PERFECTDATA CORP
DEF 14A, 2000-03-14
MISCELLANEOUS MANUFACTURING INDUSTRIES
Previous: FIRST CITIZENS BANCSHARES INC /TN/, DEF 14A, 2000-03-14
Next: PUTNAM NEW YORK TAX EXEMPT INCOME TRUST, 24F-2NT, 2000-03-14



                                  SCHEDULE 14A
                                 (RULE 14A-101)
                     INFORMATION REQUIRED IN PROXY STATEMENT

                            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
[x]      Definitive proxy statement                    the Commission only
[  ]     Definitive additional materials               (as permitted by Rule
[  ]     Soliciting material pursuant to                14a-6(e)(20) )
         Rule 14a-11(c) or 14a-12

                             PERFECTDATA CORPORATION
- -------------------------------------------------------------------------------
(Name of Registrant as Specified in Its Charter)

                             PERFECTDATA CORPORATION
- -------------------------------------------------------------------------------
(Name of Person (s) Filing Proxy Statement)

Payment of filing fee (Check the appropriate box):

[x]  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 transactions applies:

     (3) Per unit  price  or other  underlying  value  of  transaction  computed
     pursuant to Exchange Act Rule 0-11:1

     (4) Proposed maximum aggregate value of transaction:

     (5) Total fee paid:

[ ] 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  statements 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>

                             PERFECTDATA CORPORATION
                              110 West Easy Street
                          Simi Valley, California 93065
                                 (805) 581-4000

                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                          TO BE HELD ON MARCH 31, 2000


To the Shareholders of PERFECTDATA CORPORATION:

         You are cordially  invited to attend a Special  Meeting of Shareholders
of PerfectData Corporation, a California corporation (the "Company"), which will
be held at the Beverly Hilton,  9876 Wilshire Blvd., The Beverly Hills, CA 90210
at 11:00  a.m.,  Pacific  Standard  Time,  on Friday,  March 31,  2000,  for the
following purpose:

         To approve a Stock  Purchase  Agreement and the  implementation  of the
related  series  of  transactions  contemplated  thereunder,  all as more  fully
described in the Proxy Statement annexed hereto,  which  transactions  would, if
consummated, effect a change in the control of the Company.

Only  shareholders  of record at the close of business on Tuesday,  February 29,
2000, are entitled to notice of, and to vote at, the Meeting.

WHETHER OR NOT YOU EXPECT TO BE PRESENT AT THE MEETING, PLEASE DATE AND SIGN THE
ENCLOSED PROXY AND RETURN IT IN THE ENCLOSED ENVELOPE.  THE PROXY MAY BE REVOKED
IN WRITING  PRIOR TO THE MEETING OR, IF YOU ATTEND THE  MEETING,  YOU MAY REVOKE
THE PROXY AND VOTE YOUR SHARES IN PERSON.

                       BY ORDER OF THE BOARD OF DIRECTORS

                                  Joseph Mazin
                                    President



Simi Valley, California
March 10, 2000



<PAGE>



                             PERFECTDATA CORPORATION
                              110 West Easy Street
                          Simi Valley, California 93065
                                 (805) 581-4000

                                 PROXY STATEMENT
                         SPECIAL MEETING OF SHAREHOLDERS
                                 March 31, 2000

         This Proxy Statement is furnished in connection  with the  solicitation
by the Board of Directors of PerfectData  Corporation (the "Company") of proxies
to be voted at the Company's  Special Meeting of Shareholders (the "Meeting") to
be held on Friday,  March 31, 2000, or at any adjournment  thereof.  The purpose
for which the  Meeting  is to be held is set  forth in the  preceding  Notice of
Special  Meeting.  This Proxy Statement and the enclosed form of proxy are first
being mailed on or about  Friday,  March 10,  2000,  to holders of record of the
Company's  Common  Stock,  no par value (the  "Common  Stock"),  at the close of
business on Tuesday, February 29, 2000 (the "Record Date"), which has been fixed
as the record date for the determination of the shareholders  entitled to notice
of, and to vote at, the Meeting.

                                VOTING SECURITIES

          On the Record Date, 3,238,306 shares of the Common Stock, which is the
only class of capital stock of the Company entitled to vote at the Meeting, were
issued, outstanding and entitled to vote. Each shareholder of record is entitled
to cast, in person or by proxy, one vote for each share of the Common Stock held
by such shareholder as of the close of business on the Record Date. Although the
shareholders may, subject to certain exceptions,  have a cumulative voting right
with respect to the election of directors,  they will not have such voting right
with respect to the sole proposal in the Notice of Special Meeting, even through
such proposal to approve a Stock Purchase  Agreement and the  implementation  of
the related series of  transactions  contemplated  thereunder has as one of such
transactions the selection of four new directors.  For additional information as
to  proposal,  please  see  "The  Sole  Proposal  - The  Proposed  Transactions"
elsewhere in this Proxy  Statement.  Voting at the Meeting on the proposal will,
accordingly,  be on a  noncumulative  basis.  [When a shareholder has cumulative
voting  rights with  respect to the  election of directors  the  shareholder  is
entitled to cast that number of votes as is determined by multiplying the number
of shares held by the shareholder by the number of directors to be elected.  The
shareholder  may then cast all of his,  her or its votes so  determined  for one
person or spread his,  her or its votes among two or more  persons as he, she or
it sees fit.]

          A majority of the votes cast at this Meeting voting in the affirmative
is necessary to approve the sole  proposal  being  submitted  for a vote at this
Meeting. Pursuant to the By-Laws of the Company, no other item not listed in the
Notice of Special Meeting may be voted upon at the Meeting.

          A  majority  of the  shares  of the  Common  Stock  entitled  to vote,
represented  in person or by proxy,  shall  constitute  a quorum at the Meeting.
Abstentions  and broker  non-votes are  treatedfor  the purpose of determining a
quorum at the  Meeting  and are not  treated as a vote for or  against  the sole
proposal set forth in the Notice of Special Meeting.

          Proxies duly executed and returned by shareholders and received by the
Company  before a vote at the Meeting  will be voted in favor of the proposal to
approve a Stock  Purchase  Agreement  and the  related  series  of  transactions
contemplated  thereunder  unless a contrary  choice is  specified  in the proxy.
Where a  specification  is  indicated  as  provided  in the  proxy,  the  shares
represented  by the proxy  will be voted in  accordance  with the  specification
made.

          The  Company's  transfer  agent for the Common Stock will tabulate the
votes cast by proxy and received prior to the Meeting.  Votes cast in person, or
by proxy given,  at the Meeting  will be tabulated by the  Inspector of Election
appointed for the Meeting.

          Your  execution of the enclosed  proxy will not affect your right as a
shareholder to attend the Meeting and to vote in person.  Any shareholder giving
a proxy has a right to revoke it at any time by (i) a later-dated  proxy,  (2) a
written  relocation  of proxy sent to, and  received  by, the  Secretary  of the
Company  prior to a vote at the Meeting,  or (3)  attendence  at the Meeting and
voting in person.

          A shareholder  shall have no right to receive  payment for his, her or
its shares of the Common Stock as a result of the approval of the sole  proposal
in the Notice of Special Meeting.

          The   California   Corporations   Code  does  not  require   that  the
shareholders  of the Company vote on the sole  proposal in the Notice of Special
Meeting.  However,  because  the Common  Stock is traded on the Nasdaq  SmallCap
Market  under the symbol  "PERF" and Nasdaq Rule  4310(a)(25)(H)(i)(b)  requires
shareholder  approval of any  issuance of shares of the Common  Stock which will
result in a "change of control,"  the Board of Directors is seeking  shareholder
approval of such proposal.  In addition,  in view of the importance of this vote
to the  future  direction  of the  Company,  the  Board of  Directors  deems its
desireable that the Company's  shareholders pass on the proposal. If shareholder
approval is not obtained for the sole  proposal,  the Stock  Purchase  Agreement
will  terminate  and the  stock  purchase  and other  contemplated  transactions
thereunder will not occur.

          Joseph  Mazin,  Ronald M.  Chodorow  and Tracie  Savage,  the  current
directors of the Company,  have agreed to vote in favor of the sole  proposal in
the Notice of Special Meeting an aggregate of 845,297 shares of the Common Stock
or 26.1 % of the shares eligible to vote. For information as to the shares which
they beneficially own, see "Security  Ownership of Certain Beneficial Owners and
Management" elsewhere in this Proxy Statement. None of these three directors and
no person who is or was an executive  officer of the Company since April 1, 1998
has any  substantial  interest,  direct or  indirect,  by  security  holdings or
otherwise,  in the sole  proposal  submitted to a vote at the Meeting other than
that Ms.  Savage will  continue as a director if such  proposal is approved  and
then implemented.

                  THE SOLE PROPOSAL - THE PROPOSED TRANSACTIONS

Stock Purchase Agreement

          The Company and Millennium Capital Corporation  ("Millennium") and JDK
Associates,  Inc.  ("JDK") have executed a Stock Purchase  Agreement dated as of
January 20, 2000 (the "Stock Purchase Agreement").  A copy of the Stock Purchase
Agreement (without exhibits and schedules) is annexed to this Proxy Statement as
Appendix A and is incorporated herein by this reference. Millennium, JDK and any
of their  associates  who becomes a buyer between the date of the Stock Purchase
Agreement  and the date on which the  Closing (as  hereinafter  defined) is held
("Millennium,  JDK and all such associates,  if any, being collectively referred
to herein as the  "Buyers")  will  purchase  from the  Company an  aggregate  of
1,333,333  shares (the "Buyers'  Shares") of the Common  Stock,  or 29.2% of the
shares  to  be  outstanding   after  the  purchase,   assuming  no  other  stock
transactions  between the Record Date and the date of the Closing,  at $2.25 per
share or for an  aggregate  purchase  price of  $2,999,999.25.  The  Closing  is
scheduled to be held three  business days after all  conditions  provided in the
Stock Purchase Agreement are satisfied,  of which the major condition  precedent
is the  obtaining  of the  shareholder  approval  as to which  proxies are being
solicited by this Proxy  Statement.  The Stock Purchase  Agreement  contains the
customary  representations  and warranties  given by a public company issuer and
purchasers of  securities  from such  issuers,  including  those from the Buyers
necessary,  in the  opinion  of  the  Company,  to  exempt  the  sale  from  the
registration  requirement of Section 5 of the Securities Act of 1933, as amended
(the  "Securities  Act"),  pursuant  to the  exemption  of  Section  4(2) of the
Securities Act as a transaction  not involving a public  offering.  In addition,
the Company has not given any  commitment  to the Buyers to register the Buyers'
Shares under the Securities Act for resale by them.

          The Stock Purchase  Agreement also provides that each of Joseph Mazin,
the Chairman,  the President and the Chief Executive Officer of the Company, and
Ronald M.  Chodorow  will  resign as a director  at the  Closing and that Tracie
Savage,  as the  remaining  director of the  Company,  will  thereafter  vote to
increase the number of directors  from three to five and to elect four  nominees
of the  Buyers  to  serve  as  directors  to fill the  vacancies  caused  by the
resignations  and the increase in the number of directors.  The four nominees of
the Buyers for such election as directors are Bryan Maizlish, Timothy D. Morgan,
Corey P. Schlossmann and Eugene J. Wolter, Jr. Information with respect to these
nominees is  furnished in the section "The  Proposed New  Directors"  under this
caption "The Sole  Proposal - The Proposed  Transactions."  These  actions to be
taken  by  Ms.  Savage,  as  a  follow-up  to  the  prior  Board  of  Directors'
authorization   of  execution   of  the  Stock   Purchase   Agreement   and  the
implementation thereof, are permitted by both the By-Laws of the Company and the
California  Corporations Code even without  shareholder  approval.  Article III,
Section 2 of the By-Laws  provides  for the number of  directors  to be not less
than three nor more than five and fixes the number at three  directors,  subject
to change by either the  shareholders or the Board amending this provision.  Ms.
Savage's action would amend Article III,  Section 2 of the Company's  By-Laws to
substitute  "five" for "three." The Board has previously  amended this provision
on 11 occasions.

          Mr. Mazin had agreed to continue to serve the Company as its President
for at least six  months  after the  Closing  and for an  additional  six months
thereafter as a consultant.

Consulting Agreement

          Millennium and JDK (collectively the "Consultants")  executed a letter
agreement  also dated  January 20, 2000 (the  "Consulting  Agreement")  with the
Company pursuant to which the Consultants will act as the financial  advisors to
the Company in seeking and closing  acquisitions and financings.  The Consulting
Agreement  will not become  effective  unless and until there is a Closing under
the Stock Purchase Agreement.  The Consultants will receive,  for their services
as financial  advisors,  a five-year warrant to purchase 1,800,000 shares of the
Common Stock at $2.75 per share.  The  Consultants  have agreed that the Company
may allocate 30,000 of such shares to warrants to be granted to employees of the
Company at the Closing. In addition, with respect to their assistance in seeking
and then closing  acquisitions  and financings for the Company,  the Consultants
will receive a cash fee equal to 5% of the  Consideration  (as defined) received
or  paid  by the  Company  with  respect  to the  acquisition  or the  financing
offering.

The Proposed New Directors

          The following table contains  certain  information with respect to the
persons  whom the Buyers  intend to nominate  for  election as  directors at the
Closing under the Stock Purchase  Agreement,  none of whom  currently  holds any
position or office with the Company:

Name of Nominee      Age at Record Date        Current Principal Occupation

Bryan Maizlish              38          Executive Vice President of Strategic
                                        Planning and Development of Magnet
                                        Interactive Group, Inc.

Timothy D. Morgan           45          Consultant

Corey P. Schlossmann        44          Chief Executive Officer of Nationwide
                                        Auction Systems

Eugene J. Wolter, Jr.       56          Chairman, President and Principal Broker
                                        of National Discount Corp.

If elected,  each will serve until the next Annual Meeting of  Shareholders  and
until his successor is duly elected and qualified.

          There are no family relationships among the nominees for election as
directors and the current directors and executive officers of the Company.

Business History

          Ms.  Tracie  Savage,  the sole  current  director who will remain as a
director if the  transactions  contemplated by the Stock Purchase  Agreement are
consummated,  assuming  shareholder  approval is obtained at the Meeting for the
proposal to approve the Stock  Purchase  Agreement  and to implement the related
series of transactions thereunder,  was 38 at the Record Date and was originally
elected  as a  director  of the  Company  in July  1995.  She  joined NBC TV Los
Angeles, a television  subsidiary of the National  Broadcasting Company, Inc. in
March of 1994. Ms. Savage is the co-anchor of NBC 4's "Today in LA: Weekend" and
also serves as a general assignment reporter for the "Channel 4 News." From 1991
to 1994, she was a general  assignment  reporter for the independent Los Angeles
station,  KCAL.  Ms. Savage has been in broadcast  journalism  for more than ten
years and has been the recipient of numerous awards and honors in her field.

          Bryan  Maizlish has,  since  September  1998,  been the Executive Vice
President of Strategic  Planning and Business  Development of Magnet Interactive
Group, Inc. ("Magnet"),  a private company furnishing engineering  comprehensive
interactive  services.  Since June 1999,  he has also served as the acting Chief
Financial  Officer of Magnet.  From September  1996 to September  1998, he was a
consultant,  serving such clients as Discovery Communications and the Democratic
National  Committee.  From March 1996 to  September  1996,  he was  Director  of
Strategic Planning of Turner Broadcasting. From September 1994 to March 1996, he
was Director of Marketing and  Distribution  of Magnet.  Prior thereto,  he held
various  managerial   positions  with  companies  in  the  media  communications
industry,  such as MCA, Inc., Gulf & Western Corporation and Eugene Roddenbury's
Norway Corporation.

          Timothy D.  Morgan has,  since  October  1997,  been a  consultant  on
matters  of  business  strategies,   taxation  and  financial  asset  protection
techniques.  From 1980 through  October  1997, he was a partner and principal of
Abacus Tax and Financial Services.

          Corey P.  Schlossman  has been Chief  Executive  Officer since October
1999,  and Chief  Financial  Officer since  January 1999, of Nationwide  Auction
Systems.  Since  January  1996,  he also serves as a partner and board member of
Gordon,  Fishburn & Schlossman,  a management  consulting and  accounting  firm.
Since  October  1999,  he has also served as a director of Entrade,  Inc., a New
York  Stock  Exchange  holding  company  whose  online  subsidiaries  (including
Nationwide  Auction Systems) provide auction and asset  disposition  services to
the utility and manufacturing industries, among others.

          Eugene J. Wolter,  Jr. has been,  since  January  1993,  the Chairman,
President and Principal  Broker of National  Discount Corp., a mortgage and real
estate investment company. Prior thereto, Mr. Wolter founded The Art Collection,
Inc.  in 1992,  a  wholesale  provider  of art to the cruise  industry  which he
manages with his wife and daughter, and, in 1998 founded Auction Co. of America,
a newly formed  Internet  based  auction  company.  He had  previously a 20-year
banking  career  beginning  with the  Hartford  National  Bank and  First Co. in
Hartford, Connecticut and culminating in 1992 as the President of Jefferson Bank
of Broward in Ft. Lauderdale,  Florida,  a wholly-owned  subsidiary of Jefferson
Bancorp., a regional publicly held bank.

Reasons for Contemplated Transactions

          After  consummation  of the  transactions  contemplated  by the  Stock
Purchase Agreement, the Company will continue in the business of making cleaning
products for home and office equipment, including the PerfectData EcoDuster line
of  compressed  air and gas  dusters  for  electronics,  premoistened  wipes for
monitors,  lenses and other  sensitive  equipment  and cleaners for disk drives,
printers  and fax  machines.  However,  the  Company has  experienced  declining
financial  results from these products  during the past three fiscal years.  Net
sales in the fiscal year ended  March 31,  1999  ("fiscal  1999")  decreased  to
$1,689,000  from  $3,299,000  in the fiscal year ended  March 31, 1998  ("fiscal
1998") and $5,761,000 in the fiscal year ended March 31, 19997 ("fiscal  1997").
Net  sales in the  nine-month  period  ended  December  31,  1999  increased  to
$1,383,000 as compared to $1,271,000 in the year-earlier  period. The net losses
in fiscal  1999,  fiscal 1998 and 1997 were  $402,000,  $799,000  and  $334,000,
respectively.  The net loss during the nine-month period ended December 31, 1999
was $94,000 as compared with a net loss of $275,000 in the year-earlier  period.
However,  the loss from  operations  during the nine-month  period  increased to
$375,000 from $342,000 in the year-earlier period.

          As a result of the Board's  review of the Company's  future  prospects
with respect to itsa existing products, the directors concluded that the Company
should  seek a  strategic  alliance  or a  buyer  as the  preferable  method  of
effecting  a  turnaround  in  the  Company,  in  addition  to  implementing  the
previously reported cost cutting measures. During April 1999, also as previously
reported,  the Company signed an agreement with Hudson Group, Inc. ("Hudson") to
assist the Company in finding prospective acquisitions.  Although this effort by
Hudson was not  successful in achieving this  objective  and,  accordingly,  the
agreement  with Hudson  terminated  effective on November  27,  1999,  the Board
believes  that the  Company's  negotiated  arrangements  with the Buyers and the
Consultants  will  have a better  chance at  enabling  the  Company  to effect a
turnaround.  Emphasis will be on adding existing  businesses to what the Company
already has, rather then seeking a buyer for the Company. In addition,  not only
will the Buyers infuse the Company with  approximately  $3,000,000 in additional
capital,  which can be used for both working  capital  purposes for the existing
business and to seek  acquisitions of new  businesses,  but also the Consultants
will  actively  assist the revised  Board of  Directors  in seeking  prospective
acquisitions.  The Board  intends to appoint at the Closing a special  committee
for such purpose.  In addition,  the Board  believes that the  experience of the
Consultants  in  raising  financing  will also be of a benefit  to the  Company.
There,  of course,  can be no  assurance  that these  efforts will result in any
suitable  acquisitions for the Company or that acceptable  additional financing,
if required, will be obtained.

Recommendation

          FOR THE REASONS  DESCRIBED  ABOVE,  THE BOARD OF DIRECTORS  RECOMMENDS
THAT THE  SHAREHOLDERS  VOTE FOR THE  PROPOSAL  TO  APPROVE  THE STOCK  PURCHASE
AGREEMENT AND THE RELATED SERIES OF TRANSACTIONS CONTEMPLATED THEREUNDER.

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

          The  following  table  sets  forth,  as of the  Record  Date,  certain
information with respect to (1) any person known to the Company who beneficially
owned more than 5% of the Common Stock,  (2) each  director of the Company,  (3)
the Chief  Executive  Officer of the Company and (4) all directors and executive
officers as a group.  Each beneficial  owner who is a natural person has advised
the Company that he or she has sole voting and investment power as to the shares
of the Common  Stock,  except that,  until an option is  exercised,  there is no
right to vote or dispose of the underlying shares.

Name and Address of         Number of Shares of Common    Percentage of Common
Beneficial Owner            Stock Beneficially Owned      Stock Beneficially
                                                          Owned (1)
- ----------------------      -------------------------     ----------------------
Joseph Mazin(2)
110 West Easy Street
Simi Valley, CA 93065          897,697(3)                   27.1%

Flamemaster Corporation
11120 Sherman Way
Sun Valley, CA 91252            613,497                     18.9%

Leland P. Polak and Mark E.
Polak
11494 Burbank Blvd. North
Hollywood, CA 91601             316,000                      9.8%

William R. Woodward
Successor & Special Trustee
Richard M. Dnysdale Trust
116 26th Street
Santa Monica, CA 90402          213,349                      6.6%

Ronald M. Chodorow(4)
(address to come)                22,500                      nil

Tracie Savage(4)
(address to come)                10,100(5)                   nil

All directors and officers
as a group (4 in
number)                         931,297(6)                  28.1%

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

1. The percentages  computed in the table are based upon 3,238,306 shares of the
Common  Stock  which  were  outstanding  on the  Record  Date.  Effect is given,
pursuant to Rule  13d-3(l)(i)  under the  Securities  Exchange  Act of 1934,  as
amended,  to shares issuable upon the exercise of options currently  exercisable
or exercisable within 60 days of the Record Date.

2. President,  Chief Executive Officer,  Chairman of the Board and a director of
the Company.

3. The shares of the Common  Stock  reported  in the table  include  (a) 613,497
shares owned by Flamemaster Corporation  ("Flamemaster") for which Mr. Mazin has
voting  power  as  the  President,  Chairman  and  Chief  Executive  Officer  of
Flamemaster;  (b)  37,700  shares  owned by the  Flamemaster  Employees'  Profit
Sharing Plan for which Mr. Mazin is the  fiduciary;  (c) 30,500  shares owned by
Altuis Investment  Corporation  ("Altuis") for which Mr. Mazin has shared voting
power as  Chairman  of Board of  Altius;  (d)  5,000  shares  issuable  upon the
exercise of an option  expiring June 28, 2003;  and (e) 65,000  shares  issuable
upon exercise of an option expiring November 24, 2003.

