardian, please
indicate the capacity in which you are acting.  Proxies executed by corporations
should be signed by a duly authorized officer.

         Stockholders  who  desire  to  have  stock  voted  at the  meeting  are
requested to fill in, date,  sign and return this proxy.  No postage is required
if returned in the enclosed envelope and mailed in the United States.

                               PLEASE ACT PROMPTLY
                     SIGN, DATE & MAIL YOUR PROXY CARD TODAY
    


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