4. A director of the Company.

5. The shares of the Common Stock reported in the table include 10,000 shares
   issuable upon the exercise of an option expiring July 20, 2005.

6. The  shares of the  Common  Stock  reported  in the table  include  (a) those
issuable upon the exercise of options  reported in Notes (3) and (5), as well as
the other  shares  described  in Note  (3),  and (b)  1,000  shares  owned by an
executive officer of the Company.

                              FINANCIAL STATEMENTS

         The following (1) audited financial statements and related management's
discussion and analysis  which  appeared in the Company's  Annual Report on Form
10-K for the fiscal  year ended  March 31, 1999 (the  "Annual  Report")  and (2)
unaudited financial statements and related management's  discussion and analysis
which  appeared in the Company's  Quarterly  Report on Form 10-Q for the quarter
ended December 31, 1999 (the "Quarterly Report"), copies of which are annexed to
this Proxy  Statement as  Appendices  B and C,  respectively,  are  incorporated
herein by this reference.

                                                                       Page in
                                                                       Annual
Item in Annual Report                                                  Report
- ---------------------                                                  -------

1. Report of Beckman Kirkland & Whitney...................................21

2. Balance Sheets as of March 31, 1999 and 1998...........................22

3. Statements of Operations for the Years Ended March 31, 1999,
   1998 and 1997..........................................................23

4  Statements of Shareholders' Equity for the Years Ended
   March 31, 1999, 1998 and 1997..........................................24

5  Statements of Cash Flows for the Years Ended March 31, 1999,
   1998 and 1997..........................................................25

6  Notes to Financial Statements..........................................26

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

                                                                       Page in
                                                                       Quarterly
Item in Quarterly Report                                               Report
- ------------------------                                               ------

1  Balance Sheets as of December 31, 1999 and
   March 31, 1999..........................................................2

2  Statements of Earnings and Comprehensive Income for the
   quarters ended December 31, 1999 and 1998 and the nine
   months ended December 31, 1999 and 1998.................................3

3  Statements of Shareholders' Equity for the nine months
   ended December 31, 1999.................................................4

4  Statements of Cash Flows for the nine months ended
   December 31, 1999 and...................................................5

5  Notes to Financial Statements...........................................6

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

                             SHAREHOLDERS PROPOSALS

          A shareholder  who wishes to present a proposal for action at the next
Annual Meeting of  Shareholders in 2000 (which has not been scheduled as yet) by
inclusion of such proposal in the Company's proxy statement for such Meeting (1)
must send the  proposal so as to be received by the  Secretary of the Company no
later  than  May  1,  2000  and  (2)  must  satisfy  the  applicable  conditions
established by the Securities and Exchange Commission for shareholder proposals.
If a shareholder  intends to submit a proposal for  consideration  at the Annual
Meeting in 2000 by means other than  inclusion of the proposal in the  Company's
proxy statement for such Meeting,  the shareholder must notify the Company on or
before July 9, 2000 or risk management exercising discretionary voting authority
with  respect to the  management  proxies to defeat  such  proposal  when and if
presented at the Meeting.

                                  MISCELLANEOUS

          The solicitation of proxies on the enclosed form of proxy is made by
and on behalf  of the Board of  Directors  of the  Company  and the cost of this
solicitation  is being paid by the Company.  The Company may pay persons holding
shares  in their  names or in the names of their  nominees  for the  benefit  of
others, such as broker-dealer firms, banks,  depositaries and other fiduciaries,
for costs  incurred  in  forwarding  soliciting  material  to their  principals.
Members of the  management  of the  Company  may solicit  some  shareholders  in
person,  or by  telephone  or  telegraph,  for which  services  they will not be
separately compensated.

                                              BY ORDER OF THE BOARD OF DIRECTORS



                                                     Joseph Mazin
                                                     President
Simi Valley, California
March 10, 2000

          SHAREHOLDERS  ARE URGED TO SPECIFY  THEIR  CHOICES,  DATE,  SIGN,  AND
RETURN THE ENCLOSED PROXY IN THE ENCLOSED  ENVELOPE.  PROMPT RESPONSE IS HELPFUL
AND YOUR COOPERATION WILL BE APPRECIATED.

The Proxy  Statement  herein  may  contain a  forward-looking  statement.  These
statements  are  based  on a number  of  assumptions  and  estimates  which  are
inherently  subject to uncertainty and  contingencies,  many of which are beyond
the  control of the  Company and reflect  future  business  decisions  which are
subject to change.


<PAGE>




                            STOCK PURCHASE AGREEMENT

                        entered into on January 20, 2000


<PAGE>



                                                                      Appendix A
                            STOCK PURCHASE AGREEMENT


          This  Stock  Purchase  Agreement  (the  "Agreement")  entered  into on
January 20, 2000 by and among the  individuals and entities set forth on Exhibit
A hereto  (collectively  the  "Buyers")  and  PerfectData  Corp.,  a  California
corporation  (the  "Company").  The  Buyers  and the  Company  are  referred  to
collectively herein as the "Parties".

          The  Buyers  desire to  purchase  from the  Company,  and the  Company
desires to sell to the Buyers,  an aggregate  of 1,333,333  shares of the Common
Stock of the Company on the terms and conditions set forth herein.

          Now,  therefore,  in  consideration  of the  premises  and the  mutual
promises herein made, and in consideration of the  representations,  warranties,
and covenants herein contained, the Parties agree as follows.

                                    ARTICLE I
                                   DEFINITIONS

          I.1......Definitions.  The  following  terms shall have the  following
meanings for the purposes of this Agreement.

          "Adverse   Consequences"  means  all  actions,   suits,   proceedings,
hearings,  investigations,  charges, complaints,  claims, demands,  injunctions,
judgments,  orders, decrees,  rulings,  damages, dues, penalties,  fines, costs,
amounts paid in settlement,  liabilities,  obligations,  taxes,  liens,  losses,
expenses,  and fees,  including  court costs and reasonable  attorneys' fees and
expenses.

          "Affiliate" means, with respect to any specified Person, (a) any other
Person which, directly or indirectly, controls, is under common control with, or
is  controlled  by, such  specified  Person,  or (b) any  director or  executive
officer with respect to such Person.

          "Affiliated  Group" means any  affiliated  group within the meaning of
Code Section  1504(a) or any similar group defined under a similar  provision of
state, local, or foreign law.

          "Basis"  means  any past or  present  fact,  situation,  circumstance,
status,  condition,  activity,  practice,  plan,  occurrence,  event,  incident,
action,  failure to act, or  transaction  that forms or could form the basis for
any specified consequence.

          "Business  Day" means any day excluding  Saturday,  Sunday and any day
which (a) is either a legal  holiday  under the laws of the State of New York or
(b) is a day on which banking  institutions located in the State of New York are
closed.

          "Buyers  Representatives" means Millennium Capital Corporation and JDK
Associates, Inc. "COBRA" means the requirements of Part 6 of Subtitle B of Title
I of ERISA and Code Section 4980B.

          "Code" means the Internal Revenue Code of 1986, as amended.

          "Common Share" means any share of the Common Stock,  no par value,  of
the Company.

          "Confidential   Information"  means  any  information  concerning  the
businesses and affairs of the Company that is not already generally available to
the public.

          "Consulting  Agreement"  means  the  letter  agreement  dated the date
hereof  by and among the  Company  and  Millenium  Capital  Corporation  and JDK
Associates, Inc. substantially in the form of Exhibit B hereto.

          "Controlled Group" has the meaning set forth in Code Section 1563.

          "Employee   Benefit   Plan"  means  any  (a)   nonqualified   deferred
compensation  or  retirement  plan  or   arrangement,   (b)  qualified   defined
contribution retirement plan or arrangement which is an Employee Pension Benefit
Plan, (c) qualified  defined benefit  retirement plan or arrangement which is an
Employee  Pension  Benefit  Plan  (including  any  Multiemployer  Plan),  or (d)
Employee  Welfare Benefit Plan or material  fringe benefit or other  retirement,
bonus, or incentive plan or program.

          "Employee  Pension  Benefit  Plan" has the  meaning set forth in ERISA
Section 3(2).

          "Employee  Welfare  Benefit  Plan" has the  meaning set forth in ERISA
Section 3(1).

          "Environmental,   Health  and  Safety  Requirements"  shall  mean  all
federal, state, local and foreign statutes, regulations,  ordinances and similar
provisions  having the force or effect of law, all  judicial and  administrative
orders  and  determinations,  and all common law  concerning  public  health and
safety,   worker  health  and  safety,   and  pollution  or  protection  of  the
environment,  including  without  limitation all those relating to the presence,
use,  production,  generation,  handling,  transportation,  treatment,  storage,
disposal,  distribution,  labeling,  testing,  processing,  discharge,  release,
threatened release,  control, or cleanup of any hazardous materials,  substances
or  wastes,   chemical   substances   or   mixtures,   pesticides,   pollutants,
contaminants,  toxic  chemicals,  petroleum  products or  byproducts,  asbestos,
polychlorinated biphenyl's, noise or radiation.

          "ERISA" means the Employee  Retirement Income Security Act of 1974, as
amended.

          "ERISA  Affiliate"  means  each  entity  which is  treated as a single
employer with Seller for purposes of Code Section 414.

          "Fiduciary" has the meaning set forth in ERISA Section 3(21).

          "Governmental  Authority" means any domestic or foreign  government or
political  subdivision thereof,  whether on a federal,  state or local level and
whether  executive,  legislative  or judicial in nature,  including  any agency,
authority, board, bureau, commission, court, department or other instrumentality
thereof.

          "Intellectual  Property" means (a) all inventions  (whether patentable
or  unpatentable  and  whether or not  reduced to  practice),  all  improvements
thereto and all patents, patent applications,  and patent disclosures,  together
with   all   reissuances,   continuations,   continuations-in-part,   revisions,
extensions, and reexaminations thereof, (b) all trademarks, service marks, trade
dress,  logos,  trade names and corporate names together with all  translations,
adaptations,  derivations,  and combinations  thereof and including all goodwill
associated  therewith,  and all  applications,  registrations,  and  renewals in
connection  therewith,  (c) all  copyrightable  works,  all copyrights,  and all
applications,  registrations and renewals in connection therewith,  (d) all mask
works and all applications,  registrations and renewals in connection therewith,
(e) all trade secrets and confidential  business  information  (including ideas,
research and development,  know-how, formulas,  compositions,  manufacturing and
production  processes  and  techniques,   technical  data,  designs,   drawings,
specifications,  customer and supplier lists,  pricing and cost  information and
business  and  marketing  plans  and  proposals),   (f)  all  computer  software
(including data and related documentation), (g) all other proprietary rights and
(h) all copies and tangible embodiments thereof (in whatever form or medium).

          "Knowledge" means actual knowledge after reasonable investigation.

          "Legal  Requirements"  means,  as to any Person,  all federal,  state,
local or  foreign  laws,  statutes,  rules,  regulations,  ordinances,  permits,
certificates, requirements, regulations, orders, judgments, decrees, rulings and
restrictions of any Governmental  Authority  applicable to such Person or any of
its properties or assets.

          "Material  Adverse Change" means,  with respect to the Company and its
Subsidiaries,  a change, during the period specified, in the Company's or any of
its  Subsidiary's  business,  condition  (financial and otherwise),  operations,
results  of  operations,   assets  (including  levels  of  working  capital  and
components  thereof),  liabilities or prospects,  either  individually or in the
aggregate,  which has had, or could  reasonably  be expected to have, a Material
Adverse Effect on the Company.

          "Material  Adverse  Effect"  means,  with  respect  to any  Person,  a
Material Adverse Effect on the business,  properties,  condition  (financial and
otherwise),  operations,  results of  operations,  assets  (including  levels of
working capital and components thereof), capitalization, management, litigation,
liabilities, or prospects of such Person.

          "Material"  means any circumstance or state of facts which results in,
or would  reasonably  be expected  to result in,  losses or the  expenditure  or
commitment of $25,000.

          "Most Recent  Balance Sheet" means,  with respect to the Company,  the
balance sheet included in Part I of the Company's  Quarterly Report on Form 10-Q
filed,  pursuant to Section 13 of the Exchange  Act, for the Most Recent  Fiscal
Quarter  End.

          "Most Recent Fiscal  Quarter End" means,  with respect to the Company,
the end of the last fiscal quarter as to which the Company has filed a Quarterly
Report on Form 10-Q pursuant to Section 13 of the Exchange Act.

          "Multiemployer Plan" has the meaning set forth in ERISA Section 3(37).

          "Ordinary  Course of Business"  means the ordinary  course of business
consistent with past custom and practice (including with respect to quantity and
frequency).

          "PBGC" means the Pension Benefit Guaranty Corporation.

          "Person"  means  an  individual,  a  partnership,  a  corporation,  an
association,  a joint stock company, a trust, a joint venture, an unincorporated
organization, or a governmental entity (or any department,  agency, or political
subdivision thereof).

          "Proceeding" means any action, suit,  proceeding,  charge,  complaint,
inquiry, audit, investigation or request for information.

          "Prohibited  Transaction"  has the meaning set forth in ERISA  Section
406 and Code Section 4975.

          "Reportable Event" has the meaning set forth in ERISA Section 4043.

          "Securities Act" means the Securities Act of 1933, as amended.

          "Securities  Exchange Act" means the Securities  Exchange Act of 1934,
as amended.

          "Security  Interest" means any mortgage,  pledge,  lien,  encumbrance,
charge, or other security  interest,  other than (a) mechanic's,  materialmen's,
and similar liens, (b) liens for Taxes not yet due and payable or for Taxes that
the taxpayer is contesting in good faith through  appropriate  proceedings,  (c)
purchase  money liens and liens  securing  rental  payments  under capital lease
arrangements, and (d) other liens arising in the Ordinary Course of Business and
not incurred in connection with the borrowing of money.

          "Share"  means any share of the Common  Stock,  no par  value,  of the
Company to be sold to a Buyer pursuant to this Agreement.

          "Subsidiary"  means any corporation  with respect to which a specified
Person (or a Subsidiary  thereof) owns a majority of the common stock or has the
power to vote or direct the voting of sufficient  securities to elect a majority
of the directors.

          "Taxes"  means any  federal,  state,  local or foreign  income,  gross
receipts,  license, payroll,  employment,  excise, severance, stamp, occupation,
premium,  windfall  profits,  environmental  (including taxes under Code Section
59A), customs duties, capital stock,  franchise,  profits,  withholding,  social
security  (or  similar),  unemployment,   disability,  real  property,  personal
property, sales, use, transfer, registration, value added, alternative or add-on
minimum, estimated, or other tax of any kind whatsoever, including any interest,
penalty, or addition thereto, whether disputed or not.

          "Tax Returns" means any return, declaration, report, claim for refund,
or information return or statement relating to Taxes,  including any schedule or
attachment thereto, and including any amendment thereof.

                                   ARTICLE II
                           PURCHASE AND SALE OF STOCK

          II.1.....Purchase  and Sale of the Shares. On and subject to the terms
and conditions of this Agreement, the Buyers agree to purchase from the Company,
and the Company agrees to sell to the Buyers,  the number of Shares  aggregating
1,333,333  Shares,  as allocated  among the Buyers in accordance  with Exhibit A
hereto and incorporated herein by this reference, for the consideration of $2.25
per Share.

          II.2.....Purchase  Price.  As  consideration  for  the  tender  of the
Shares, the Buyers shall pay to the Company at the Closing  $2,999,999.25 in the
aggregate  (the  "Purchase  Price") by wire  transfer of  immediately  available
funds. The Purchase Price shall be allocated among the Buyers in accordance with
Exhibit A hereto.

          II.3.....Additional Buyers. Anything in this Agreement to the contrary
notwithstanding,  any Person may,  subsequent to the date hereof and on or prior
to the date which is two Business Days  preceding  the Closing,  become a Buyer,
provided  that (a) the Buyers  Representatives  consent to the  addition of such
Person as a Buyer and (b) each such Person  executes an agreement in the form of
Exhibit C hereto  agreeing  to being  bound by all of the  terms and  conditions
hereof.

                                   ARTICLE III
                                     CLOSING

          III.1....Closing. The closing of the transactions contemplated by this
Agreement  (the  "Closing")   shall  take  place  at  the  offices  of  Millard,
Pilchowski, Holwegerd & Child, counsel to the Company, located at 655 South Hope
Street,  12th floor,  Los Angeles,  California,  commencing at 10:00 a.m. on the
third Business Day following the satisfaction or waiver of all conditions to the
obligations of the Parties to consummate the  transactions  contemplated  hereby
(other than conditions with respect to actions the respective  Parties will take
at the Closing itself) or such other date as the Buyers  Representatives and the
Company may mutually determine (the "Closing Date"); provided, however, that the
Closing Date shall be no later than June 30, 2000.

          III.2....Deliveries  at the Closing.  At the Closing,  (i) the Company
will deliver to the Buyers the various certificates,  instruments, and documents
referred to in Section 8.1 hereof,  (ii) the Buyers will  deliver to the Company
the various certificates,  instruments, and documents referred to in Section 8.2
hereof,  (iii) the Company will deliver to each of the Buyers stock certificates
representing all of his or its Shares,  endorsed in blank or accompanied by duly
executed assignment  documents,  and (iv) each of the Buyers will deliver to the
Company the consideration specified in Section 2.2 hereof.

                                   ARTICLE IV
                  REPRESENTATIONS AND WARRANTIES OF THE BUYERS

          Each of the Buyers represents and warrants to the Sellers that the
statements  contained in this Article IV are correct and complete as of the date
of this  Agreement  and will be correct and  complete as of the Closing Date (as
though made then and as though the Closing Date were substituted for the date of
this Agreement throughout this Article IV) with respect to himself or itself.

          IV.1.....Organization   of   Certain   Buyers.   If  the  Buyer  is  a
corporation,  the Buyer is duly organized, validly existing and in good standing
under the laws of the jurisdiction of its incorporation.

          IV.2.....Authorization  of  Transaction.  Each of the  Buyers has full
power and authority  (including,  if the Buyer is a corporation,  full corporate
power and  authority)  to execute and deliver this  Agreement and to perform its
obligations hereunder.  This Agreement constitutes the valid and legally binding
obligation  of  the  Buyer,   enforceable  in  accordance  with  its  terms  and
conditions.  Except as set forth on Schedule 4.2 hereto, the Buyer need not give
any notice to, make any filing with, or obtain any  authorization,  consent,  or
approval of, any Governmental  Authority in order to consummate the transactions
contemplated by this Agreement.

          IV.3.....Noncontravention.  Neither the  execution and the delivery of
this Agreement,  nor the consummation of the transactions  contemplated  hereby,
will (i)  violate any Legal  Requirement  to which the Buyer is subject or, if a
Buyer is a corporation,  any provision of its charter or bylaws or (ii) conflict
with,  result  in a  breach  of,  constitute  a  default  under,  result  in the
acceleration of, create in any party the right to accelerate, terminate, modify,
or cancel, or require any notice under any agreement,  contract, lease, license,
instrument, or other arrangement to which the Buyer is a party or by which it is
bound or to which any of its assets is subject.

          IV.4.....Brokers'  Fees.  The Buyer has no liability or  obligation to
pay any fees or commissions to any broker,  finder, or agent with respect to the
transactions  contemplated  by this Agreement for which the Company could become
liable or obligated.

          IV.5.....Investment.  The Buyer is acquiring its Shares solely for the
purpose of  investment  for the Buyer's own account,  not as a nominee or agent,
and  not  with a  view  to,  or for  offer  or  sale  in  connection  with,  any
distribution  thereof in any  transaction  which  would be in  violation  of the
securities  laws or  regulations  of the  United  States of America or any state
thereof.  The  Buyer  does not  have any  contract,  undertaking,  agreement  or
arrangement  with any Person to sell,  transfer  or grant  participation  to any
third Person with respect to any of the Shares.  The Buyer  understands that the
Shares have not been registered under the Securities Act by reason of a specific
exemption from the  registration  provisions of the Securities Act which depends
upon,  among  other  things,  the bona fide nature of the  investment  intent as
expressed herein of the Buyer and the other Buyers.

          IV.6.....Experience.  The Buyer is experienced in evaluating companies
such as the Company,  and has such  knowledge  and  experience  in financial and
business  matters to enable such Buyer to  evaluate  the merits and risks of the
Buyer's prospective  investment in the Company, and the Buyer has the ability to
bear the economic risks of such investment.

          IV.7 ....Accredited  Investor  Status.  The  Buyer is an  "accredited
investor" within the meaning of Section 501(a) of Regulation D promulgated under
the Securities Act.

          IV.8.....Restricted  Securities. The Buyer understands that its Shares
may not be sold, transferred or otherwise disposed of without registration under
the Securities Act and any applicable  state securities law or pursuant to of an
exemption  therefrom  and that,  in the  absence  of an  effective  registration
statement covering such Shares or an available exemption from registration,  his
or its  Shares  must  be  held  indefinitely.  In the  absence  of an  effective
registration  statement under the Securities Act or applicable  state securities
law with  respect to the Shares,  such Buyer (i) shall notify the Company of any
proposed  disposition by such Buyer of any of its Shares, (ii) shall furnish the
Company  with  a  statement  of  the  circumstances   surrounding  the  proposed
disposition and, if reasonably requested by the Company, (iii) shall furnish the
Company with an opinion of counsel, reasonably satisfactory to the Company, that
such  disposition  will not require the  registration  of such Shares  under the
Securities Act and any  applicable  state  securities  law. Such Buyer shall not
sell,  transfer  or  otherwise  dispose of any Shares  except in a manner  fully
consistent with its representations  contained in this Section 4.8 and otherwise
in full  compliance  with the terms and  conditions  of this  Agreement  and the
provisions of applicable  law and related  regulations.  Such Buyer  understands
that the Company is under no  obligation to register any of the Shares under the
Securities Act or any applicable state securities law.

          IV.9.....Disclosure  of  Information.  Subject to  completion of a due
diligence  investigation  with respect to the Company by Buyers  Representatives
which they and the Company have agreed that they shall complete  within one week
after receiving the last of the requested  documents from the Company (such date
being referred to herein as the "Due Diligence Date"), the Buyer has received or
has had full access to all the information it considers necessary or appropriate
to make an  informed  investment  decision  with  respect  to the  Shares  to be
purchased by such Buyer pursuant to this Agreement. The Buyer further has had an
opportunity to ask questions and receive  answers from the Company and to obtain
additional  information (to the extent the Company possessed such information or
could acquire it without unreasonable effort or expense) necessary to verify any
information  furnished  to such  Buyer or to which such  Buyer had  access.  The
foregoing,  however, does not in any way limit or modify the representations and
warranties made by the Company in Article V hereof.

          IV.10....Information  Concerning  Buyer.  Exhibit A hereto  sets forth
each Buyer's jurisdiction of organization (if applicable),  the location of said
Buyer's  principal  office and the  jurisdiction in which such Buyer will accept
the  Company's  offer to sell to it its  Shares  and in which  such  Buyer  will
purchase its Shares.

                                    ARTICLE V
                         REPRESENTATIONS AND WARRANTIES
                                 OF THE COMPANY

          The Company  represents  and warrants to the Buyer that the statements
contained  in this  Article V are  correct  and  complete as of the date of this
Agreement  and will be correct and  complete  as of the Closing  Date (as though
made then and as though the Closing Date were  substituted  for the date of this
Agreement  throughout  this  Article  V),  except as set forth in the  Schedules
attached  hereto.  Nothing in the Schedules shall be deemed adequate to disclose
an exception to a  representation  or warranty  made herein  unless the Schedule
identifies the exception with  reasonable  particularity.  Without  limiting the
generality  of the  foregoing,  the mere  listing (or  inclusion of a copy) of a
document or other item shall not be deemed  adequate to disclose an exception to
a representation or warranty made herein (unless the  representation or warranty
has to do with the  existence  of the  document or other item  itself).  An item
disclosed  in any  Schedule  shall  be  deemed  disclosed  for  purposes  of all
Schedules,  provided  that  reasonably  particular  cross  references  have been
included.

          V.1......Organization, Qualification, and Corporate Power. The Company
is a corporation duly organized,  validly  existing,  and in good standing under
the  laws  of the  jurisdiction  of  its  incorporation.  The  Company  is  duly
authorized to conduct  business and is in good  standing  under the laws of each
jurisdiction where such qualification is required, except where the lack of such
qualification  would not have a  Material  Adverse  Effect on the  Company.  The
Company has full  corporate  power and  authority to carry on the  businesses in
which it is  engaged  and to own and use the  properties  owned  and used by it.
Schedule 5.1 hereto lists the directors and officers of the Company. The Company
has no Subsidiaries.

          V.2......Capitalization.  The entire  authorized  capital stock of the
Company consists of 10,000,000  Common Shares,  of which 3,249,806 Common Shares
are issued  and  outstanding  and no Common  Shares  are held in  treasury,  and
2,000,000 shares of Preferred Stock,  none of which is issued and outstanding or
held in treasury. All of the issued and outstanding Common Shares have been duly
authorized,  are  validly  issued,  fully  paid  and  nonassessable.  Except  as
indicated  on  Schedule  5.2  hereto,  there are no  outstanding  or  authorized
options,  warrants,  purchase rights,  subscription  rights,  conversion rights,
exchange  rights,  or other  contracts  or  commitments  that could  require the
Company to issue,  sell, or otherwise cause to become  outstanding any shares of
its capital stock.  There are no outstanding or authorized  stock  appreciation,
phantom  stock,  profit  participation,  or similar  rights with  respect to the
Company.   There  are  no  voting  trusts,   proxies,  or  other  agreements  or
understandings with respect to the voting of the capital stock of the Company.

          V.3......Noncontravention.  Neither the  execution and the delivery of
this Agreement,  nor the consummation of the transactions  contemplated  hereby,
will (i)  violate any Legal  Requirement  to which the Company is subject or any
provision of the charter or bylaws of the Company or (ii) conflict with,  result
in a breach of,  constitute  a default  under,  result in the  acceleration  of,
create in any party the right to accelerate,  terminate,  modify,  or cancel, or
require any notice under any agreement, contract, lease, license, instrument, or
other  arrangement to which the Company is a party or by which it is bound or to
which any of its assets is subject (or result in the  imposition of any Security
Interest upon any of its assets), except where such violation, conflict, breach,
default, acceleration, termination, modification,  cancellation, failure to give
notice or Security  Interest  would not be material to the Company or  adversely
affect the ability of the Parties to consummate the transactions contemplated by
this Agreement. Except as set forth in Schedule 5.3 hereto, the Company does not
need to give any notice to, make any filing with,  or obtain any  authorization,
consent,  or approval of any Governmental  Authority in order for the Parties to
consummate the  transactions  contemplated by this  Agreement,  except where the
failure to give notice,  to file, or to obtain any  authorization,  consent,  or
approval would not be material to the Company or adversely affect the ability of
the Parties to consummate the transactions contemplated by this Agreement.

          V.4......Brokers'  Fees. The Company has no liability or obligation to
pay any fees or commissions to any broker,  finder, or agent with respect to the
transactions contemplated by this Agreement.

          V.5......Title  to Assets.  The Company has good and marketable  title
to, or a valid  leasehold  interest  in, the  properties  and assets used by it,
located on its premises,  or shown on the Most Recent  Balance Sheet or acquired
after  the Most  Recent  Fiscal  Quarter  End,  free and  clear of all  Security
Interests,  except for properties and assets  disposed of in the Ordinary Course
of Business since the date thereof.

          V.6......Events  Subsequent to Most Recent Fiscal Year End.  Since the
Most Recent Fiscal Quarter End,  there has not been any Material  Adverse Change
in the  Company  taken  as a  whole.  Without  limiting  the  generality  of the
foregoing, except as set forth on Schedule 5.6 hereto or as contemplated by this
Agreement, since that date:

                    (a)  the  Company  has not  sold,  leased,  transferred,  or
assigned  any  material  assets,  tangible or  intangible,  outside the Ordinary
Course of Business;

                    (b) the Company has not entered into any material agreement,
contract, lease, or license outside the Ordinary Course of Business;

                    (c)  no  party  (including  the  Company)  has  accelerated,
terminated,  made material modifications to, or canceled any material agreement,
contract,  lease,  or license to which the Company is a party or by which any of
them is bound;

                    (d) the Company has not imposed any Security  Interest  upon
any of its assets, tangible or intangible;

                    (e)  the   Company  has  not  made  any   material   capital
expenditures outside the Ordinary Course of Business;

                    (f) the Company has not made any material capital investment
in, or any  material  loan to, any other Person  outside the Ordinary  Course of
Business;

                    (g) the  Company  has not  created,  incurred,  assumed,  or
guaranteed  any   indebtedness   for  borrowed  money  and   capitalized   lease
obligations;

                    (h) the Company has not granted any license or sublicense of
any material rights under or with respect to any Intellectual Property;

                    (i)  there  has been no  change  made or  authorized  in the
charter or bylaws of the Company;

                    (j) the Company has not issued,  sold, or otherwise disposed
of any of its capital stock, or granted any options,  warrants,  or other rights
to purchase or obtain (including upon conversion,  exchange, or exercise) any of
its capital stock;

                    (k) the Company  has not  declared,  set aside,  or paid any
dividend or made any distribution  with respect to its capital stock (whether in
cash or in  kind) or  redeemed,  purchased,  or  otherwise  acquired  any of its
capital stock;

                    (l) the Company has not  experienced  any  material  damage,
destruction, or loss (whether or not covered by insurance) to its property;

                    (m) the  Company  has not made any loan to, or entered  into
any other transaction with, any of its directors, officers and employees outside
the Ordinary Course of Business;

                    (n) the Company has not entered into any employment contract
or collective  bargaining  agreement,  written or oral, or modified the terms of
any existing such contract or agreement;

                    (o) the Company  has not  granted  any  increase in the base
compensation  of  any of its  directors,  officers  and  employees  outside  the
Ordinary Course of Business;

                    (p) the  Company  has not  adopted,  amended,  modified,  or
terminated  any bonus,  profit-sharing,  incentive,  severance,  or other  plan,
contract,  or commitment for the benefit of any of its  directors,  officers and
employees (or taken any such action with respect to any other  Employee  Benefit
Plan);

                    (q) the  Company has not made any other  material  change in
employment  terms for any of its directors,  officers and employees  outside the
Ordinary Course of Business; and

                    (r) the Company has not committed to  effectuate  any of the
foregoing.

          V.7......Undisclosed   Liabilities.   The   Company  has  no  material
liability  (whether known or unknown,  whether  asserted or unasserted,  whether
absolute or  contingent,  whether  accrued or unaccrued,  whether  liquidated or
unliquidated,  and whether due or to become due,  including  any  liability  for
Taxes),  except  for (i)  liabilities  set forth on the face of the Most  Recent
Balance Sheet (rather than in any notes thereto) and (ii) liabilities which have
arisen  after the Most  Recent  Fiscal  Quarter  End in the  Ordinary  Course of
Business.

          V.8......Legal  Compliance.  The Company has  complied  with all Legal
Requirements  and no Proceeding has been filed or commenced  against it alleging
any failure so to comply,  except  where the failure to comply  would not have a
Material Adverse Effect on the Company.

          V.9......Tax Matters.

                    (a) The  Company  has duly and timely  filed all Tax Returns
that it has been  required to file for all periods  through  and  including  the
Closing  Date.  All such Tax Returns  were  correct and complete in all material
respects. All Taxes owed by the Company (whether or not shown on any Tax Return)
have been timely  paid.  The Company  currently  is not the  beneficiary  of any
extension of time within which to file any Tax Return.

                    (b) None of the Tax Returns that include the  operations  of
the Company has ever been audited or investigated by any Governmental  Authority
and, to the  Knowledge  of the Company,  no fact exists  which would  constitute
grounds for the assessment of any additional  material Taxes by any Governmental
Authority with respect to the taxable years covered in such Tax Returns.  To the
Knowledge of the Company,  no issues have been raised in any  examination by any
Governmental  Authority  with respect to the  businesses  and  operations of the
Company  which,  by  application  of  similar  principles,  reasonably  could be
expected to result in a proposed  adjustment to the liability for material Taxes
for any other period not so  examined.  To the  Knowledge  of the  Company,  the
Company has not received, or expects to receive, from any Governmental Authority
any written notice of a proposed adjustment,  deficiency,  underpayment of Taxes
or any  other  such  notice  which has not been  satisfied  by  payment  or been
withdrawn,  and no claims have been asserted  relating to such Taxes against the
Company.  No  claim  has  ever  been  made  by  a  Governmental  Authority  in a
jurisdiction where any Company does not pay Taxes or file Tax Returns that it is
or may be subject to taxation by that jurisdiction.

                    (c) Schedule 5.9 hereto lists all federal, state, local, and
foreign Tax Returns  filed with  respect to the Company for taxable  periods for
which the applicable statute of limitations has not expired, indicates those Tax
Returns that have been audited,  and indicates  those Tax Returns that currently
are  the  subject  of  audit.   The  Company   has   delivered   to  the  Buyers
Representatives  correct  and  complete  copies  of  all  federal  Tax  Returns,
examination reports, and statements of deficiencies  assessed against, or agreed
to by the  Company  for  taxable  periods  for which the  applicable  statute of
limitations  has  not  expired.  The  Company  has not  waived  any  statute  of
limitations  in respect of Taxes or agreed to any extension of time with respect
to a Tax assessment or deficiency.

                    (d) The Company has  withheld  and paid all  material  Taxes
required to have been withheld and paid in connection with amounts paid or owing
to any employee, independent contractor,  creditor,  stockholder, or other third
party.

                    (e) The Company has not made, is not obligated to make,  and
is not a party to any agreement that under certain  circumstances could obligate
it to make any  "excess  parachute  payment"  as  defined in Code  Section  280G
(without regard to subsection (b)(4) thereof). The Company has not been a United
States real  property  holding  corporation  within the meaning of Code  Section
897(c)(2)   during   the   applicable   period   specified   in   Code   Section
897(c)(1)(A)(ii).  The Company is not a party to any tax  allocation  or sharing
agreement. The Company is not subject to any joint venture, partnership or other
arrangement or contract which is treated as a partnership for federal income tax
purposes.  The Company (i) has not been a member of an Affiliated Group filing a
consolidated  federal  income Tax Return and (ii) has no liability for the taxes
of any Person (other than the Company) under Code  Regulation  Section  1.1502-6
(or any similar  provision of state,  local, or foreign law), as a transferee or
successor, by contract, or otherwise.

                    (f) The unpaid  Taxes of the  Company (i) did not, as of the
Most Recent Fiscal  Quarter End,  exceed by any material  amount the reserve for
Tax liability (rather than any reserve for deferred taxes established to reflect
timing  differences  between  book and tax  income) set forth on the face of the
Most Recent  Balance Sheet (rather than in any notes  thereto) and (ii) will not
exceed by any  material  amount that  reserve as  adjusted  for  operations  and
transactions  through the Closing  Date in  accordance  with the past custom and
practice of the Company in filing their Tax Returns.

         V.10.....Real Estate

                    (a) The Company owns no real property.

                    (b)......Schedule 5.10(b) hereto lists and describes briefly
all real  property  leased or subleased  to any of the Company.  The Company has
delivered  to the Buyers  Representatives  correct  and  complete  copies of the
leases and  subleases  listed in Schedule  5.10(b)  (as  amended to date).  With
respect to each material lease and sublease listed in Schedule 5.10(b):

                    (i)  the  lease  or  sublease  is  legal,  valid,   binding,
                         enforceable  and  in  full  force  and  effect  in  all
                         material respects;

                    (ii) no party to the lease or sublease is in material breach
                         or  default,  and no event  has  occurred  which,  with
                         notice or lapse of time,  would  constitute  a material
                         breach or default or permit termination,  modification,
                         or acceleration thereunder;

                    (iii)no party to the lease or sublease  has  repudiated  any
                         material provision thereof;

                    (iv) there are no material  disputes,  oral  agreements,  or
                         forbearance  programs  in  effect  as to the  lease  or
                         sublease;

                    (v)  the Company has not  assigned,  transferred,  conveyed,
                         mortgaged,  deeded in trust, or encumbered any interest
                         in the leasehold or subleasehold; and

                    (vi) all  facilities  leased or  subleased  thereunder  have
                         received  all  approvals  of   Governmental   Authority
                         (including  material  licenses and permits) required in
                         connection  with the operation  thereof,  and have been
                         operated and maintained in accordance  with  applicable
                         Legal Requirements in all material respects.

          V.11 Intellectual Property.

          (a)  The   Company   has  not   interfered   with,   infringed   upon,
misappropriated,  or violated any material Intellectual Property rights of third
parties in any material  respect,  and none of the Company and the directors and
officers of the Company has ever received any charge, complaint,  claim, demand,
or notice alleging any such  interference,  infringement,  misappropriation,  or
violation  (including  any claim that the Company  must  license or refrain from
using any Intellectual  Property rights of any third party). To the Knowledge of
any of the Company and the directors and officers of the Company, no third party
has interfered with, infringed upon,  misappropriated,  or violated any material
Intellectual Property rights of the Company in any material respect.

          (b) Schedule  5.11(b) hereto  identifies  each patent or  registration
which has been issued to the  Company  with  respect to any of its  Intellectual
Property,   identifies  each  pending  patent  application  or  application  for
registration  which the Company has made with respect to any of its Intellectual
Property, and identifies each material license,  agreement,  or other permission
which the  Company  has  granted to any third  party with  respect to any of its
Intellectual Property (together with any exceptions).  The Company has delivered
to the Buyers  Representatives  correct and complete copies of all such patents,
registrations,  applications,  licenses, agreements, and permissions (as amended
to  date).  Schedule  5.11(b)  also  identifies  each  material  trade  name  or
unregistered  trademark  used  by the  Company  in  connection  with  any of its
businesses.  With respect to each item of Intellectual  Property  required to be
identified in Schedule 5.11(b):

                    (i)  the Company possesses all right, title, and interest in
                         and  to the  item,  free  and  clear  of  any  Security
                         Interest, license, or other restriction;

                    (ii) the item is not subject to any outstanding  injunction,
                         judgment, order, decree, ruling, or charge;

                    (iii)no  Proceeding  is pending or, to the  Knowledge of any
                         of the Company and the  directors  and  officers of the
                         Company,  is threatened  which challenges the legality,
                         validity,  enforceability,  use,  or  ownership  of the
                         item; and

                    (iv) the Company has never  agreed to  indemnify  any Person
                         for  or   against   any   interference,   infringement,
                         misappropriation, or other conflict with respect to the
                         item.

          (c)  Schedule   5.11(c)  hereto   identifies  each  material  item  of
Intellectual  Property  that any  third  party  owns and that the  Company  uses
pursuant to  license,  sublicense,  agreement,  or  permission.  The Company has
delivered to the Buyers Representatives  correct and complete copies of all such
licenses,  sublicenses,  agreements and permissions  (as amended to date).  With
respect to each item of  Intellectual  Property  required  to be  identified  in
Schedule 5.11(c): (i) the license, sublicense, agreement, or permission covering
the item is legal, valid,  binding,  enforceable and in full force and effect in
all material respects;

                    (ii) no  party to the  license,  sublicense,  agreement,  or
                         permission  is in material  breach or  default,  and no
                         event has  occurred  which with notice or lapse of time
                         would constitute a material breach or default or permit
                         termination, modification, or acceleration thereunder;

                    (iii)no  party to the  license,  sublicense,  agreement,  or
                         permission  has   repudiated  any  material   provision
                         thereof; and

                    (iv) the Company has not granted any  sublicense  or similar
                         right  with   respect  to  the   license,   sublicense,
                         agreement, or permission.

          V.12 Tangible Assets. The buildings,  machinery,  equipment, and other
tangible assets that the Company owns and leases are free from material  defects
(patent and latent),  have been  maintained in accordance  with normal  industry
practice and are in good operating  condition and repair (subject to normal wear
and tear).

          V.13 Inventory. The inventory of the Company consists of raw materials
and supplies,  manufactured and processed parts,  work in process,  and finished
goods,  all of which is  merchantable  and fit for the  purpose for which it was
procured or manufactured,  and none of which is slow-moving,  obsolete, damaged,
or defective,  subject only to the reserve for inventory  writedown set forth on
the face of the Most Recent  Balance Sheet (rather than in any notes thereto) as
adjusted for operations and transactions  through the Closing Date in accordance
with the past custom and practice of the Company.

          V.14 Contracts. Schedule 5.14 hereto lists the following contracts and
other agreements to which the Company is a party:

                    (a) any agreement (or group of related  agreements)  for the
lease of personal property to or from any Person providing for lease payments in
excess of $10,000 per annum;

                    (b) any agreement (or group of related  agreements)  for the
purchase or sale of raw materials,  commodities,  supplies,  products,  or other
personal property, or for the furnishing or receipt of services, the performance
of  which  will  extend  over  a  period  of  more  than  one  year  or  involve
consideration in excess of $10,000;

                    (c) any agreement concerning a partnership or joint venture;

                    (d) any  agreement  (or group of related  agreements)  under
which it has created,  incurred,  assumed,  or guaranteed any  indebtedness  for
borrowed  money,  or any  capitalized  lease  obligation,  or under which it has
imposed a Security Interest on any of its assets, tangible or intangible;

                    (e) any material  agreement  concerning  confidentiality  or
noncompetition;

                    (f) any material  agreement with any of the  shareholders of
the Company and their Affiliates;

                    (g) any profit sharing, stock option, stock purchase,  stock
appreciation,  deferred  compensation,  severance,  or  other  material  plan or
arrangement for the benefit of its current or former  directors,  officers,  and
employees;

                    (h) any collective bargaining agreement;

                    (i) any agreement for the  employment of any individual on a
full-time, part-time, consulting;

                    (j) any agreement  under which it has advanced or loaned any
amount to any of its  directors,  officers,  and employees  outside the Ordinary
Course of Business;

                    (k) any agreement under which the  consequences of a default
or termination could have a Material Adverse Effect on the Company; or

                    (l) any other agreement (or group of related agreements) the
performance of which involves consideration in excess of $10,000.

The Company has delivered to the Buyers  Representatives  a correct and complete
copy of each written  agreement listed in Schedule 5.14 (as amended to date) and
a written  summary  setting forth the material terms and conditions of each oral
agreement referred to in Schedule 5.14. With respect to each such agreement: (i)
the agreement is legal, valid, binding, enforceable and in full force and effect
in all material respects; (ii) no party is in material breach or default, and no
event has  occurred  which  with  notice  or lapse of time  would  constitute  a
material   breach  or  default,   or  permit   termination,   modification,   or
acceleration,  under  the  agreement;  and  (iii) no party  has  repudiated  any
material provision of the agreement.

          V.15 Notes and Accounts Receivable.  All notes and accounts receivable
of the Company are  reflected  properly  on their books and  records,  are valid
receivables subject to no setoffs or counterclaims, are current and collectible,
and will be collected in accordance with their terms at their recorded  amounts,
subject  only to the  reserve  for bad  debts  set forth on the face of the Most
Recent  Balance  Sheet  (rather  than in any  notes  thereto)  as  adjusted  for
operations and transactions through the Closing Date in accordance with the past
custom and practice of the Company.

          V.16 Powers of  Attorney.  To the  Knowledge of any of the Company and
the  directors  and officers of the Company,  there are no material  outstanding
powers of attorney executed on behalf of the Company.

          V.17  Insurance.   Schedule  5.17  hereto  sets  forth  the  following
information with respect to each material  insurance policy (including  policies
providing property, casualty,  liability, and workers' compensation coverage and
bond and surety  arrangements)  with respect to which the Company is a party,  a
named insured, or otherwise the beneficiary of coverage:

                    (a) the name, address, and telephone number of the agent;

                    (b) the name of the insurer,  the name of the  policyholder,
and the name of each covered insured;

                    (c) the policy number and the period of coverage;

                    (d) the  scope  (including  an  indication  of  whether  the
coverage is on a claims made, occurrence,  or other basis) and amount (including
a description  of how  deductibles  and ceilings are  calculated and operate) of
coverage; and

                    (e) a description of any retroactive  premium adjustments or
other material loss-sharing arrangements.

With  respect to each such  insurance  policy:  (i) the policy is legal,  valid,
binding,  enforceable,  and in full force and effect in all  material  respects;
(ii) neither any of the Company nor any other party to the policy is in material
breach or default  (including  with  respect to the  payment of  premiums or the
giving of notices), and no event has occurred which, with notice or the lapse of
time, would constitute such a material breach or default, or permit termination,
modification,  or acceleration,  under the policy  (including but not limited to
retroactive  premium  adjustments);  and  (iii)  no  party  to  the  policy  has
repudiated any material provision thereof.  Schedule 5.17 describes any material
self-insurance arrangements affecting the Company.

          V.18  Litigation.  Schedule  5.18 hereto  sets forth each  instance in
which the  Company  (i) is subject to any  outstanding  Proceeding  or (ii) is a
party or, to the  Knowledge of the Company and the directors and officers of the
Company,  is threatened to be made a party to any Proceeding,  in, or before any
Governmental Authority or before any arbitrator.

          V.19 Product Warranty. Substantially all of the products manufactured,
sold,  leased and  delivered  by the  Company  have  conformed  in all  material
respects with all applicable contractual commitments and all express and implied
warranties, and the Company has no material liability (whether known or unknown,
whether asserted or unasserted,  whether absolute or contingent, whether accrued
or unaccrued,  whether liquidated or unliquidated,  and whether due or to become
due) for replacement or repair thereof or other damages in connection therewith,
subject only to the reserve for product warranty claims set forth on the face of
the Most Recent Balance Sheet (rather than in any notes thereto) as adjusted for
operations and transactions through the Closing Date in accordance with the past
custom and practice of the Company.  Schedule 5.19 hereto includes copies of the
standard  terms  and  conditions  of sale or lease for the  Company  (containing
applicable guaranty, warranty, and indemnity provisions).

          V.20  Employees.  To the  Knowledge  of any of  the  Company  and  the
directors  and  officers  of  the  Company,  no  executive,   key  employee,  or
significant  group of employees  plans to terminate  employment with the Company
during  the  next 12  months.  The  Company  is not a party  to or  bound by any
collective bargaining  agreement,  nor has any of them experienced any strike or
material  grievance,  claim of  unfair  labor  practices,  or  other  collective
bargaining  dispute  within the past three years.  The Company has not committed
any material  unfair labor  practice.  None of the Company and the directors and
officers of the Company has any Knowledge of any organizational effort presently
being made or  threatened  by or on behalf of any labor  union  with  respect to
employees of the Company.

          V.21 Employee Benefits.

                    (i) Schedule  5.21 hereto lists each  Employee  Benefit Plan
that the  Company  maintains  or to which  the  Company  contributes  or has any
obligation to contribute.

                    (ii)  Each such  Employee  Benefit  Plan  (and each  related
trust,  insurance  contract,  or fund)  complies in form and in operation in all
material respects with the applicable  requirements of ERISA, the Code and other
applicable laws.

                    (iii) All required reports and descriptions  (including Form
5500  Annual  Reports,  summary  annual  reports,  PBGC-l's,  and  summary  plan
descriptions) have been timely filed and distributed  appropriately with respect
to each such Employee  Benefit Plan. The  requirements of COBRA have been met in
all material  respects with respect to each such Employee  Benefit Plan which is
an Employee Welfare Benefit Plan.

                    (iv) All contributions (including all employer contributions
and employee  salary  reduction  contributions)  which are due have been paid to
each such Employee  Benefit Plan which is an Employee  Pension  Benefit Plan and
all  contributions for any period ending on or before the Closing Date which are
not yet due have been paid to each such Employee Pension Benefit Plan or accrued
in accordance with the past custom and practice of the Company.  All premiums or
other  payments  for all periods  ending on or before the Closing Date have been
paid with  respect  to each such  Employee  Benefit  Plan  which is an  Employee
Welfare Benefit Plan.

                    (v) Each such  Employee  Benefit  Plan which is an  Employee
Pension  Benefit Plan meets the  requirements  of a "qualified  plan" under Code
Section  401(a),   has  received,   within  the  last  two  years,  a  favorable
determination  letter from the Internal  Revenue Service that it is a "qualified
plan" and the  Company  is not aware of any facts or  circumstances  that  could
result in the revocation of such determination letter.

                    (vi) The market  value of assets  under  each such  Employee
Benefit  Plan  which  is an  Employee  Pension  Benefit  Plan  (other  than  any
Multiemployer  Plan)  equals or  exceeds  the  present  value of all  vested and
nonvested  liabilities  thereunder  determined in accordance  with PBGC methods,
factors  and  assumptions   applicable  to  an  Employee  Pension  Benefit  Plan
terminating on the date for determination.

                    (vii)   The   Company   has    delivered   to   the   Buyers
Representatives  correct and complete  copies of the plan  documents and summary
plan  descriptions,  the most  recent  determination  letter  received  from the
Internal  Revenue  Service,  the most  recent  Form 5500  Annual  Report and all
related trust  agreements,  insurance  contracts,  and other funding  agreements
which implement each such Employee Benefit Plan.

          (b) With respect to each Employee Benefit Plan that any of the Company
or any ERISA Affiliate  maintains or ever has maintained or to which any of them
contributes, ever has contributed, or ever has been required to contribute:

                    (i) No such  Employee  Benefit  Plan  which  is an  Employee
          Pension  Benefit  Plan  (other than any  Multiemployer  Plan) has been
          completely or partially terminated or been the subject of a Reportable
          Event as to which notices would be required to be filed with the PBGC.
          No  proceeding  by the PBGC to  terminate  any such  Employee  Pension
          Benefit Plan (other than any  Multiemployer  Plan) has been instituted
          or, to the  Knowledge  of any of the  Company  and the  directors  and
          officers of the Company, threatened.

                    (ii) There have been no Prohibited Transactions with respect
          to any such Employee  Benefit Plan. No Fiduciary has any liability for
          material breach of fiduciary duty or any other material failure to act
          or comply in connection with the  administration  or investment of the
          assets of any such Employee  Benefit Plan. No Proceeding  with respect
          to the  administration  or the  investment  of the  assets of any such
          Employee  Benefit  Plan (other than  routine  claims for  benefits) is
          pending or, to the  Knowledge of any of the Company and the  directors
          and officers of the Company, threatened.

                    (iii) The Company has not incurred  any  material  liability
          (whether known or unknown,  whether  asserted or  unasserted,  whether
          absolute  or  contingent,   whether  accrued  or  unaccrued,   whether
          liquidated or  unliquidated,  and whether due or to become due) to the
          PBGC (other than PBGC premium payments) or otherwise under Title IV of
          ERISA (including any withdrawal  liability as defined in ERISA Section
          4201) or under the Code with respect to any such Employee Benefit Plan
          which is an Employee Pension Benefit Plan.

                    (c)  None  of the  Company  and  the  other  members  of the
Controlled Group that includes the Company  contributes to, ever has contributed
to, or ever has been required to contribute to any Multiemployer Plan or has any
material  liability  (whether known or unknown,  whether asserted or unasserted,
whether absolute or contingent, whether accrued or unaccrued, whether liquidated
or  unliquidated,  and whether due or to become due),  including any  withdrawal
liability (as defined in ERISA Section 4201), under any Multiemployer Plan.

                    (d) The Company does not maintain,  has never maintained and
does not  contribute,  has never  contributed,  and has never been  required  to
contribute,  to any Employee Welfare Benefit Plan providing medical,  health, or
life insurance or other  welfare-type  benefits for current or future retired or
terminated  employees,  their  spouses,  or  their  dependents  (other  than  in
accordance with COBRA).

          V.22  Guaranties.  The Company is not a guarantor or is not  otherwise
responsible  for any liability or  obligation  (including  indebtedness)  of any
other Person.

          V.23 Environmental, Health and Safety Matters.

                    (a) Each of the Company and its respective  predecessors and
Affiliates  has  complied  and is in  compliance,  in each case in all  material
respects, with all Environmental, Health and Safety Requirements.

                    (b) Without  limiting the generality of the foregoing,  each
of the Company and its respective  Affiliates  has obtained,  has complied with,
and is in compliance with, in each case in all material  respects,  all material
permits,  licenses  and  other  authorizations  that are  required  pursuant  to
Environmental,  Health  and  Safety  Requirements  for  the  occupation  of  its
facilities  and the  operation  of its  business;  a list of all  such  material
permits,  licenses  and  other  authorizations  is set  forth  on  the  attached
"Environmental and Safety Permits Schedule."

                    (c) None of the Company, or its respective  Affiliates,  has
received any written or oral notice,  report or other information  regarding any
actual or  alleged  material  violation  of  Environmental,  Health  and  Safety
Requirements,  or any material  liabilities  or potential  material  liabilities
(whether accrued, absolute,  contingent,  unliquidated or otherwise),  including
any material investigatory,  remedial or corrective obligations, relating to any
of them  or its  facilities  arising  under  Environmental,  Health  and  Safety
Requirements.

                    (d) Except as set forth on the attached  "Environmental  and
Safety  Matters  Schedule",  none of the  following  exists at any  property  or
facility owned or operated by the Company:  (i) underground  storage tanks, (ii)
asbestos-containing material in any friable and damaged form or condition, (iii)
materials or equipment containing polychlorinated biphenyl's, or (iv) landfills,
surface impoundment's, or disposal areas.

                    (e)  None  of  the  Company,  or  any  of  their  respective
predecessors or Affiliates,  has treated,  stored,  disposed of, arranged for or
permitted  the disposal of,  transported,  handled,  or released any  substance,
including without limitation any hazardous  substance,  or owned or operated any
property or facility  (and no such property or facility is  contaminated  by any
such  substance)  in a manner  that has  given or would  give  rise to  material
liabilities,  including any material  liability for response  costs,  corrective
action costs,  personal injury,  property damage,  natural  resources damages or
attorney   fees,   pursuant  to  the   Comprehensive   Environmental   Response,
Compensation and Liability Act of 1980, as amended ("CERCLA") or the Solid Waste
Disposal Act, as amended ("SWDA") or any other Environmental,  Health and Safety
Requirements.

                    (f)  Neither  this  Agreement  nor the  consummation  of the
transaction  that is the subject of this  Agreement  will result in any material
obligations for site investigation or cleanup,  or notification to or consent of
government  agencies  or  third  parties,  pursuant  to  any  of  the  so-called
"transaction-triggered" or "responsible property transfer" Environmental, Health
and Safety Requirements.

          V.24 Certain Business  Relationships  with the Company.  Except as set
forth in Schedule  5.24 hereto or set forth in the  Company's  Annual  Report on
Form 10-K for the fiscal year ended March 31, 1999,  no Affiliate of the Company
or officer or director of the Company has been involved in any material business
arrangement or relationship with the Company within the past 12 months, and none
of the  Affiliates  of the Company or officers or  directors of the Company owns
any material asset, tangible or intangible, which is used in the business of the
Company.

          V.25 Shares. The Shares when issued,  sold and delivered in accordance
with the terms of this Agreement will be duly authorized,  validly issued, fully
paid and nonassessable,  free of any liens, claims, charges, security interests,
pledges or encumbrances of any kind (other than any of the foregoing  created by
any Buyer or as a result of applicable  state and federal  securities  laws) and
will possess all of the rights,  privileges and preferences provided therefor in
the Certificate of Incorporation  of the Company.  The Shares are not subject to
any preemptive rights or rights of first refusal.

          V.26 No Registration  Required.  Based in part on the  representations
made by the Buyers in Sections 4.5, 4.6, 4.7 and 4.8 hereof, the issuance of the
Shares  to the  Buyers  will be  exempt  from the  registration  and  prospectus
delivery   requirements  of  the  Securities  Act  and  the   registration   and
qualification requirements of all applicable state securities laws.

          V.27 Nasdaq  Compliance.  The Company has not received any notice from
The Nasdaq Stock  Market Inc.  ("Nasdaq")  that the Company is not  currently in
compliance with the Nasdaq criteria for continued reporting of the Common Shares
on The Nasdaq SmallCap  Market.  The Company  covenants and agrees that it shall
use its best  efforts to  maintain  the  quotation  of the Common  Shares on The
Nasdaq SmallCap Market.

          V.28  Periodic  Reports.  The  Company,   based  solely  on  knowledge
subsequently  obtained, is not aware of any material  misstatements or omissions
in any periodic report previously filed by the Company pursuant to Section 13 of
the Securities Exchange Act or in any proxy material previously furnished to its
shareholders pursuant to Section 14 of the Securities Exchange Act.

          V.29 Disclosure.  The representations and warranties contained in this
Article V do not  contain  any untrue  statement  of a material  fact or omit to
state  any  material  fact  necessary  in  order  to  make  the  statements  and
information contained in this Article V not misleading.


                                   ARTICLE VI
                       COVENANTS AND ADDITIONAL AGREEMENTS

          The Parties agree as follows with respect to the period between the
execution of this Agreement and the Closing:

          VI.1  General.  Each of the Parties  will use its best efforts to take
all  action  and to do all  things  necessary  in order to  consummate  and make
effective  the   transactions   contemplated   by  this   Agreement   (including
satisfaction,  but not waiver,  of the closing  conditions  set forth in Article
VIII hereof).

          VI.2 Notices and Consents.  The Company will give any notices to third
parties,  and will use its best efforts to obtain any third party  consents that
the Buyers Representatives reasonably may request in connection with the matters
referred to in this Agreement  above.  Each of the Parties will give any notices
to,  make  any  filings   with,   and  use  its  best   efforts  to  obtain  any
authorizations,  consents,  and  approvals  of  any  Governmental  Authority  in
connection  with the  matters  referred  to in Sections  4.2,  4.3,  5.3 and 6.3
hereof.

          VI.3  Operation  of  Business.  The  Company  will not  engage  in any
practice,  take any action,  or enter into any transaction  outside the Ordinary
Course of  Business.  Without  limiting the  generality  of the  foregoing,  the
Company  will  not (i)  declare,  set  aside,  or pay any  dividend  or make any
distribution with respect to its capital stock or redeem, purchase, or otherwise
acquire any of its capital stock,  (ii) otherwise  engage in any practice,  take
any action,  or enter into any  transaction of the sort described in Section 5.6
hereof which could have a Material Adverse Effect on the Company.

          VI.4  Preservation  of Business The Company will keep its business and
properties  substantially  intact,  including its present  operations,  physical
facilities,  working  conditions,  and  relationships  with lessors,  licensors,
suppliers,  customers, and employees and will at all times maintain an aggregate
balance of at least One Million  ($1,000,000)  Dollars of cash, cash equivalents
and marketable securities.

          VI.5 Full Access.  The Company will permit the Buyers  Representatives
to have  full  access  at all  reasonable  times,  and in a manner  so as not to
interfere with the normal business  operations of the Company,  to all premises,
properties,  personnel,  books, records (including tax records),  contracts, and
documents of or pertaining  to the Company.  The Buyers will treat and hold such
information  it  receives  from  the  Company  in  the  course  of  the  reviews
contemplated by this Section 6.5, as  Confidential  Information and will not use
any of the Confidential Information except in connection with this Agreement, if
this  Agreement  is  terminated  for any reason  whatsoever,  will return to the
Company,   all  tangible  embodiments  (and  all  copies)  of  the  Confidential
Information which are in its possession.

          VI.6  Notice of  Developments.  The Company  will give prompt  written
notice to the Buyers Representatives of any material adverse development causing
a breach of any of the  representations  and  warranties  in Article V hereto or
which could otherwise have a Material Adverse Effect on the Company.  Each Party
will  give  prompt  written  notice  to  the  others  of  any  material  adverse
development  causing  a  breach  of any of his or its  own  representations  and
warranties in Articles IV or V hereof.  No  disclosure by any Party  pursuant to
this Section 6.6,  however,  shall be deemed to amend or supplement any Schedule
hereto or to  prevent  or cure any  misrepresentation,  breach of  warranty,  or
breach of covenant.

          VI.7 Exclusivity. The Company will not (and the Company will not cause
or permit any of its respective representatives,  advisers or Affiliates to) (i)
solicit, initiate, or encourage the submission of any proposal or offer from any
Person  relating  to the  acquisition  of any  capital  stock  or  other  voting
securities,  or any substantial portion of the assets, of the Company (including
any  acquisition  structured as a merger,  consolidation,  or share exchange) or
(ii)  participate in any  discussions  or  negotiations  regarding,  furnish any
information  with respect to,  assist or  participate  in, or  facilitate in any
other  manner  any  effort  or  attempt  by any  Person to do or seek any of the
foregoing.  Joseph Mazin will not vote any of his Common Shares or Common Shares
as to  which  he  controls  the  voting  rights  to vote in  favor  of any  such
acquisition.

          VI.8 Supplements to Schedules.  From time to time prior to the Closing
Date, the Company will promptly  supplement or amend the Schedules  hereto which
they have  delivered  pursuant  to this  Agreement  with  respect  to any matter
hereafter arising which, if existing or occurring at the date of this Agreement,
would have been  required to be set forth or  described  in any such  disclosure
schedule or which is  necessary  to correct  any  information  in the  Schedules
hereto which has been rendered  inaccurate thereby. No disclosure by the Company
pursuant to this Section 6.8,  however,  shall be deemed to amend or  supplement
any  Schedule  hereto or to  prevent  or cure any  misrepresentation,  breach of
warranty, or breach of covenant unless the transactions  contemplated hereby are
consummated pursuant to this Agreement in which event any claims with respect to
any such misrepresentations or breaches shall be deemed waived by Buyers.

          VI.9 Board of Directors. Upon the execution hereof, Ronald M. Chodorow
and Joseph Mazin shall  deposit their  resignations  as members of the Company's
Board of Directors in escrow with Wachtel & Masyr,  LLP,  counsel to the Buyers.
On the Closing Date, said resignations  shall be released from escrow and Tracie
Savage  shall  vote,  as the  remaining  director,  to  increase  the  number of
directors  to five and to fill the  vacancies  created  on the  Board  with four
designees of the Buyers to be  designated  prior to the Closing.  On the Closing
Date, the Board shall create a special committee responsible for seeking mergers
and  acquisitions for the Company and shall elect to such committee an appointee
of  current  management,  a designee  of the Buyers and a person to be  mutually
selected by the foregoing.

          VI.10 Special Meeting of Stockholders.

                    (a) The Company shall  promptly take all steps  necessary to
cause a special meeting of its Shareholders  (the "Special  Meeting") to be duly
called,  noticed,  convened and held as soon as practicable  after the execution
hereof for the purposes of voting to approve this  Agreement,  the  transactions
contemplated   hereby  and  all  matters  related   thereto,   as  well  as  the
reincorporation  of the  Company  under  the laws of the State of  Delaware.  In
connection with the Special Meeting, the Board of Directors of the Company shall
unanimously recommend to its shareholders that the shareholders vote in favor of
the approval of this Agreement,  the  transactions  contemplated  hereby and all
matters  related  thereto,  and each of the directors  shall use his or her best
efforts to secure the required  approval of the  shareholders,  including voting
any of his or her shares in favor of such approval.

                    (b) In connection with the Special Meeting, the Company will
prepare  and  cause to be  mailed to its  shareholders  a notice of the  Special
Meeting,  a definitive  proxy  statement (the "Proxy  Statement")  and a form of
proxy as soon as  practicable  and, in any event,  shall cause such notice to be
mailed no later than the time  required by the  Exchange Act and any other Legal
Requirements and the Company's  Articles of Incorporation and Bylaws. The Buyers
shall  provide the  Company  with any  information  for  inclusion  in the Proxy
Statement or any  amendments  or  supplements  thereto  which is required by any
Legal Requirements or which is reasonably  requested by the Company. The Company
shall  consult  with  the  Buyers  Representatives  with  respect  to the  Proxy
Statement and shall afford the Buyers Representative  reasonable  opportunity to
comment thereon.  If, at any time prior to the Special Meeting, any event should
occur relating to the Company which should be set forth in an amendment of, or a
supplement to, the Proxy Statement,  the Company will promptly inform the Buyers
Representatives in writing. In each such case, the Company, with the cooperation
of the Buyers Representatives,  will promptly prepare and mail such amendment or
supplement  and the Company shall consult with the Buyers  Representatives  with
respect  to  such   supplement   or   amendment   and  shall  afford  the  Buyer
Representatives reasonable opportunity to comment thereon prior to such mailing.
The Company will notify the Buyer Representatives at least 48 hours prior to the
mailing  to its  shareholders  of the  Proxy  Statement,  or  any  amendment  or
supplement thereto.

                    (c) Anything   in  this  Article  VI  to  the  contrary
notwithstanding, the Company may use a consent solicitation, rather than a proxy
solicitation   for  a  Special   Meeting,   if  the   Company   and  the  Buyers
Representatives   mutually   agree  that  this   procedure   will  expedite  the
solicitation.

                                   ARTICLE VII
                             POST-CLOSING COVENANTS

          The Parties agree as follows with respect to the period  following the
Closing.

          VII.1  General.  In case at any time  after the  Closing  any  further
action is  necessary to carry out the  purposes of this  Agreement,  each of the
Parties will take such further  action  (including the execution and delivery of
such  further  instruments  and  documents)  as any other Party  reasonably  may
request,  all at the sole cost and expense of the  requesting  Party (unless the
requesting  Party is  entitled  to  indemnification  therefor  under  Article IX
hereof).

          VII.2 Litigation  Support.  Joseph Mazin agrees that, in the event and
for so long as the  Company  actively is  contesting  or  defending  against any
Proceeding  in  connection  with  any  fact,  situation,  circumstance,  status,
condition,  activity,  practice,  plan,  occurrence,  event,  incident,  action,
failure to act, or  transaction  on or prior to the Closing Date  involving  the
Company, he will cooperate with the Company, and provide such testimony as shall
be necessary in connection with the contest or defense, all at the sole cost and
expense of the Company.

                                  ARTICLE VIII
                              CONDITIONS TO CLOSING

          VIII.1 Conditions to Obligation of the Buyers. The obligation of the
Buyers to consummate the transactions to be performed by them in connection with
the Closing is subject to satisfaction of the following conditions:

                    (a) the  representations and warranties set forth in Article
V hereof  shall be true and  correct in all  material  respects at and as of the
Closing Date;

                    (b) the Company  shall have  performed and complied with all
of its covenants hereunder in all material respects through the Closing;

                    (c) the  Company  shall have  procured  all of the  material
third party consents specified in Section 6.2 hereof;

                    (d) no Proceeding  shall be pending  wherein an  unfavorable
injunction,  judgment,  order,  decree,  ruling,  or charge  would  (i)  prevent
consummation of any of the  transactions  contemplated  by this Agreement,  (ii)
cause any of the  transactions  contemplated  by this  Agreement to be rescinded
following  consummation,  (iii) affect  adversely the right of the Buyers to own
the Shares and to control the Company, or (iv) have a Material Adverse Effect on
the Company;

                    (e)  the  Company  shall  have  delivered  to the  Buyers  a
certificate  to the  effect  that  each of the  conditions  specified  above  in
subsections (a) through (d) of this Section 8.1 is satisfied in all respects;

                    (f) the  Parties  shall  have  received  all other  material
authorizations, consents, and approvals of governments and governmental agencies
referred to in Section 6.2 hereof;

                    (g)  the  relevant  parties  shall  have  entered  into  the
Consulting Agreement and the same shall be in full force and effect;

                    (h) the  Buyers  shall  have  received  from  counsel to the
Company an opinion  addressed  to the Buyers and dated as of the Closing Date as
to such matters as counsel to the Buyers may reasonably request;

                    (i)  the  Buyers  shall  have  received  the   resignations,
effective as of the Closing,  of the directors as provided in Section 6.9 hereof
and those officers of the Company  designated by the Buyers  Representatives  at
least two (2) Business  Days prior to the Closing and the nominees of the Buyers
shall become directors of the Company;

                    (j) the Company  shall have on the Closing Date an aggregate
balance of at least One Million  ($1,000,000)  Dollars in cash, cash equivalents
and marketable securities;

                    (k) the shareholders of the Company shall have approved this
Agreement  and the  consummation  of the  transactions  contemplated  hereby  in
accordance  with  Company's  Articles of  Incorporation  and  Bylaws,  the Legal
Requirements  of the State of  California,  Nasdaq and the  Exchange Act and the
regulations promulgated thereunder;

                    (l) the filing by the  Company of all  notices  required  by
Nasdaq regarding the issuance of the Shares by the Company; and

                    (m) all  actions to be taken by the  Company  in  connection
with consummation of the transactions  contemplated hereby and all certificates,
opinions,  instruments,  and other documents required to effect the transactions
contemplated hereby will be reasonably satisfactory in form and substance to the
Buyers.

The  Buyers  Representatives  may waive on behalf of the  Buyers  any  condition
specified  in this  Section 8.1 if they execute a writing so stating at or prior
to the Closing.

          VIII.2 Conditions to Obligation of the Company.  The obligation of the
Company to  consummate  the  transactions  to be performed by them in connection
with the Closing is subject to satisfaction of the following conditions:

                    (a) the  representations and warranties set forth in Article
          IV above shall be true and correct in all material  respects at and as
          of the Closing Date;

                    (b) the Buyers shall have performed and complied with all of
          their  covenants  hereunder  in  all  material  respects  through  the
          Closing;

                    (c) no  Proceeding  shall be  pending  before  any  court or
          quasi-judicial or administrative agency of any federal,  state, local,
          or  foreign   jurisdiction   or  before  any  arbitrator   wherein  an
          unfavorable  injunction,  judgment,  order, decree,  ruling, or charge
          would (i) prevent consummation of any of the transactions contemplated
          by this Agreement or (ii) cause any of the  transactions  contemplated
          by this Agreement to be rescinded following  consummation (and no such
          injunction,  judgment,  order,  decree,  ruling, or charge shall be in
          effect);

                    (d)  the  Buyers  shall  have  delivered  to the  Company  a
          certificate to the effect that each of the conditions  specified above
          in subsections (a) through (c) of this Section 8.2 is satisfied in all
          respects;

                    (e) the  Parties  shall  have  received  all other  material
          authorizations,   consents,   and   approvals   of   governments   and
          governmental agencies referred to in Sections 4.2 and 5.3 hereof; and

                    (f) all actions to be taken by the Buyers in connection with
          consummation  of  the   transactions   contemplated   hereby  and  all
          certificates,  opinions,  instruments, and other documents required to
          effect  the  transactions   contemplated  hereby  will  be  reasonably
          satisfactory in form and substance to the Company.

The Company may waive any condition specified in this Section 8.2 if it executes
a writing so stating at or prior to the Closing.

                                   ARTICLE IX
                      SURVIVAL AND REMEDY; INDEMNIFICATION

          IX.1 Survival of Representations and Warranties. All of the terms and
conditions of this  Agreement,  together with the  warranties,  representations,
agreements  and  covenants  contained  herein or in any  instrument  or document
delivered  or to be  delivered  pursuant to this  Agreement,  shall  survive the
execution  of  this  Agreement  and  the  Closing  Date,   notwithstanding   any
investigation  heretofore or hereafter made by or on behalf of any Party hereto;
provided,  further,  that, unless otherwise stated, the agreements and covenants
set forth in this Agreement shall survive and continue until all obligations set
forth  therein  shall have been  performed and  satisfied.  Notwithstanding  the
foregoing,  (a) the  representations  and warranties  contained in Article IV of
this  Agreement  shall survive the Closing and continue in full force and effect
indefinitely; (b) the representations and warranties of the Company contained in
Sections  5.9,  5.21 and 5.23 of this  Agreement  shall  survive the Closing and
continue in full force and effect until 60 days  following the expiration of any
applicable  statutes  of  limitations;  and (c) all  other  representations  and
warranties, and the related agreement of the Company to indemnify the Buyers set
forth  in  this   Article  IX,  shall   survive  and   continue   for,  and  all
indemnification  claims with respect  thereto shall be made prior to the end of,
the  first  anniversary  of  the  Closing  Date,  except  for   representations,
warranties and related  indemnities for which an indemnification  claim shall be
pending as of the end of the applicable period referred to above, in which event
such indemnities shall survive with respect to such indemnification  claim until
the final disposition thereof (the "Indemnification Period").

          IX.2 Indemnification by the Company.

                    (a) In the event that,  during the  Indemnification  Period,
there is (i) a breach (or an alleged  breach) of any of the  representations  or
warranties made by, or any breach or failure to perform any covenant,  agreement
or  obligation  of,  the  Company  in  this  Agreement  or  any  other  document
contemplated  hereby, or in any document relating hereto or thereto or contained
in any  Exhibit or  Schedule to this  Agreement,  (ii) any Adverse  Consequences
relating  to the  operation  on or prior to the  Closing of the  business of the
Company (including  redemption,  clean-up or similar  obligations or costs under
Environmental,  Health and Safety  Requirements and relating to the business and
activities or the ownership,  operation or lease by the Company of facilities in
respect of any periods prior to the Closing), or (iii) any demands, assessments,
judgments,  costs  and  reasonable  legal and other  expenses  or other  Adverse
Consequences arising from, or in connection with, any Proceeding incident to any
of the foregoing  and, if there is an  applicable  survival  period  pursuant to
Section 9.1 hereof, then, in each case, provided that the Buyers Representatives
make a  written  claim for  indemnification  against  the  Company  within  such
survival  period,  the Company agrees  (subject to the  limitations set forth in
this  Section  9.2) to  indemnify  the  Buyers  and its  Affiliates,  directors,
officers. employees, shareholders,  representatives and agents (collectively the
"Buyers  Indemnified  Parties")  from and  against  the  entirety of any Adverse
Consequences  the Buyers  Indemnified  Parties may suffer  through and after the
date of the claim for  indemnification  (including any Adverse  Consequences the
Buyers  Indemnified  Parties  may  suffer  through  and  after  the  end  of the
applicable  survival period) resulting from, arising out of, relating to, in the
nature  of,  or caused by any  breach  (or  alleged  breach)  of the  foregoing;
provided,  however,  that (A) except for  breaches  of the  representations  and
warranties  contained in Sections 5.9,  5.21 and 5.23 hereof,  the Company shall
not have any  obligation  to indemnify the Buyers  Indemnified  Parties from and
against any Adverse Consequences resulting from, arising out of, relating to, in
the nature of, or caused by any breach (or alleged  breach) by the Company until
the Buyers Indemnified  Parties have suffered Adverse  Consequences by reason of
all such  breaches  (or  alleged  breaches)  in  excess  of a  $5,000  aggregate
threshold  (at which point the Company will be obligated to indemnify the Buyers
Indemnified  Parties  from and against all such  Adverse  Consequences)  and (B)
there will be a $2,999,999  aggregate ceiling on the obligation to indemnify the
Buyers Indemnified Parties from and against Adverse Consequences resulting from,
arising out of, or relating to, the items identified in this Article IX.

                    (b)  Subject to the  provisions  of  subsection  (a) of this
Section 9.2  (excluding any applicable  threshold and ceiling  provisions),  the
Company  agrees to  indemnify  the Buyers from and  against the  entirety of any
Adverse  Consequences  the Buyers may suffer  resulting  from,  arising  out of,
relating to, in the nature of, or caused by any liability of the Company (x) for
any  Taxes of the  Company  and any  entities  owned by or  affiliated  with the
Company with respect to any Tax year or portion  thereof ending on or before the
Closing  Date (or for any Tax  period  beginning  before  and  ending  after the
Closing  Date to the extent  allocable  to the portion of such period  beginning
before  and  ending on the  Closing  Date),  to the  extent  such  Taxes are not
reflected in the reserve for Tax liability (rather than any reserve for deferred
Taxes  established  to reflect timing  differences  between book and Tax income)
shown on the face of the Most Recent  Balance Sheet and (y) for the unpaid Taxes
of any Person (other than the Company) under Code  Regulation  Section  1.1502-6
(or any similar  provision of state,  local,  or foreign law) as a transferee or
successor by contract or otherwise.

          IX.3  Indemnification  by the Buyers.  In the event  that,  during the
Indemnification  Period,  there is (i) a breach, or an alleged breach, of any of
the  representations  or warranties made by, or any breach or failure to perform
any covenant,  agreement, or obligation of, the Buyers in this Agreement, or any
other document contemplated hereby or in any document relating hereto or thereto
or contained in any Exhibit or Schedule to this Agreement,  or (ii) any demands,
assessments,  judgments, costs, and reasonable legal and other expenses or other
Adverse  Consequences  arising  from,  or in  connection  with,  any  Proceeding
incident to any of the foregoing, and, if there is an applicable survival period
pursuant to Section 9.1 hereof,  then,  in each case,  provided that the Company
makes a  written  claim for  indemnification  against  the  Buyers  within  such
survival period,  the Buyers agree (subject to the limitations set forth in this
Section  9.3) to  indemnify,  defend  and  hold  harmless  the  Company  and its
directors,  officers,  employees,   shareholders,   representatives  and  agents
(collectively the "Company's Indemnified Parties") from and against the entirety
of any Adverse Consequences the Company's Indemnified Parties may suffer through
and  after  the date of the claim for  indemnification  (including  any  Adverse
Consequences the Company's  Indemnified Parties may suffer through and after the
end of the applicable  survival period) resulting from, arising out of, relating
to,  in the  nature  of,  or  caused by any  breach,  or  alleged  breach of the
foregoing.

          IX.4 Third-Party Claims.

                    (a) If any  Indemnified  Party shall  notify the  Indemnitor
with  respect to any  matter (a "Third  Party  Claim")  which may give rise to a
claim for indemnification against the Indemnitor under this Article IX, then the
Indemnified  Party  shall  promptly  notify the  Indemnitor  thereof in writing;
provided,  however,  that no  delay  on the  part of the  Indemnified  Party  in
notifying  the  Indemnitor  shall  relieve the  Indemnitor  from any  obligation
hereunder  unless  (and then solely to the  extent)  the  Indemnitor  thereby is
prejudiced.

                    (b) The  Indemnitor  will  have  the  right  to  defend  the
Indemnified  Parties  against the Third  Party Claim with  counsel of its choice
reasonably satisfactory to the Indemnified Parties so long as (A) the Indemnitor
notifies the Indemnified Parties in writing within 15 days after the Indemnified
Parties  has given  notice of the Third  Party  Claim that the  Indemnitor  will
indemnify the  Indemnified  Parties from and against the entirety of any Adverse
Consequences the Indemnified  Parties may suffer resulting from, arising out of,
relating  to, in the  nature  of, or caused by the Third  Party  Claim,  (B) the
Indemnitor provides the Indemnified Parties with evidence reasonably  acceptable
to the Indemnified Parties that the Indemnitor will have the financial resources
to  defend   against  the  Third  Party  Claim  and  fulfill  his,  her  or  its
indemnification  obligations hereunder,  (C) the Third Party Claim involves only
money damages and does not seek an injunction or other equitable relief, (D) the
settlement of, or an adverse  judgment with respect to, the Third Party Claim is
not, in the good faith judgment of the Indemnified Parties,  likely to establish
a precedential  custom or practice materially adverse to the continuing business
interests  of the  Indemnified  Parties,  and (E) the  Indemnitor  conducts  the
defense of the Third Party Claim actively and diligently.

                    (c) So long as the  Indemnitor is conducting  the defense of
the Third Party Claim in accordance with subsection (b) of this Section 9.3, (A)
the Indemnified  Parties may retain separate  co-counsel at his, her or its sole
cost and expense and  participate  in the defense of the Third Party Claim,  (B)
the  Indemnified  Parties will not consent to the entry of any judgment or enter
into any  settlement  with  respect to the Third Party  Claim  without the prior
written consent of the Indemnitor (not to be withheld unreasonably), and (C) the
Indemnitor  will not  consent  to the entry of any  judgment  or enter  into any
settlement  with  respect to the Third  Party Claim  without  the prior  written
consent of the Indemnified Parties (not to be withheld unreasonably).

                    (d) In the event any of the  conditions in subsection (b) of
this Section 9.3 is or becomes  unsatisfied  in the  reasonable  judgment of the
Indemnified Parties, (A) the Indemnified Parties may defend against, and consent
to the entry of any judgment or enter into any  settlement  with respect to, the
Third Party Claim in any manner they  reasonably may deem  appropriate  (and the
Indemnified  Parties  need not consult  with,  or obtain any consent  from,  the
Indemnitor in  connection  therewith),  (B) the  Indemnitor  will  reimburse the
Indemnified  Parties  promptly  and  periodically  for the  reasonable  costs of
defending  against  the  Third  Party  Claim  (including   attorneys'  fees  and
expenses),  and (C) the  Indemnitor  will  remain  responsible  for any  Adverse
Consequences the Indemnified  Parties may suffer resulting from, arising out of,
relating to, in the nature of, or caused by the Third Party Claim to the fullest
extent provided in this Article IX.

          IX.5 Other Indemnification Provisions. The liability of the Indemnitor
under this  Article IX shall be in addition  to, and not  exclusive of any other
liability  that  the  Indemnitor  may  have  at  law  or  equity  based  on  the
Indemnitor's  fraudulent  acts  or  omissions.  None of the  provisions  of this
Agreement  shall be deemed a waiver of any  defenses  which may be  available in
respect of actions or claims for fraud,  including but not limited to,  defenses
of statutes of limitations or limitations of damages.

                                    ARTICLE X
                                   TERMINATION

          X.1  Termination  of  Agreement.  Certain of the Parties may terminate
this Agreement as provided below:

                    (a) the Buyers Representatives and the Company may terminate
this Agreement by mutual written consent at any time prior to the Closing;

                    (b) the Buyers  Representatives may terminate this Agreement
by giving  written notice to the Company at any time prior to the Closing (i) in
the event the Company has  breached any material  representation,  warranty,  or
covenant  contained  in this  Agreement  in any  material  respect,  the  Buyers
Representatives  have  notified  the Company of the  breach,  and the breach has
continued without cure for a period of 30 days after the notice of breach;  (ii)
if the Closing  shall not have  occurred on or before June 30, 2000 by reason of
the failure of any  condition  precedent  under  Section 8.1 hereof  (unless the
failure  results  primarily  from any of the  Buyers  themselves  breaching  any
representation,  warranty, or covenant contained in this Agreement); or (iii) at
any  time  on or  before  the  Due  Diligence  Date  by  reason  of  the  Buyers
Representatives  being  unsatisfied in their sole and absolute  discretion  with
their due diligence.

                    (c) the  Company  may  terminate  this  Agreement  by giving
written  notice to the Buyers at any time prior to the  Closing (i) in the event
the Buyers have  breached any  material  representation,  warranty,  or covenant
contained in this  Agreement in any material  respect,  the Company has notified
the Buyers of the breach, and the breach has continued without cure for a period
of 30 days  after the  notice of  breach or (ii) if the  Closing  shall not have
occurred on or before  June 30,  2000 by reason of the failure of any  condition
precedent  under Section 8.2 hereof (unless the failure  results  primarily from
the Company breaching any  representation,  warranty,  or covenant  contained in
this Agreement).

          X.2  Effect of  Termination  If any Party  terminates  this  Agreement
pursuant  to Section  10.1  hereof,  all rights and  obligations  of the Parties
hereunder shall terminate  without any liability of any Party to any other Party
(except for any liability of any Party then in breach); provided,  however, that
the  confidentiality  provisions  contained in Section 6.5 hereof shall  survive
termination.

                                   ARTICLE XI
                                 MISCELLANEOUS

          XI.1  Nature of  Certain  Obligations.  The  covenants  of each of the
Buyers in Section  2.1 hereof  concerning  the  purchase  of its Shares from the
Company,  the representations and warranties of each of the Buyers in Article IV
hereof and the  indemnification  obligations  of the Buyers in Article IX hereof
concerning  the  transaction  are  several  obligations.  This  means  that  the
particular Buyer making the representation, warranty, or covenant will be solely
responsible  to the  extent  provided  in  Article  IX  hereof  for any  Adverse
Consequences  the Buyers may suffer as a result of any breach  thereof  and that
only the  particular  Buyer  whose  act or  omission  gave  rise to the right to
indemnification shall indemnify the Company  Indemnification Parties pursuant to
Article IX hereof.

          XI.2 Press Releases and Public Announcements. No Party shall issue any
press release or make any public announcement  relating to the subject matter of
this Agreement without the prior written approval of the Buyers  Representatives
and the  Company;  provided,  however,  that  any  Party  may  make  any  public
disclosure  it  believes  in good faith is  required  by  applicable  law or any
listing or trading agreement concerning its publicly-traded securities (in which
case the  disclosing  Party will use its  reasonable  best efforts to advise the
other Parties prior to making the disclosure).

          XI.3  No  Third-Party  Beneficiaries.  Subject  to the  provisions  of
Section 11.5 hereof, this Agreement shall not confer any rights or remedies upon
any Person other than the Parties and their respective  successors and permitted
assigns.

          XI.4  Entire  Agreement.   This  Agreement  (including  the  documents
referred  to herein)  constitutes  the entire  agreement  among the  Parties and
supersedes any prior understandings,  agreements, or representations by or among
the  Parties,  written  or oral,  to the extent  they  related in any way to the
subject matter hereof.

          XI.5 Succession and  Assignment.  This Agreement shall be binding upon
and inure to the  benefit  of the  Parties  named  herein  and their  respective
successors and permitted  assigns.  No Party may assign either this Agreement or
any of its rights, interests, or obligations hereunder without the prior written
approval of the Buyers Representatives and the Company; provided,  however, that
any Buyer may (i) assign any or all of its rights and interests hereunder to one
or more of its  Affiliates,  and (ii) designate one or more of its Affiliates to
perform  its  obligations  hereunder  (in any or all of which  cases  the  Buyer
nonetheless  shall  remain  responsible  for  the  performance  of  all  of  its
obligations hereunder).

          XI.6  Counterparts.  This  Agreement  may be  executed  in one or more
counterparts,  each of  which  shall  be  deemed  an  original  but all of which
together will constitute one and the same instrument.

          XI.7 Headings.  The section  headings  contained in this Agreement are
inserted  for  convenience  only and shall not affect in any way the  meaning or
interpretation of this Agreement.

          XI.8  Notices.  All  notices,  requests,  demands,  claims,  and other
communications hereunder will be in writing. Any notice, request, demand, claim,
or other  communication  hereunder  shall be deemed  duly given if (and then two
Business Days after) it is sent by registered or certified mail,  return receipt
requested, postage prepaid, and addressed to the intended recipient as set forth
below:

If to the Buyers:                         Copy to:

Millenium Capital Corporation             Wachtel & Masyr, LLP
245 East 63rd Street                      110 East 59th Street
New York, New York  10021                 New York, New York  10022
                                          Attention:  Scott J. Lesser, Esq.

If to the Company:                        Copy to:

PerfectData Corporation                   Millard, Pilchowski, Holweger & Child
110 West Easy Street                      655 South Hope Street
Simi Valley, California 93065             Los Angeles, California 90017
Attention:  Joseph Mazin, President       Attention:  Russell W. Shatz, Esq.

Any Party may send any notice,  request,  demand,  claim, or other communication
hereunder  to the  intended  recipient  at the address set forth above using any
other means (including personal delivery,  expedited courier, messenger service,
telecopy,  telex,  ordinary  mail,  or  electronic  mail),  but no such  notice,
request, demand, claim, or other communication shall be deemed to have been duly
given  unless and until it actually is received by the intended  recipient.  Any
Party may change the address to which notices,  requests,  demands,  claims, and
other  communications  hereunder are to be delivered by giving the other Parties
notice in the manner herein set forth.

          XI.9 Governing Law. THIS AGREEMENT  SHALL BE GOVERNED BY AND CONSTRUED
IN ACCORDANCE  WITH THE INTERNAL LAWS OF THE STATE OF CALIFORNIA  WITHOUT GIVING
EFFECT TO ANY CHOICE OR CONFLICT OF LAW  PROVISION OR RULE (WHETHER OF THE STATE
OF CALIFORNIA OR ANY OTHER JURISDICTION) THAT WOULD CAUSE THE APPLICATION OF THE
LAWS OF ANY JURISDICTION OTHER THAN THE STATE OF CALIFORNIA.

          XI.10 Forum  Selection  and Consent to  Jurisdiction.  ANY  LITIGATION
BASED HEREON,  OR ARISING OUT OF, UNDER OR IN CONNECTION  WITH THIS AGREEMENT OR
ANY OTHER AGREEMENT  CONTEMPLATED  HEREBY,  OR ANY COURSE OF CONDUCT,  COURSE OF
DEALING,  STATEMENTS  (WHETHER  ORAL OR  WRITTEN)  OR ACTIONS OF THE  COMPANY OR
BUYERS SHALL BE BROUGHT AND  MAINTAINED  EXCLUSIVELY  IN THE STATE COURTS OR THE
UNITED STATES DISTRICT COURTS IN LOS ANGELES, CALIFORNIA.

          XI.11  Waiver  of  Jury  Trial.  THE  COMPANY  AND THE  BUYERS  HEREBY
KNOWINGLY,  VOLUNTARILY  AND  INTENTIONALLY  WAIVE ANY RIGHTS EACH MAY HAVE TO A
TRIAL BY JURY IN RESPECT OF ANY  LITIGATION  BASED  HEREON,  OR ARISING  OUT OF,
UNDER OR IN CONNECTION WITH THIS AGREEMENT OR ANY OTHER  AGREEMENT  CONTEMPLATED
HEREBY, OR ANY COURSE OF CONDUCT, COURSE OF DEALING, STATEMENTS (WHETHER ORAL OR
WRITTEN) OR ACTIONS OF THE PARTIES.  THE COMPANY AND THE BUYERS  ACKNOWLEDGE AND
AGREE THAT THEY HAVE RECEIVED FULL AND FAIR CONSIDERATION FOR THIS PROVISION AND
THAT THIS  PROVISION IS A MATERIAL  INDUCEMENT TO THE INVESTOR FOR ENTERING INTO
THIS AGREEMENT AND THE TRANSACTIONS CONTEMPLATED HEREBY.

          XI.12  Amendments  and Waivers.  No amendment of any provision of this
Agreement  shall be valid  unless the same shall be in writing and signed by the
Buyers  Representatives  and the Company. No waiver by any Party of any default,
misrepresentation,   or  breach  of  warranty  or  covenant  hereunder,  whether
intentional  or not,  shall be  deemed  to  extend  to any  prior or  subsequent
default,  misrepresentation,  or breach of  warranty or  covenant  hereunder  or
affect in any way any rights  arising by virtue of any prior or subsequent  such
occurrence.

          XI.13  Severability.  Any term or provision of this  Agreement that is
invalid or unenforceable  in any situation in any jurisdiction  shall not affect
the validity or  enforceability  of the remaining terms and provisions hereof or
the validity or  enforceability  of the offending term or provision in any other
situation or in any other jurisdiction.

          XI.14 Expenses.  The Company will bear all of the Parties'  reasonable
costs and  expenses  (including  legal fees and  expenses  of one counsel to the
Buyers)  incurred  in  connection  with  this  Agreement  and  the  transactions
contemplated hereby in the event of the Closing of the transactions contemplated
hereby.  In the event  that this  Agreement  and the  transactions  contemplated
thereby  do not  close,  then the  Parties  will bear all of their own costs and
expenses incurred in connection with this Agreement.

          XI.15  Construction.  The term "this  Agreement"  means this agreement
together with all Schedules  and Exhibits  hereto,  as the same may from time to
time be amended, modified, supplemented or restated in accordance with the terms
hereof.  The use in this  Agreement of the term  "including"  means  "including,
without  limitation." The words "herein," "hereof,"  "hereunder" and other words
of similar  import refer to this  Agreement as a whole,  including the schedules
and  exhibits,  as the  same  may  from  time  to  time  be  amended,  modified,
supplemented  or  restated,  and  not to  any  particular  section,  subsection,
paragraph, subparagraph or clause contained in this Agreement. All references to
sections,  schedules  and exhibits  mean the sections of this  Agreement and the
schedules  and  exhibits  attached to this  Agreement,  except  where  otherwise
stated.  The title of and the section and paragraph  headings in this  Agreement
are for  convenience  of  reference  only and  shall not  govern  or affect  the
interpretation  of any of the terms or  provisions  of this  Agreement.  The use
herein of the  masculine,  feminine or neuter  forms shall also denote the other
forms,  as in each case the  context  may  require  or  permit.  Where  specific
language  is used to clarify by example a general  statement  contained  herein,
such specific  language shall not be deemed to modify,  limit or restrict in any
manner the  construction  of the  general  statement  to which it  relates.  The
language used in this  Agreement has been chosen by the Parties to express their
mutual intent,  and no rule of strict  construction shall be applied against any
party. Unless expressly provided otherwise, the measure of a period of one month
or year for purposes of this Agreement shall be that date of the following month
or year  corresponding  to the starting date,  provided that if no corresponding
date  exists,  the  measure  shall be that date of the  following  month or year
corresponding  to the next day following  the starting  date.  For example,  one
month following February 18 is March 18, and one month following March 31 is May
1. The Parties have participated jointly in the negotiation and drafting of this
Agreement.  In the event an  ambiguity  or question of intent or  interpretation
arises,  this Agreement  shall be construed as if drafted jointly by the Parties
and no presumption  or burden of proof shall arise  favoring or disfavoring  any
Party by virtue of the  authorship of any of the  provisions of this  Agreement.
Any reference to any federal,  state,  local, or foreign statute or law shall be
deemed also to refer to all rules and regulations promulgated thereunder, unless
the  context  requires  otherwise.  The word  "including"  shall mean  including
without limitation.

         IN WITNESS WHEREOF,  the Parties hereto have executed this Agreement on
the date first above written.

                                    PERFECTDATA CORPORATION

                                    By: _________________________
                                    Title: ______________________

                                    BUYERS

                                    MILLENIUM CAPITAL CORPORATION

                                    By:__________________________
                                    Title:_______________________


                                    JDK ASSOCIATES, INC.

                                    By: _________________________
                                    Title: ______________________


                                    _____________________________________
                                    Joseph Mazin, only with respect to
                                    Sections 6.7, 6.9 and 7.2


                                    _____________________________________
                                    Tracie Savage, only with respect to
                                    Section 6.9


                                    ________________________________________
                                    Ronald M. Chodorow, only with respect to
                                    Section 6.9



<PAGE>


                                                                            B-1








                                                                      Appendix B


                          Audited Financial Statements

                                       And

                      Management's Discussion and Analysis
                of Financial Condition and Results of Operations

                                       For

                        Fiscal Year Ended March 31, 1999


<PAGE>



BECKMAN KIRKLAND & WHITNEY                         5210 LEWIS ROAD, SUITE 14
CERTIFIED PUBLIC ACCOUNTANTS                       AGOURA HILLS, CA 91301
                                                   PHONE:  (818) 868-0999
MEMBER                                             FAX:  (818) 865-0026
DIVISION FOR FIRMS                                 E-MAIL:  [email protected]
SEC PRACTICE SECITON







June 4, 1999

Board of Directors and Shareholders
PERFECTDATA CORPORATION
Simi Valley, California

We have audited the balance  sheets of  Perfectdata  Corporation as of March 31,
1999 and 1998, and the related statements of earnings,  shareholders' equity and
cash flows for the years ended March 31, 1999,  1998 and 1997.  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 audit.

We conducted our audit 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 audit provides a reasonable basis for our opinion.

In our opinion,  these  financial  statements  present  fairly,  in all material
respects,  the financial  position of PerfectData  Corporation,  as of March 31,
1999 and 1998, and the results of their  operations and their cash flows for the
years ended March 31, 1999, 1998 and 1997 in conformity with generally  accepted
accounting principles.




/s/ Beckman Kirkland & Whitney
Beckman Kirkland & Whitney
Agoura Hills, California



<PAGE>

                            PERFECTDATA CORPORATION
                                 Balance Sheets
                (Dollars in thousands, except number of shares)
<TABLE>
<CAPTION>
<S>                                                                                      <C>              <C>


                                                                                                      March 31,
                                                                                        --------------------------------
                                                                                            1999              1998
                                                                                        --------------   ---------------
ASSETS
Current assets:
   Cash and cash equivalents, including
      short-term certificates of deposit of
      $255 in 1999 and $365 in 1998 (Note 2)                                             $ 1,074           $ 1,328
   Accounts receivable, less allowance for
      doubtful receivables of $9 and $12 in 1999
      and 1998, respectively (Note 2)                                                        186               289
   Inventories (Note  4)                                                                     639               571
   Prepaid expenses and other current assets                                                  57                87
   Marketable securities, short-term (Note 3)                                                327               448
   Deferred income tax benefit (Note 8)                                                      113                58

                                                                                   --------------   ---------------
      Total current assets                                                                 2,396             2,781

Property, plant and equipment, net (Note 5)                                                   86               118
Deferred income tax benefit (Note 8)                                                          73               123
Other assets, net                                                                             31                31

                                                                                   ==============   ===============
                                                                                         $ 2,586           $ 3,053
                                                                                   ==============   ===============

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
   Accounts payable                                                                        $ 148             $ 111
   Accrued expenses                                                                           85                94
   Accrued salaries, wages and vacation                                                       47                54

                                                                                   --------------   ---------------
      Total current liabilities                                                              280               259
                                                                                   --------------   ---------------

Commitments and contingencies (Note 12)

Shareholders' equity (notes 9 and 10)
   Preferred stock.  Authorized 2,000,000 shares; none issued.
   Common stock, no par value.  Authorized 10,000,000 shares;
   issued and outstanding 3,155,000 and 3,164,000 shares in 1999
   and 1998, respectively                                                                  8,110             8,117
   Accumulated deficit                                                                    (5,747)           (5,345)
   Allowance for loss on marketable securities                                               (58)               22

                                                                                        --------------   ---------------
      Net shareholders' equity                                                             2,305             2,794
                                                                                        --------------   ---------------

                                                                                          $2,586           $ 3,053
                                                                                        ==============   ===============
</TABLE>

<PAGE>
                             PERFECTDATA CORPORATION
                             Statement of Operations
                 (Dollars in thousands, except number of shares)
<TABLE>

                                                                                             March 31,
                                                                         ---------------------------------------------------

                                                                           1999                1998             1997
                                                                         ----------------    ---------------    ------------
<S>                                                                         <C>                <C>             <C>
Net sales                                                                   $ 1,689            $ 3,299         $ 5,761
                                                                    ----------------    ---------------    ------------
Costs and expenses
   Cost of goods sold                                                         1,038              2,205           3,787
   Selling, general and
       administrative expenses                                                1,180              1,535           2,030
                                                                    ----------------    ---------------    ------------

       Total costs and expenses                                               2,218              3,740           5,817
                                                                    ----------------    ---------------    ------------

Income from operations                                                         (529)              (441)            (56)
                                                                    ----------------    ---------------    ------------

Other income and (expense)
   Equity in earnings of affiliate                                                0                  0             (15)
   Interest income, net                                                          39                 33              28
   Other, net                                                                    84                 41              68
                                                                    ----------------    ---------------    ------------

       Total other income and (expense)                                         123                 74              81
                                                                    ----------------    ---------------    ------------
Income from continuing
   operations before income taxes                                              (406)              (367)             25
Income tax benefit (or provision) (Note 8)                                        4               (250)           (290)
                                                                    ----------------    ---------------    ------------
Income from continuing operations                                              (402)              (617)           (265)

Income from discontinued operations                                               0                  0               0

Loss on disposal of discontinued operations                                       0               (182)            (69)
                                                                    ----------------    ---------------    ------------

Net income (loss)                                                            $ (402)            $ (799)         $ (334)
                                                                    ================    ===============    ============

Net income (loss) per common share:
   Basic:
       Income (loss) from continuing operations                             $ (0.13)           $ (0.20)        $ (0.09)
       Loss on disposal of discontinued operations                             0.00              (0.06)          (0.02)
                                                                    ================    ===============    ============
                                                                            $ (0.13)           $ (0.26)        $ (0.11)
                                                                    ================    ===============    ============

   Diluted:
       Income (loss) from continuing operations                             $ (0.13)           $ (0.20)        $ (0.09)
       Loss on disposal of discontinued operations                                0              (0.06)          (0.02)
                                                                    ================    ===============    ============
                                                                            $ (0.13)           $ (0.26)        $ (0.11)
                                                                    ================    ===============    ============
</TABLE>

<PAGE>
<TABLE>

                             PERFECTDATA CORPORATION
                            Statements of Cash Flows
                             (Dollars in thousands)



                                                                                              March 31,
                                                                            --------------------------------------------
                                                                            -------------   --------------   -----------
                                                                                1999            1998            1997
                                                                            -------------   --------------   -----------
<S>                                                                           <C>              <C>           <C>
Cash flows from operating activities:
    Net income (loss)                                                         $ (402) #        $ (799)       $ (334)
    Adjustments to reconcile net income (loss) to
    net cash provided by operating activities:
       (Gain) loss on disposal of discontinued operations                          0              181           111
       Depreciation and amortization                                              37               39            95
       Provision for doubtful receivables                                         (3)               3            (2)
       Unrealized (gain) loss on marketable securities                           (80)               0            17
       Deferred income tax (benefit) provision                                    (4)             250           290
       Decrease (increase) in litigation deposit                                   0              305             0
       (Increase) decrease in accounts receivable                                106              416           198
       (Increase) decrease in inventories                                        (68)             612            62
       (Increase) decrease in prepaid expenses and
       other current assets                                                       28              (10)            8
       (Increase) decrease in other assets                                         0                0           (13)
       Increase (decrease) in accounts payable                                    38             (213)          (49)
       Increase (decrease) in accrued expenses                                    (9)             (59)          (39)
       Decrease in accrued salaries, wages and vacation                           (8)              (3)          (13)
                                                                        -------------   --------------   -----------
    Net cash provided (used) by operating activities                            (365)             722           331
                                                                        -------------   --------------   -----------

    Cash flows from investing activities:
       Purchases of property, plant and equipment                                 (4)              (2)           (2)
       Decrease (increase) in investment in affiliated company                     0                5            17
       (Increase) decrease in investment securities, net                         121              (22)          (76)
                                                                        -------------   --------------   -----------
    Net cash provided (used) in investing activities                             117              (19)          (61)
                                                                        -------------   --------------   -----------

    Cash flows from financing activities:
       Exercise of stock options                                                   0               66            29
       Repurchase of common stock                                                 (7)               0            (4)
                                                                        -------------   --------------   -----------
    Net cash provided (used) by financing activities                              (7)              66            25
                                                                        -------------   --------------   -----------

    Net cash provided (used) by continuing operations                           (255)             769           295
    Cash provided (used) by discontinued operations                                0             (332)          (76)
                                                                        -------------   --------------   -----------
    Increase (decrease) in cash and cash equivalents                            (255)             437           219

    Cash and cash equivalents at beginning of year                             1,328              891           672

                                                                        =============   ==============   ===========
    Cash and cash equivalents at end of year                                 $ 1,073          $ 1,328         $ 891
                                                                        =============   ==============   ===========

    Supplemental disclosure of cash flow information:
    Cash paid during the year for income tax                                     $ -              $ -           $ -
                                                                        =============   ==============   ===========
    Cash paid during the year for interest                                       $ -              $ -           $ -
                                                                        =============   ==============   ===========


</TABLE>

<PAGE>

<TABLE>

                            PERFECTDATA CORPORATION
                Statement of Shareholders' Equity (Notes 8 and 9)
                                 (In thousands)


                                                                                         Allowance            Net
                                                       Common Stock     Accumulated      for gain/(loss)      Shareholders'
                                         Shares        Amount           deficit          on mkt. sec.         equity
                                          -----------   ------------   ---------------   -----------------   -----------------
<S>                                       <C>           <C>              <C>                    <C>               <C>

Balance at March 31, 1996                  3,069        $ 8,026          $ (4,212)              $ (22)            $ 3,792

Stock issued upon exercise of
stock options                                 28             29                 0                   0                  29

Stock repurchased and retired                 (3)            (4)                0                   0                  (4)

Net unrealized gain/loss on
marketable securities                          0              0                 0                  17                  17

Net loss                                       0              0              (334)                  0                (334)

                                      ===========   ============   ===============   =================   =================
Balance at March 31, 1997                  3,094        $ 8,051          $ (4,546)               $ (5)            $ 3,500
                                      ===========   ============   ===============   =================   =================

Stock issued upon exercise
of stock options                              70             66                 0                   0                  66

Net unrealized gain/loss on
marketable securities                          0              0                 0                  27                  27

Net loss                                       0              0              (799)                  0                (799)

                                      ===========   ============   ===============   =================   =================
Balance at March 31, 1998                  3,164        $ 8,117          $ (5,345)               $ 22             $ 2,794
                                      ===========   ============   ===============   =================   =================

Stock repurchased and retired                 (9)            (7)                                                       (7)

Net unrealized gain/loss on
marketable securities                                                                             (80)                (80)

Net loss                                                                     (402)                                   (402)

                                      ===========   ============   ===============   =================   =================
Balance at March 31, 1999                  3,155        $ 8,110          $ (5,747)              $ (58)            $ 2,305
                                      ===========   ============   ===============   =================   =================


</TABLE>




                             PERFECTDATA CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                   Years ended March 31, 1999, 1998, and 1997

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

PerfectData Corporation (the Company) designs,  assembles and sells computer and
office equipment care and maintenance products.

Cash Equivalents

The Company  considers all highly liquid,  non-pledged  certificates  of deposit
with an  original  maturity  of  three  months  or less to be cash  equivalents.
Certificates of deposit pledged as collateral, or otherwise restricted,  are not
classified as cash equivalents.

Investment in Debt and Equity Securities

The Company adopted Statement of Financial  Accounting  Standards No. 115 ("SFAS
No. 115"),  "Accounting for Certain  Investments in Debt and Equity Securities,"
effective April 1, 1994.

Management determines the appropriate  classification of its investments in debt
and equity securities at the time of purchase and reevaluates such determination
at each balance sheet date.  Debt securities for which the Company does not have
the intent or ability to hold to maturity are  classified as available for sale,
along with the Company's  investment in equity securities.  Securities available
for sale are  carried  at fair  value,  with the  unrealized  gains  and  losses
reported in a separate  component of shareholders'  equity, net of income taxes,
until realized.

The amortized cost of zero-coupon  debt  securities  classified as available for
sale is adjusted for accretion of discounts to maturity.  Such  amortization and
interest are included in interest income. Realized gains and losses are included
in other  income or expense.  The cost of  securities  sold is based on specific
identification method.

Depreciation and Amortization

Depreciation  and  amortization  of property and equipment is computed using the
straight-line method based on estimated useful lives ranging as follows:

                            Machinery and equipment              3 to 5 years
                            Furniture and fixtures               3 to 5 years
                            Leasehold improvements               Life of lease
                            Tooling                              1 to 5 years

Revenue Recognition

Revenue from product sales is recognized upon shipment.
<PAGE>

                             PERFECTDATA CORPORATION
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                   Years ended March 31, 1999, 1998, and 1997

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED):


Post-Retirement Benefits

The Financial  Accounting  Standards Board has issued Statement 106, "Employer's
Accounting for Post-Retirement Benefits other than Pensions," a pronouncement on
accounting for  post-retirement  health care which is effective for fiscal years
beginning after December 31, 1992. The Company has never offered post-retirement
benefits to employees.

Earnings per Common Share

Basic  earnings  per common  share is based on the  weighted  average  number of
shares outstanding during each of the respective  periods.  Diluted earnings per
share is not  presented,  as the effect is  antidilutive.  The weighted  average
number of shares outstanding during fiscal 1999 was 3,158,671.

Income Taxes

Provisions  (benefits)  for federal and state  income  taxes are  calculated  on
reported  financial  statement  (income)  loss based on current tax law and also
include in the current period, the cumulative effect of any changes in tax rates
from those used previously in determining  deferred tax assets and  liabilities.
Such provisions  (benefits)  differ from the amounts  currently  payable because
certain  items of  income  and  expense,  known as  temporary  differences,  are
recognized in different tax periods for  financial  reporting  purposes than for
income tax purposes.

NOTE 2 - CONCENTRATION OF CREDIT RISK:

Financial  instruments which potentially  subject the Company to a concentration
of  credit  risk  principally  consist  of  cash,  cash  equivalents  and  trade
receivables.

As of March 31,  1999 the Company  had  approximately  $964,000 of cash and cash
equivalents in three banks which exposes the Company to  concentration of credit
risk. The cash deposited at each bank is federally insured up to $100,000.

The Company sells its principal  products to a number of customers in the retail
industry. As of March 31, 1999, approximately 34%, 13% and 29% of recorded trade
receivables  were  from  two   wholesale/discount   merchants  and  one  foreign
distributor,  respectively.  To reduce credit risk, the Company performs ongoing
credit evaluations of its customers' financial conditions but does not generally
require  collateral.  New customers requiring large credit accounts are required
to provide letters of credit.


                             PERFECTDATA CORPORATION
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                   Years ended March 31, 1999, 1998, and 1997

NOTE 3 - MARKETABLE SECURITIES:

Marketable  securities  classified as current assets at March 31, 1999,  include
the following (dollars in thousands):

                                           Fair Value                   Cost


   Other government obligations            $         26         $          27
   Marketable equity securities                     301                   359
                                           ------------          ------------
                                           $       327           $        386
                                           =============         ============

The contractual  maturities of debt  securities  available for sale at March 31,
1999, follows:

                                            Fair Value                     Cost


Due after ten years                                $ 26                    $ 27
                                            -------------           -----------
                                                   $ 26                    $ 27
                                             =============         ============


Net  unrealized  holding  gains  (losses)  at  March  31,  1999 and  1998,  were
approximately ($58,448) and $22,100,  respectively.  During the year ended March
31, 1999,  realized gains and losses from the sale of securities were $2,228 and
$7,821, respectively.

NOTE 4 - INVENTORIES:

Inventories,  consisting of materials,  labor and other costs, are stated at the
lower of cost (determined by the first-in,  first-out  method) or market and are
summarized as follows (dollars in thousands):

                                                        March 31,
                                          --------------------------------------
                                             1998                     1998
                                        ------------             -------------

   Raw materials                          $     243                 $     238
   Work in process                               63                        68
   Finished products                            333                       265
                                          ---------                 ---------

                                          $     639                 $     571
                                          =========                 =========


                             PERFECTDATA CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                        (CONTINUED) Years ended March 31,
                               1999, 1998 and 1997

NOTE 5 - PROPERTY, PLANT AND EQUIPMENT:

Property, plant and equipment consist of (dollars in thousands):

                                                       March 31,
                                             ---------------------------------
                                                1999                  1998
                                             -----------             ----------

   Machinery and equipment                 $     452                 $     467
   Furniture and fixtures                        124                       149
   Tooling                                       387                       444
   Leasehold improvements                        155                       155
                                          ----------                ----------
                                               1,118                     1,215

     Less accumulated depreciation            (1,032)                   (1,097)
                                          ----------                ----------

                                          $       86                $      118
                                          ==========                ==========

Depreciation  expenses for the years ended March 31, 1999,  1998 and 1997 were $
36,000, $ 39,000 and $95,000, respectively.


NOTE 6 - INVESTMENT IN AFFILIATE:

The Company owned 15% and 58% of Starnet Universe  Internet,  Inc., at March 31,
1998 and 1997,  respectively.  Prior to March 31, 1997, this investment had been
consolidated with the Company. Subsequent to March 31, 1997, the Company's Board
of  Directors  resolved  to  dispose  of  substantially  all  of  the  Company's
investment in Starnet.  As such,  this investment was deemed to be temporary and
was not consolidated for fiscal 1997. Additionally,  fiscal 1996 was restated to
conform with the presentation of 1997.

Prior to fiscal 1998,  the Company  recognized a loss from Starnet of $14,742 in
1997 and income of $183 in 1996.  During  fiscal 1998,  the Company  reduced its
ownership interest in Starnet to 15%. The Company reclassified the investment as
marketable  securities  available for sale, accounted for under the Cost Method.
The Company's cost basis in this investment was $5,399 at March 31, 1999.


NOTE 7 - NOTE PAYABLE:

During  fiscal  1996,  1997 and up until  August 31,  1997,  the  Company  had a
$1,000,000 line of credit agreement with a bank. This line of credit was secured
by  accounts  receivable,  inventory,  equipment  and general  intangibles.  The
agreement  subjected  the  Company to certain  covenants  related to  liquidity,
capital expenditures and commitments,  net worth and the reacquisition of stock.
Interest on outstanding  borrowings was payable monthly at prime plus 1.25%. The
agreement  expired  August 31,  1997 and was not  renewed.  No  borrowings  were
outstanding at March 31, 1999 or 1998.

                             PERFECTDATA CORPORATION
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                   Years ended March 31, 1999, 1998, and 1997

NOTE 8 - INCOME TAXES:

The components of the income tax (benefit) provision  attributable to continuing
operations were (dollars in thousands):

<TABLE>

                                                                                   March 31,
                                                       ----------------------------------------------------------------
                                                                 1999                1998                  1997
                                                           ---------------      --------------        -------------
<S>                                                         <C>                 <C>                 <C>
 Current:
    Federa1                                                 $           -       $        -           $          -
    State                                                               1                1                      1
                                                            -------------    -------------          -------------

                                                                        1                1                      1
 Deferred:
   Net increase (decrease) in deferred tax asset                       (5)               4                    (43)
   (Increase) decrease in benefit of NOL
    carryforwards                                                    (180)            (132)                    96
   Increase (decrease) in valuation allowance                         180              377                    236
                                                             -------------       ------------           ------------

                                                            $          (4)      $      250           $        290
                                                            ==============      ============          =============


</TABLE>

At March 31, 1999,  the Company had net operating  loss (NOL)  carryforwards  of
approximately  $3,431,233  for federal  income tax purposes  expiring in varying
amounts  through  2014.  The NOL  carryforwards,  which are  available to offset
future profits of the Company and are subject to limitations should a "change in
ownership" as defined in the Internal  Revenue Code occur,  will begin to expire
in 2001 if not  utilized.  Additionally,  the Company has general  business  tax
credit carryforwards of $174,109 which will begin to expire in 1999.

In April 1993 the Company adopted  Statement of Financial  Accounting  Standards
No. 109 (SFAS  109),  "Accounting  for Income  Taxes."  SFAS 109 is an asset and
liability  approach  that  requires the  recognition  of deferred tax assets and
liabilities  for the expected  future tax  consequences of events that have been
recognized in the Company's financial statements or tax returns. Previously, the
Company used the APB 11 approach that gave no recognition to future events other
than the recovery of assets and  settlement  of  liabilities  at their  carrying
amounts.  Under SFAS 109 the Company  recognizes to a greater  degree the future
tax benefits of expenses which have been recognized in the financial statements.
PERFECTDATA  CORPORATION NOTES TO FINANCIAL  STATEMENTS  (CONTINUED) Years ended
March 31, 1999, 1998, and 1997


NOTE 8 - INCOME TAXES (CONTINUED):


SFAS 109 requires  that the tax benefit of such NOLs be recorded  using  current
tax rates as an asset to the extent management  assesses the utilization of such
NOLs to be more likely than not.  Management has determined  that future taxable
income of the Company will more likely than not be  insufficient  to realize the
recorded  deferred  tax  asset  of  $1,234,687,  and has  recorded  a  valuation
allowance of $1,234,687.

Realization of the future tax benefits of the NOL  carryforwards is dependent on
a Company's  ability to generate taxable income within the carryforward  period.
In assessing  the  likelihood  of  utilization  of existing  NOL  carryforwards,
management  considered the historical results of continuing  operations over the
last three  years and the  current  economic  environment  in which the  Company
operates.  Management did not consider any non-routine transactions in assessing
the likelihood of realization of the recorded deferred tax asset.

The following  reconciles the federal statutory income tax rate to the effective
rate of the provision for income taxes.
<TABLE>

                                                                      March 31,
                                                                      1999                  1998                 1997
                                                                      -------------------------------------------------
      <S>                                                          <C>                     <C>                <C>
      Federal statutory rate                                        34.0%                    34.0 %              34.0%
      Increases (reductions) in taxes due to:
        State income taxes (net of federal benefit)                  0.2%                     0.3 %               4.0%
        Valuation allowance adjustment                             (35.2)%                 (103.0)%           1,122.0%
        Other, net                                                     0%                     0.6 %               0.0%
                                                                -----------            ------------       -----------

                                                                     (1.0)%                 (68.1)%            1,160.0%
                                                               ===========               ===========       ===============
</TABLE>

NOTE 9 - SHAREHOLDERS' EQUITY:

The articles of  incorporation  authorize a class of preferred stock issuable in
classes and series with such designations, voting rights, redemption provisions,
dividend  rates,  liquidation  and conversion  rights and other  preferences and
limitations as may be determined by the Board of Directors.  No preferred  stock
was outstanding at March 31, 1999 or 1998.

During the year ended March 31, 1999, the Company reacquired approximately 8,800
shares of its common stock.

                             PERFECTDATA CORPORATION
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                   Years ended March 31, 1999, 1998, and 1997

NOTE 10 - STOCK OPTION AND BONUS PLANS:

During  November 1985,  the Company  adopted the 1985 stock option plan to grant
incentive  and  nonqualified  stock options to officers and key employees of the
Company for the purchase of up to 500,000 shares of the Company's  common stock.
During fiscal year 1997, the board of directors  voted to extend the term of the
plan by 12 months thereby making the  expiration  date December 31, 1996.  Under
the plan,  options  were  granted at prices equal to or greater than fair market
value  at date of  grant.  The  shares,  subject  to  various  limitations,  are
exercisable  over terms not to exceed ten years.  No options were granted during
the  years  ended  March  31,  1998 or 1999.  A total of  286,250  options  were
exercised as of March 31, 1999, with 103,000 options left outstanding.

Activity under the plan is summarized as follows:



<TABLE>
                                                                                 OPTION PRICE
                                                              NUMBER OF            PER SHARE
                                                               SHARES              (AVERAGE)            AGGREGATE


   <S>                                                       <C>              <C>                     <C>

   Options outstanding at March 31, 1996                     199,500                 .970                  206,195

   Options granted                                            14,500                2.0625                  29,906

   Options exercised                                         (27,500)               1.0625                 (29,219)

   Options cancelled or expired                                     -                    -                        -
                                                            ----------          -------------            ------------

   Options outstanding at March 31, 1997                     199,500                1.0370                 206,882

   Options exercised                                         (70,000)                .9375                 (65,625)

   Options cancelled or expired                              (11,500)               1.3102                 (15,068)
                                                          ----------           -----------             -----------

   Options outstanding at March 31, 1998                     118,000                1.0694                 126,189
                                                         ===========           ===========             ===========

   Options cancelled or expired                              (15,000)               1.5833                 (23,750)
                                                        --------------           ---------             ------------

   Options outstanding at March 31, 1999                     103,000          $     .9945              $   102,439
                                                        ============          ===========                ===========

</TABLE>


                             PERFECTDATA CORPORATION
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                   Years ended March 31, 1999, 1998, and 1997


NOTE 11 - MAJOR CUSTOMER AND EXPORT SALES:


During the year ended March 31, 1999 two  customers  accounted for more than 10%
of sales. These customers accounted for 14% of sales each.

During the year ended March 31, 1998,  one customer  accounted for more than 10%
of sales. This customer,  a large consumer discount house,  accounted for 23% of
sales for fiscal 1998. In June of 1997,  the Company  learned that this customer
would not renew its  purchase  agreement  for the next year and orders  from the
customer ceased in August, 1997. The loss of this customer has had a significant
adverse effect on the Company's revenues. For fiscals 1999, 1998 and 1997, sales
to this customer were approximately $ 0, $759,000, and $2,403,000, respectively.

In addition,  the Company had export sales to unaffiliated  customers as follows
(dollars in thousands):

<TABLE>

                                                                              Year Ended March 31,
                                                           ---------------------------------------------------------
                                                                 1999                  1998                  1997
                                                           ---------------        -------------         ---------
<S>                                                        <C>                   <C>                   <C>
   Europe                                                  $        110          $       242           $       209
   Canada                                                            16                  199                   326
   Australia                                                          -                   20                    32
   Africa                                                             9                   30                    36
   Far East                                                          22                   19                    26
   Other geographic areas                                             3                   16                    20
                                                         ----------------       ------------           -------------

                                                           $       160            $      526            $       649
                                                           ============           ==========            ===========


Operations by geographic area are summarized as follow (dollars in thousands):

                                                                               Year Ended March 31,
                                                            ----------------------------------------------------------
                                                                  1999                1998                  1997
                                                            -------------        -------------         -----------
   Net Sales:
   Domestic customers                                      $    1,529            $     2,773           $     5,112
   International                                                  160                    526                   649
                                                           ------------        -------------          -------------

   Total                                                   $    1,689            $     3,299           $     5,761
                                                           ==========            ===========            ===========

</TABLE>

                             PERFECTDATA CORPORATION
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                   Years ended March 31, 1999, 1998, and 1997

NOTE 12 - COMMITMENTS AND CONTINGENCIES:

The Company leases facilities under noncancelable  operating leases that expires
September 20, 2002. Rental expense was $136,000,  $117,000, and $117,000 for the
years ended March 31, 1999, 1998, and 1997, respectively.

Minimum  annual rental  commitments  under  operating  leases are  summarized as
follows (in thousands):
                                    2000          129
                                    2001          133
                                    2002          138
                                    2003           69
                                                 ----
                                               $  469

A lawsuit was filed against  PerfectData in the Superior Court of Orange County,
California on May 11, 1995. The lawsuit involves product liability  resulting in
a loss of life.  On June 4, 1996,  judgement  was found in favor of the  Company
with no  liability.  The  plaintiff  has appealed  this ruling and the court has
ordered a hearing in which oral arguments will be heard. Due to a backlog in the
courts, the hearing is not scheduled until late 1999. PerfectData has little, if
any,  exposure in this matter as they are covered by a general  liability policy
issued by CNA Insurance with liability limits of $6,000,000. All court costs are
being borne by CNA Insurance.

As the result of a different lawsuit, in November 1995, a former employee won an
award against the Company for $203,403.  The lawsuit related to the termination,
in October 1993, of an employment  contract entered into between the company and
the individual  during July 1993. This  employment  contract was entered into in
conjunction with the purchase, by the Company, of a computer cable business from
the  individual.  The award was comprised of damages of $136,525 and  attorneys'
fees and other costs of $66,878.  These legal  expenses were expensed as part of
discontinued operations.

In January 1996,  the Company filed a notice of appeal and on March 31, 1997 the
appeals court issued its opinion  affirming  the judgement  against the Company.
This  judgement  became final on April 30, 1997. At the time of its appeal,  the
Company  posted a Certificate  of Deposit in the amount of $305,000 to cover any
amount it would have to pay. This amount appears in the Company's  balance sheet
as of March 31, 1997 as a deposit on litigation award.

In December 1995 the Company filed a complaint  against the same former employee
and his company  alleging  that they copied  PerfectData's  trademark  and trade
dress in an attempt to  distribute  or otherwise  sell their  product,  "Perfect
Cleaner". The product would compete directly with the Company's line of products
known as  PerfectDuster,  PerfectDuster  Plus  and  PerfectDuster  II  Plus.  On
December 21, 1995,  the Court  granted the  Company's  motions for a restraining
order  and  preliminary  injunction  which  enjoined  the  defendants  from  the
manufacture and distribution of the product in question.

                            PERFECTDATA CORPORATION
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                     Years ended March 31, 1999, 1998, and 1997


NOTE 12 - COMMITMENTS AND CONTINGENCIES (CONTINUED):


The parties  reached a global  settlement  of both  actions.  Under terms of the
settlement, the Company paid the former employee the sum of $185,000 in exchange
for its right to seek further appeal.  Defendants in the trademark  infringement
action  agreed to assign and transfer  any and all right,  title and interest in
the trademark,  trade name, and trade dress of their canned air product "Perfect
Cleaner"  and  any and all  goodwill  of the  Perfect  Cleaner  business  to the
Company. The former employee and his company further agreed not to sell a canned
air product in the United States or Canada for three years.

Unresolved  was the  amount of  attorneys'  fees owed to the  former  employee's
counsel in his case against the Company.  It was the  contention  of his counsel
that they were  entitled to an award of  attorneys'  fees for services  rendered
during the Company's appeal of the original  judgement against the Company.  The
parties  agreed to have this  issue  decided  by a judge.  In fiscal  1997,  the
Company accrued an additional  $62,000 of loss to cover these actions,  bringing
the total to $265,000 since the first suit was filed.  This amount was comprised
of the  $185,000  to be paid to the  former  employee  and  $80,000 to cover the
Company's and the former  employee's  legal costs.  This additional  $62,000 was
charged to  discontinued  operations  for the year ended March 31, 1997. On July
21,  1997,  a  hearing  was  held  in the  Superior  Court  of  Ventura  County,
California. On October 17, 1997, the judge ruled in favor of the former employee
and awarded  post-judgement  attorney's  fees in the amount of  $96,268.  During
November 1997, the parties  settled the  post-judgement  attorney's fees for the
sum of $82,500  which the Company paid the former  employee and his attorneys in
December, 1997. As a result of these actions,  including final settlement of the
case, the Company recorded a charge to discontinued operations of $66,000 during
fiscal 1998.

In an  unrelated  case,  the past CFO of  Permabyte  Magnetics,  Inc.  (PMI) has
brought an action for unpaid wages and  fraudulent  conveyence  against PMI, the
Company,  the Company's  chairman and a director of the Company.  The former CFO
claimed that PMI owed her  approximately  $30,000 for unpaid  vacation which had
accrued prior to her termination.

During a  demurrer  to the First  Amended  Complaint,  the  former CFO failed to
properly seek leave of court to file a second amended  complaint.  Consequently,
the court  dismissed the entire  action.  In August 1996, the former CFO filed a
notice of appeal with the 4th Appellate  District  Court of Appeal in San Diego,
California.  On June  11,1998,  in the San Diego Court of Appeal,  4th Appellate
District, oral arguments were heard.

In March of 1999,  the parties  agreed to a settlement and Mutual Release of All
Claims,  whereby the Company paid the former CFO $14,000 to fully and completely
settle the action.  The Company  paid the $14,000 in May of 1999,  and the court
dismissed the action without prejudice.

                             PERFECTDATA CORPORATION
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                   Years ended March 31, 1999, 1998, and 1997


NOTE 13 - QUARTERLY FINANCIAL DATA (UNAUDITED):

Quarterly financial data from continuing operations for the eight quarters ended
March 31, 1997 is summarized as follows (dollars in thousands,  except per share
amounts):

<TABLE>

                                    June 30,                  September 30,             December 31,              March 31,
                                       1998                       1998                       1998                     1999
<S>                                 <C>                       <C>                       <C>                      <C>
Net sales                           $    452                  $   423                    $   396                 $      418
 Gross profit                            166                      175                        151                        159
Net earnings                             (72)                    (101)                      (102)                      (127)
Earnings per share                      (.02)                    (.04)                      (.03)                      (.04)
Weighted average
  shares outstanding                   3,164                    3,161                      3,156                      3,155
                                    ========                    ======                    =======                    =======


                                    June 30,                  September 30,             December 31,              March 31,
                                       1997                       1997                      1997                    1998

Net sales                           $ 1,452                   $    740                  $   525                  $     582
Gross profit                            482                        270                      216                        126
Net earnings                             11                       (104)                    ( 16)                     (408)
Earnings per share                      .00                       (.03)                    (.04)                     (.13)
Weighted average
  shares outstanding                  3,094                     3,094                     3,143                      3,164
                                    ========                  ========                  ========                  =========

</TABLE>


NOTE 14 - DISCONTINUED OPERATION:

In May 1994, the Company  adopted a formal plan to  discontinue  all products in
the  telecommunications  industry  line which  consisted  of modems,  cables and
switch boxes. As part of such plan, the Company  discontinued  production in May
1994 with the intent of either  selling or abandoning  the remaining  assets and
corresponding operations during fiscal 1995. As a result, the Company recorded a
fourth quarter charge of $333,000,  net of income tax benefit, to write down the
product line assets to their estimated net realizable  values.  Such fiscal 1994
losses are included in the Company's net operating loss carryforwards, disclosed
in Note 8.

                             PERFECTDATA CORPORATION
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                   Years ended March 31, 1999, 1998, and 1997

NOTE 14 - DISCONTINUED OPERATION (CONTINUED):

During fiscal 1995, most assets of the discontinued operations were disposed of,
and the balance,  with the  exception of deferred tax assets,  were  disposed of
during fiscal 1996.

As discussed  in Note 12,  during  fiscal 1996,  the Company lost a lawsuit to a
former  employee  who was employed in  connection  with the  discontinued  cable
operations.  As a result  of this  unanticipated  court  decision,  the  Company
recorded a loss of  approximately  $186,000,  offset by a deferred  tax asset of
$88,000 to  discontinued  operations  for fiscal 1996. For fiscal year 1997, the
Company has  recorded  an  additional  $62,000 of  possible  loss which has been
offset by an increased deferred tax asset of $27,000.  This litigation award was
paid  during  fiscal  1998,  thus  eliminating  the last  remaining  liabilities
associated with the Company's discontinued  operations.  Due to the unlikelihood
that the Company will realize the benefit of any deferred tax assets  related to
its net  operating  loss  carryforwards,  the  Company  reserved  the  remaining
$115,000 of deferred tax assets related to its  discontinued  operations  during
fiscal 1998.


<PAGE>


Management's Discussion and Analysis of Financial
Condition and Results of Operations

Results of Operations

     Fiscal 1999 net sales from  continuing  operations  decreased to $1,689,000
from $3,299,000 in fiscal 1998 and $5,761,000 in fiscal 1997.

     The dramatic  decline in sales in fiscal 1999 and 1998 is directly  related
to the loss of a major customer.  In June 1997, the Company lost its bid for the
continuing business of PriceCostco.  During fiscal 1997,  PriceCostco  accounted
for 42% of the  Company's  total  sales.  The Company  realized the loss of this
business during the second quarter of fiscal 1998.

     Further  contributing  to the decline in fiscal 1999 sales was a decline in
the Company's international business.  During the fourth quarter of fiscal 1998,
the Company's exclusive Canadian distributor  discontinued this segment of their
business and no longer  distributed the company's  products.  During fiscal 1998
sales to this Canadian  distributor  accounted  for 6% of the  Company's  sales.
Also, the Company's  European  distributor lost one of its major accounts during
the fourth  quarter of fiscal 1998.  During fiscal 1998,  sales to this European
distributor accounted for 7% of the Company's sales. The Company's sales to this
European distributor declined 50% during fiscal 1999.

     The decrease in fiscal 1997 sales from fiscal 1996 was due to lower selling
prices, although the actual unit sales for fiscal 1997 had increased over fiscal
1996.

     The  United  States  Environmental   Protection  Agency  announced  a  ban,
effective January 1, 1994 on Chlorodifluoromethane.  This chemical was contained
in a compressed gas duster that  represented  approximately  16% of net sales in
fiscal 1995, and approximately 10% of net sales in fiscal 1996. This product was
offered in two different  sizes.  The Company promoted this product and depleted
its inventory of the most popular size in fiscal 1995, and the less popular size
in fiscal  1996.  Approximately  47% of the  decrease  in fiscal  1996 sales was
attributed to the close-out sale of this product held during fiscal 1995.

     The Company developed and offered  replacement  products during fiscal 1994
that did not  contain  the  banned  chemical.  The  Company  offered a choice of
chemical fills in various sizes.  During fiscal 1995, the  replacement  products
were  more  readily  accepted  and  sales  increased.  Sales of the  replacement
products during fiscal 1995 represented  approximately  47% of net sales and 56%
of net sales during fiscal 1996.

     The decrease in fiscal 1996 net sales was also due to increased competition
in the  marketplace and inadequate  sales and marketing  efforts by the Company.
The Company subsequently reorganized its sales structure as well as set up a new
Sales Coordination Department to interface with an expanded sales representative
network.

     Cost of sales from  continuing  operations as a percentage of net sales for
fiscal 1999, 1998 and 1997 were 62%, 67% and 66%  respectively.  The decrease in
cost of sales for fiscal 1999 is a result of a reduction in the Company's  labor
costs as well as management's  ability to negotiate with its suppliers to obtain
the best possible pricing for its materials.

     The slight  increase in cost of sales for fiscal 1998  directly  relates to
inventory  reserves made for the ergonomic  products and  accessories  line. The
Company  made the  decision to  discontinue  this product line during the fourth
quarter of fiscal 1998.

     Selling, General and Administrative Expenses from continuing operations for
fiscal  1999,  1998  and  1997  were   $1,180,000,   $1,535,000  and  $2,030,000
respectively.  The decrease in expenses in fiscal 1999 and 1998 directly relates
to the loss of the Company's  major customer.  Included in Selling,  General and
Administrative  Expenses are prepaid  freight on qualifying  orders,  commission
paid to sales  representatives,  and  co-op  advertising  allowances  which  are
variable  expenses that fluctuate with sales.  As sales  declined,  so did these
expenses.  The  decrease  in costs and  expenses  in  fiscal  1999 and 1998 also
relates to severe  cost-cutting  measures  which  included,  amongst  others,  a
reduction in staff and a very tight control of all expenditures.

     During the quarter  ended  September 30, 1998 the Company  reorganized  its
Sales and Marketing  Departments and appointed a new director.  When the Company
lost its major  customer,  it commenced  seeking out a  sub-tenant  to share the
facility the Company  occupies.  Subsequent to fiscal 1999 year end, the Company
successfully  found a sub-tenant  to occupy a portion of its facility and reduce
the Company's facility costs.

     Other  income and  expense  for fiscal  1999,  1998 and 1997 was  primarily
interest income of $39,000, $33,000 and $28,000 respectively;  royalty income of
$2,000,  $7,000 and $10,000  respectively;  and  dividend  and option  income of
$79,000, $55,000 and $47,000 respectively.

     During the first  quarter of fiscal 1995,  the Company made the decision to
discontinue its operations in the telecommunications industry which consisted of
modems, cables and switch boxes. The substantial losses from this operation were
a result of  declining  sales,  dramatically  eroding  profit  margins and major
competitors  who had all the  financial  resources and  technology  necessary to
compete  in the  increasingly  volatile  marketplace.  The  Company  immediately
stopped the outflow of cash associated with these operations. By March 31, 1996,
the inventory had been  liquidated.  The loss from  discontinued  operations for
fiscal 1996  directly  related to a judgement  against the Company in favor of a
former  employee  for breach of an  employment  contract.  The employee had been
employed to work  exclusively  in the  Company's  cable  segment  which had been
discontinued.  The Company appealed the judgement and posted an appeal bond with
the Court. On March 31, 1997 the Appeals Court issued its opinion  affirming the
judgement against the Company. The judgement became final on April 30, 1997. The
loss on discontinued  operations for fiscal 1997 was primarily due to legal fees
relative to the appeal.

     On October  17, 1997 the judge  ruled in favor of the former  employee  and
awarded post judgement  attorney fees in the amount of $96,268.  During November
1997,  the parties  settled the post  judgement  attorney's  fees for the sum of
$82,500. The loss from discontinued  operations for fiscal 1998 directly relates
to legal fees  incurred by the Company  relative to the  settlement,  additional
reserves to cover the $82,500 settlement, and elimination of deferred tax assets
which are not expected to be recognized in the future.


Liquidity and Capital Resources

     The cash position at March 31, 1999 is $1,074,000 including Certificates of
Deposit of  $255,000.  The  Company  has  short-term  marketable  securities  of
$327,000.

     The  Company  has a current  ratio of better than 8 to 1 at fiscal year end
and no long-term debt.

     The Company  believes that  liquidity  and working  capital are adequate to
fund the Company's operations and Capital requirements for the 2000 fiscal year.

     The Company continues to follow a plan to expand its distribution and sales
base by focusing on profitable  new accounts  using outside sales  professionals
and electronic commerce.

     At March 31, 1999 the Company had net operating  loss and general  business
tax credit carry  forwards for income tax purposes of  approximately  $3,431,233
and $174,109  respectively,  available to reduce future potential Federal income
taxes.

     On December 8, 1998,  the Company  announced the signing of an agreement of
its intent to merge with Pego  Systems,  Inc.  of Long Beach,  California.  Pego
Systems,  Inc., an engineering and manufacturing Company, is a subsidiary of The
Hartcourt  Companies.  The merger was subject to further due  diligence  and the
signing  of a  definitive  agreement  as  well  as  shareholder  and  regulatory
approvals. As part of the transaction,  PerfectData and PerfectData shareholders
were to  receive  shares  in The  Hartcourt  Companies.  In  reviewing  the Pego
financials  prior to closing of the agreement,  they reflected a slight loss for
the year rather than the  anticipated  gain.  Hartcourt  has since spun off Pego
Systems to Hartcourt  shareholders,  along with other  assets,  by  distributing
shares in ENOVA.  Managements of both  PerfectData  and The Hartcourt  Companies
continue to seek ways to create  shareholder  value by  addressing  the needs of
each entity and focusing on a transaction that is mutually beneficial.

     PerfectData's  management  continues its discussions  with potential merger
and joint venture partners including The Hartcourt Companies.

YEAR 2000 UPDATE

     In 1998,  the  Company  established  and began to  implement  a program  to
address the Year 2000 issue. The Year 2000 program  included the  implementation
of  previously  planned  systems as well as  specific  Year 2000  programs.  All
programs  are on  track  for  completion  before  the  year  2000  with  various
applications  being upgraded or replaced as needed.  The Company does not expect
the Year 2000  program to have a material  impact on its results of  operations,
liquidity, or financial condition.  Additionally,  the Year 2000 program has not
deferred  any other  company  projects  that will have a material  impact on its
results of operations, liquidity, or financial condition.

IT Systems

     In 1998,  with the  development  of the Year 2000 program the Company began
undertaking  changes to bring compliant systems and accompanying  methodology on
board.

     The IT systems have been  inventoried and the necessary Year 2000 upgrades,
replacements and retrofits  identified.  These projects are presently in various
stages of analysis,  development  and  implementation.  The Year 2000 program is
currently scheduled to be completed by the fourth quarter of 1999.

Non-IT Systems

     Non-IT Systems may contain date sensitive embedded technology requiring the
Year 2000 upgrades.  Examples of this technology include security equipment such
as access and alarm systems, as well as facilities equipment such as heating and
air conditioning units.

     The Company is a product manufacturer;  therefore the "embedded chip" issue
relates to production  line  components as well as to the equipment  used by the
Company.  Production  line  components  and  facilities  and equipment are being
inventoried and assessments are in progress.

Costs

     The total cost associated with required  modifications  to become Year 2000
compliant is not expected to be material to the Company's results of operations,
liquidity and  financial  condition.  The estimated  total cost of the Year 2000
effort is expected to be under $20,000.  This estimate does not include the cost
of the Company's  previously  planned business systems upgrades,  which have not
been accelerated due to the Year 2000 problem.

Risks and Contingency Planning

     The Company has  identified  and  assessed  the areas that may result in an
interruption   in,  or  failure  of,  certain  normal  business   operations  or
activities.  Such failures could  materially and adversely  affect the Company's
results of  operations,  liquidity and financial  condition.  Due to the general
uncertainty  inherent  in the Year  2000  problem,  resulting  in part  from the
uncertainty of the Year 2000 readiness of third-party suppliers,  the Company is
unable to  determine  at this time  whether  the  consequences  of the Year 2000
failures  will have a material  impact on the Company's  results of  operations,
liquidity  or  financial  condition.  The  Year  2000  program  is  expected  to
significantly  reduce the  Company's  level of  uncertainty  about the Year 2000
problem.   The  Company  believes  that  through  its  Year  2000  program,  the
possibility of significant interruptions of normal business operations should be
reduced.

     Readers are cautioned that forward looking statements contained in the Year
2000 Update should be read in conjunction with the Company's  disclosures  under
the heading "Forward Looking Statements".


<PAGE>



                                                                     Appendix C













                          Unaudited Financial Statements

                                       And

                      Management's Discussion and Analysis
                 of Financial Condition and Results of Operation

                                       For

                 Quarter and Nine Months Ended December 31, 1999


<PAGE>



                             PERFECTDATA CORPORATION
                                 BALANCE SHEETS
                                   (Unaudited)
                 (Dollars in thousands, except number of shares)

<TABLE>

                                                       December, 31                     March 31,
                                                            1999                           1999
<S>                                                            <C>                         <C>
ASSETS
Current assets
  Cash and cash equivalents, including
    short-term certificates of deposit of
    $257 at December and $255 at March                          $ 1,137                    $ 1,074
  Accounts receivable, less allowance
    for doubtful receivables of
    $92 at December and $9 at March                                 166                        186
  Inventories                                                       540                        639
  Prepaid expenses and other current assets                          74                         57
  Marketable securities, short-term                                 380                        327
  Deferred income tax benefit                                       125                        113

   Total current assets                                           2,422                      2,396

Property, plant and equipment, net                                   63                         86
Deferred Income Tax benefit                                          69                         73
Other assets, net                                                    31                         31
                                                                $ 2,585                    $ 2,586
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities
  Accounts payable                                                $ 171                      $ 149
  Accrued expenses                                                   83                         85
  Accrued salaries, wages and vacation                               37                         47
   Total current liabilities                                        291                        281

Shareholders' equity:

  Preferred Stock.  Authorized 2,000,000
    shares; none issued                                               -                          -
  Common Stock, no par value.  Authorized
    10,000,000 shares; issued and
    outstanding 3,215,306 shares at
    Dec. and 3,154,806 shares at March                            8,147                      8,110
  Accumulated deficit                                            (5,841)                    (5,747)
Allowance for gain (loss) on
  marketable securities                                             (12)                       (58)

Net shareholders' equity                                          2,294                      2,305
                                                                $ 2,585                    $ 2,586

See accompanying notes to financial statements.

</TABLE>
<PAGE>




                             PerfectData Corporation
                 STATEMENTS OF EARNINGS AND COMPREHENSIVE INCOME
                                   (Unaudited)

                (Dollars in thousands, except per share amounts)

<TABLE>
                                                            Three Months Ended                Nine Months Ended
                                                               December 31,                        December 31,

                                                              1999        1998                    1999        1998
<S>                                                          <C>         <C>                   <C>         <C>
Net sales                                                    $ 387       $ 396                 $ 1,383     $ 1,271
Costs and Expenses:
  Cost of sales                                                281         245                     929         779
Selling, general and administrative                            214         266                     829         834
              Total costs and expenses                         495         511                   1,758       1,613
Income (loss) from operations                                 (108)       (115)                   (375)       (342)
Other income and (expense):
  Interest income, net                                           5           5                      16          19
  Other, net                                                   171          14                     258          73
            Total other income and (expense)                   176          19                     274          92
Income (loss) before income taxes                               68         (96)                   (101)       (250)
Income tax (provision) benefit                                  44          (6)                      7         (25)
Net income (loss)                                              112        (102)                    (94)       (275)
Other Comprehensive Income,
   Net of Income Tax
Unrealized holdings gain (loss)                                (54)         23                      27         (48)
Comprehensive income (loss)                                 $  58       $  (79)                 $  (67)     $ (323)
Net income (loss) per common share                          $ .03       $ (.03)                 $ (.03)     $ (.09)
                                                            --------    -------                 -------     --------
Weighted average shares outstanding                          3,247       3,156                   3,215       3,160



See accompanying notes to financial statements.

</TABLE>

<PAGE>


                             PerfectData Corporation
                       STATEMENTS OF SHAREHOLDERS' EQUITY
                                   (Unaudited)




(In thousands)

Period from March 31, 1999 through December 31, 1999


<TABLE>
                                                                                       Allowance          Net
                                          Common Stock               Accumulated       for gain/(loss)    shareholders
                                    Shares            Amount           deficit         on mkt. sec.       equity

<S>                                     <C>              <C>              <C>             <C>             <C>
Balance at
 March 31, 1999                          3,155           $ 8,110          $ (5,747)       $ (58)          $ 2,305

Stock Issued for Services                   75                52                 -            -                52

Stock Issued upon exercise
  of Stock Options                          20                19                 -            -                19

Stock repurchased
  and retired                               (7)               (6)                -            -                (6)

Stock reacquired                           (28)              (28)                -            -               (28)

Net unrealized gain/
 (loss) on marketable
 securities                                  -                 -                 -           46                46

Net earnings (loss)                          -                 -               (94)           -               (94)


Balance at
 December 31, 1999                       3,215           $ 8,147          $ (5,841)       $ (12)          $ 2,294

 ================================================================================================================================

See accompanying notes to financial statements.




</TABLE>
<PAGE>

                             PERFECTDATA CORPORATION
                            STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                             (Dollars in thousands)
<TABLE>

                                                                                   Nine Month Period Ended
                                                                                         December 31,
                                                                                   1999              1998
<S>                                                                                <C>               <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)                                                                    $ (94)            $(275)
Adjustments to reconcile net income (loss) to
  net cash provided by operating activities:
   Depreciation and amortization                                                        23                29
   Stock Issued for Services                                                            52             -
   Deferred income tax (benefit) provision                                              (8)               25
  (Increase) decrease in accounts receivable                                            20                80
  (Increase) decrease in inventories                                                    99                (7)
  (Increase) decrease in prepaid
     expenses and other current assets                                                 (17)             (129)
  (Increase) decrease in other assets                                                 -                 -
   Increase (decrease) in accounts payable                                              22               (74)
   Increase (decrease) in accrued expenses                                              (2)               (3)
   Increase (decrease) in accrued salaries, wages and vacation                         (10)              (10)

NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES                                        85              (364)

CASH FLOW FROM INVESTING ACTIVITIES:
Purchases of property, plant, and equipment                                             $ -             $ (3)
(Increase) decrease in investment securities, net                                       (7)               12

NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES                                        (7)                9

CASH FLOWS FROM FINANCING ACTIVITIES:
Exercise of stock options                                                               19             -
Repurchase of Common Stock                                                             (34)               (6)

NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES                                       (15)               (6)

Increase (decrease) in cash and cash equivalents                                        63              (361)
Cash and cash equivalents at beginning of period                                     1,074             1,328

CASH AND CASH EQUIVALENTS AT END OF PERIOD                                         $ 1,137             $ 967
                                                                                   ----------          --------

See accompanying notes to financial statements.


</TABLE>
<PAGE>





                             PERFECTDATA CORPORATION
                          NOTES TO FINANCIAL STATEMENTS


1. Forward-Looking and Cautionary Statements

The Company and its  representatives  may from time to time make written or oral
forward-looking  statements,  including  statements  contained in the  Company's
filings  with the  Securities  and  Exchange  Commission  and in its  reports to
stockholders.  In connection  with the "safe  harbor"  provisions of the Private
Securities  Litigation  Reform Act of 1995,  the  Company is hereby  identifying
information that is forward-looking,  including, without limitation,  statements
regarding the Company's future financial  performance,  the effect of government
regulations, national and local economic conditions, the competitive environment
in which the  Company  operates,  results or success of  discussions  with other
entities on mergers,  acquisitions,  or alliance  possibilities and expansion of
product  offering.  Actual results may differ materially from those described in
the forward-looking  statement.  The Company cautions that the foregoing list of
important factors is not exclusive. The Company does not undertake to update any
forward-looking  statement that may be made from time to time by or on behalf of
the Company either oral or written.

2. In the opinion of the Company,  the unaudited financial  statements contained
in this  report  have been  prepared on a basis  consistent  with the  financial
statements  contained in the  Company's  Annual Report on Form 10-K for the year
ended March 31, 1999. All adjustments  included in the financial  statements are
of a normal  recurring  nature and are necessary to present fairly the Company's
financial position as of December 31, 1999 and the results of its operations and
cash flows for the nine months ended December 31, 1999 and 1998.

3.  Marketable  securities  classified  as current  assets at December 31, 1999,
include the following (dollars in thousands):

                                 Fair Value                        Cost

Other Government Obligations      $   24                         $    26
Marketable equity securities         356                             331
                                 ------------                    ------------

                                  $  380                         $   357
                                ===========                      ============

4.  Inventories  are stated at the lower of cost  (determined  by the  first-in,
first-out method) or market. Inventories at December 31, 1999 and March 31, 1999
consist of the following:

          (In thousands)
                             December 31, 1999           March 31, 1999
                             -----------------           --------------

    Raw materials             $   205                      $   243
    Work in process                54                           63
    Finished products             281                          333
                             ---------------              --------------

                             $    540                      $   639
                             ============                 ============



<PAGE>


5. Property, plant and equipment consist of (dollars in thousands):

                              December 31, 1999          March 31, 1999
                              -----------------          --------------

     Machinery and equipment   $     452               $     452
     Furniture and fixtures           99                     124
     Tooling                         387                     387
     Leasehold improvements          155                     155
                              ------------            -----------
                                   1,093                   1,118

     Less accumulated
     depreciation                 (1,030)                 (1,032)
                              -------------             ---------------

                               $      63               $      86
                             ==============            ===============

6. The  components  of the income  tax  (benefit)  provision  were  (dollars  in
thousands):

                                                          December 31, 1999

         Current:
            Federal                                          $       -
            State                                                    1
                                                             ---------
                                                                     1
         Deferred:
            Net (increase) decrease in
              deferred tax asset                                    (7)
           (Increase) decrease in benefit of
              NOL carryforwards                                    (46)
            Increase (decrease) in valuation allowance              46
                                                             $      (6)


At December 31, 1999, the Company had net operating loss (NOL)  carryforwards of
approximately  $3,540,000  for federal  income tax purposes  expiring in varying
amounts  through  2019.  The NOL  carryforwards,  which are  available to offset
future profits of the Company and are subject to limitations should a "change in
ownership" as defined in the Internal  Revenue Code occur,  will begin to expire
in 2001 if not  utilized.  Additionally,  the Company has general  business  tax
credit carryforwards of $174,109 which will begin to expire in 1999.

SFAS 109 requires  that the tax benefit of such NOLs be recorded  using  current
tax rates as an asset to the extent management  assesses the utilization of such
NOLs to be more likely than not.  Management has determined  that future taxable
income of the Company  will  likely not be  sufficient  to realize the  recorded
deferred tax asset of $1,281,000.  As such, the Company has recorded a valuation
allowance of $1,281,000.

Realization of the future tax benefits of the NOL  carryforwards is dependent on
a Company's  ability to generate taxable income within the carryforward  period.
In assessing  the  likelihood  of  utilization  of existing  NOL  carryforwards,
management  considered  the  historical  results of continuing  operations,  the
current economic  environment in which the Company  operates,  and the projected
results of the  Company's  cost-cutting  measures as well as sales  projections.
Management  did not  consider any  non-routine  transactions  in  assessing  the
likelihood of realization of the recorded deferred tax asset.

7.  During the six months  ended  September  30,  1999,  the  Company  issued an
aggregate  of  75,000  shares  of  the  Company's  Common  Stock  as a  form  of
compensation to retain the Hudson  Consulting  Group, Inc. to assist the Company
in acquisitions and mergers and assist with creating a market for the securities
of the Company.

8. During the quarter ended September 30, 1999, the Company issued 20,000 shares
of Common  Stock to Mr.  Mazin  under the 1985  Employee  Stock  Option Plan for
consideration of $18,750.00.

9. During the quarter  ended  December  31,  1999,  the Company  repurchased  an
aggregate of 6,700 shares of the  Company's  Common Stock on the open market for
an aggregate value of $5,618.

10. During the quarter ended  December 31, 1999, the Company  reacquired  27,800
shares of the Company's  Common Stock  pursuant to a legal  settlement  with the
estate of a former shareholder.

11. Net  earnings  (loss) per share is based on the weighted  average  number of
shares  outstanding  during  each  of  the  respective  periods.   Common  Stock
equivalents  are  excluded  from the  calculation  of  weighted  average  shares
outstanding as their effect is immaterial or antidilutive.


<PAGE>


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


RESULTS OF OPERATIONS

Net sales for the third fiscal  quarter  ended  December 31, 1999 were  $387,000
compared to $396,000 in the year-earlier  period.  Net sales for the nine months
ended December 31, 1999 increased approximately 9% to $1,383,000 from $1,271,000
in the year-earlier  period.  Upon losing its major customer in fiscal 1997, the
Company  focused on increasing  business with its existing  customers as well as
pursuing new business. As a result of these efforts, sales have increased.

Cost of sales as a  percentage  of net sales has  increased  during the  current
fiscal year. The increase  primarily relates to an increase in the material cost
of the gases used in the Company's  principal selling product line of compressed
gas dusters.  The Company began  realizing this cost increase during the quarter
ended September 30, 1999.

During April 1999, the Company  signed an agreement  with the Hudson  Consulting
Group,  Inc. to assist the Company in  acquisitions  and mergers and assist with
creating  a market for the  securities  of the  Company.  Included  in  Selling,
General and Administrative  Expenses for the nine months ended December 31, 1999
is $52,732  consulting  expense  which  represents  the value of an aggregate of
75,000  shares of the  Company's  Common  Stock  which were issued to the Hudson
Consulting Group for their services. During the quarter ended December 31, 1999,
the Company terminated this agreement.

In August 1999,  one of the  Company's  customers  filed a Chapter 11 Bankruptcy
Petition.  This customer accounted for less than 10% of the Company's net sales.
Included in Selling,  General and  Administrative  Expenses  for the nine months
ended December 31, 1999 is a $77,000 allowance for doubtful  receivables related
to this customer.

The Company continues to tightly control expenditures.  During the first quarter
ended June 30, 1999 it  successfully  found a sub-tenant  to occupy a portion of
its facility, thereby helping to reduce the Company's overhead costs.

The substantial increase in Other Income for the quarter ended December 31, 1999
primarily  relates to realized gains on  investments.  During December 1999, the
Company sold its stock in El Guapo Foods to McCormick Co. and realized a gain of
approximately $84,000, which represents the single largest gain for the quarter.

PerfectData's  management has continually  sought out potential merger and joint
venture partners for strategic growth opportunities.


<PAGE>


Subsequent to the quarter ended  December 31, 1999,  the Company  announced,  on
January 25, 2000, it had executed an agreement  with an investor  group pursuant
to which the investors  will provide  equity  capital and purchase  newly issued
shares of the Company's Common Stock. The investor group would subsequently hold
28% of the  Company's  stock.  Consummation  of the  purchase  is subject to the
Company  obtaining  shareholder  approval.  If approved,  an investment  advisor
agreement  will  become  effective  pursuant to which  advisors  will assist the
Company in making acquisitions.

LIQUIDITY AND CAPITAL RESOURCES

The cash position at December 31, 1999 is $1,137,000  including  certificates of
deposit of $257,000.  The Company has a current  ratio of better than 8 to 1 and
no long-term debt.

Management   believes   that  the  Company's   liquidity  and  working   capital
requirements  are  adequate  to  fund  the  Company's   Operations  and  Capital
requirements for the 2000 fiscal year.

YEAR 2000

The  Company  has  completed  its  Year  2000  ("Y2K")  Project  ("Project")  as
scheduled,  including  addressing leap year calendar date calculation  concerns.
The  possibility  of  significant  interruptions  of normal  operations has been
reduced.  As of  February  8,  2000,  the  Company's  products,  computing,  and
communications infrastructure systems have operated without Y2K related problems
and  appear to be Y2K  ready.  The  Company  is not aware  that any of its major
customers or third-party  suppliers  have  experienced  significant  Y2K related
problems.

The Company believes all its critical systems are Y2K ready.  However,  there is
no  guarantee  that the Company has  discovered  all  possible  failure  points.
Specific factors  contributing to this  uncertainty  include failure to identify
all systems,  non-ready  third parties whose systems and  operations  impact the
Company, and other similar uncertainties.

Contingency  plans are complete and will be  implemented  if required.  Should a
significant   problem  occur,  the  Company  would  revert  to  standard  manual
contingency procedures to continue operation until the problem is corrected.

Readers are cautioned that forward looking statements contained in the Year 2000
Update should be read in conjunction  with the Company's  disclosures  under the
heading "Forward Looking Statements".



<PAGE>



============================================================================
Table of Contents

=============================================================================
                                                          Page

Notice of Special Meeting of Shareholders
Proxy Statement:...........................................N/A
Voting Securities............................................1
The Sole Proposal: The Proposed Transactions.................3
   Stock Purchase Agreement..................................3
   Consulting Agreement......................................4
   The Proposed New Directors................................4
   Business History..........................................4
   Recommendation............................................6
Security Ownership of Certain Beneficial
   Owners and Management.....................................6
Financial Statements.........................................8
Shareholders Proposals.......................................9
Miscellaneous................................................9
Appendix A - Stock Purchase Agreement......................A-1
Appendix B - Audited Financial Statements
Appendix C - Quarterly Unaudited Financial Statements




PERFECT DATA CORPORATION




                   Notice of Special Meeting of Shareholders
                              and Proxy Statement
                                       for
                         Special Meeting of Shareholders
                                       on
                                 March 31, 2000


<PAGE>


                             PERFECTDATA CORPORATION
                              110 West Easy Street
                          Simi Valley, California 93065
           This Proxy is Solicited on Behalf of the Board of Directors


          The  undersigned  hereby  appoints  Joseph Mazin and Tracie  Savage as
Proxies,  each with the  power to  appoint  his or her  substitute,  and  hereby
authorizes them to represent and to vote, as designated below, all of the shares
of the Common Stock of PerfectData Corporation (the "Company") held of record by
the  undersigned on February 29, 2000 at the Special  Meeting of Shareholders to
be held on March 31, 2000 or at any adjournment thereof.

          Proposal to Approve a Stock Purchase  Agreement and the Implementation
of the Related Series of Transactions Contemplated Thereunder.

         [ ]FOR                 [ ] AGAINST         [ ] ABSTAIN




<PAGE>




This  proxy,  when  executed,  will  be  voted  in the  manner  directed  by the
undersigned  shareholder(s).  If no direction is made,  this proxy will be voted
FOR the Proposal.

PLEASE  MARK,  SIGN,  DATE,  AND RETURN THIS CARD  PROMPTLY  USING THE  ENCLOSED
ENVELOPE

I (we) shall attend the Special Meeting in person           _____ Yes _____ No

                                        Please sign exactly as your name appears
                                        to the  left.  When  shares  are held by
                                        joint  tenants,  please both sign.  When
                                        signing    as    attorney,     executor,
                                        administrator,   trustee  or   guardian,
                                        please  give  full  title as such.  If a
                                        corporation,   please   sign   in   full
                                        corporate name by the President or other
                                        authorized  officer.  If a  partnership,
                                        please sign in full  partnership name by
                                        a  duly authorized person.



                                        ------------------------------------
                                                  Signature



                                         ------------------------------------
                                              Signature, if held jointly



                                       Date:    _________________________, 2000



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